MERRILL LYNCH MORTGAGE INVESTORS INC
S-3, 1997-12-11
ASSET-BACKED SECURITIES
Previous: MERRILL LYNCH MORTGAGE INVESTORS INC, 8-K, 1997-12-11
Next: THERMOGENESIS CORP, 8-K, 1997-12-11



   
  As filed with the Securities and Exchange Commission on December 11, 1997
                                                Registration No. 333-39127
    
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

   
                               AMENDMENT NO. 1
                                      TO
    
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    Under
                          THE SECURITIES ACT OF 1933
                    MERRILL LYNCH MORTGAGE INVESTORS, INC.
     (Exact name of registrant as specified in its governing instruments)

          Delaware                                   13-3416059
  (State of incorporation)             (I.R.S. Employer Identification No.)

                               250 Vesey Street
                            World Financial Center
                           North Tower - 10th Floor
                        New York, New York  10281-1310
                   (Address of principal executive offices)
                             Jeffrey W. Kronthal
                    Merrill Lynch Mortgage Investors, Inc.
                               250 Vesey Street
                            World Financial Center
                           North Tower - 10th Floor
                        New York, New York 10281-1310
                   (Name and address of agent for service)
                               With a copy to:
                              Renwick D. Martin
                               Brown & Wood LLP
                            One World Trade Center
                          New York, New York  10048

     Approximate  date of commencement of proposed sale  to the public:  From
time to time on or after the effective date of the registration statement, as
determined by market conditions.
     If the  only securities being registered on  this Form are being offered
pursuant  to  dividend  or  interest  reinvestment plans,  please  check  the
following box.  / /
     If any of the securities being registered on this Form are to be offered
on a delayed or  continuous basis pursuant to  Rule 415 under the  Securities
Act  of 1933, other than securities  offered only in connection with dividend
or interest reinvestment plans, 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 offer.  / / _______________.
     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, 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(1)       Per Unit(2)        Offering Price(2)        Fee
- ----------------------------------------------------------------------------------------------------------------
<S>                                     <C>                   <C>                <C>                 <C>
Asset Backed Securities . . . . . . .     $1,000,000            100%               $1,000,000          $304(3)
- ----------------------------------------------------------------------------------------------------------------

</TABLE>

(1)  This Registration Statement relates to the initial offering from time to
     time of $1,000,000 aggregate principal amount of Asset Backed Securities
     and  to any  resales thereof  in market  making transactions  by Merrill
     Lynch,  Pierce,  Fenner  &  Smith  Incorporated,  an  affiliate  of  the
     Registrant, to the extent required.
(2)  Estimated solely for purposes of calculating the registration fee on the
     basis of the proposed maximum aggregate offering price.
   
(3)  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  THE
REGISTRATION STATEMENT SHALL  THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH
SECTION  8(A) OF  THE  SECURITIES ACT  OF 1933,  OR  UNTIL THIS  REGISTRATION
STATEMENT  SHALL BECOME  EFFECTIVE ON  SUCH  DATE AS  THE COMMISSION,  ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

     PURSUANT TO RULE  429 OF THE SECURITIES AND  EXCHANGE COMMISSION'S RULES
AND REGULATIONS UNDER THE  SECURITIES ACT OF 1933, AS AMENDED, THE PROSPECTUS
AND  PROSPECTUS  SUPPLEMENT  CONTAINED IN  THIS  REGISTRATION  STATEMENT ALSO
RELATE TO THE REGISTRANT'S REGISTRATION STATEMENTS ON FORM S-11 (REGISTRATION
NO.  33-74332) (IN  RESPECT OF  WHICH  THERE REMAINS  $491,699,885 OF  UNSOLD
SECURITIES   AND  $169,552   OF  UNUSED  REGISTRATION   FEE),  ON   FORM  S-3
(REGISTRATION NO. 333-7569) AND  ON FORM S-3 (REGISTRATION NO.  333-24327)(IN
RESPECT OF WHERE  THERE REMAINS $ 94,378,383 OF UNSOLD  SECURITIES AND $2,859
OF UNUSED REGISTRATION  FEE) AND ON FORM S-3  (REGISTRATION NO. 333-24327)(IN
RESPECT  OF  WHICH  THERE  REMAIN  $1,000,000,000  OF  UNSOLD SECURITIES  AND
$303,031 OF  UNUSED REGISTRATION  FEE) AND THE  UNSOLD SECURITIES  REGISTERED
THEREUNDER  AND  THIS  REGISTRATION  STATEMENT  CONSTITUTES A  POST-EFFECTIVE
AMENDMENT THERETO.

                               EXPLANATORY NOTE

   
     This  Registration Statement includes  three basic prospectuses  and two
illustrative forms of prospectus supplements for use  in an offering of Asset
Backed Securities.   The descriptions in the forms  of prospectus supplements
of  the  Asset Backed  Securities,  credit  enhancement mechanisms  or  other
features are  intended merely  as illustrations of  possible series  of Asset
Backed Securities.  The forms of prospectus  supplement are forms that may be
used, among others, by the registrant  to offer Asset Backed Securities under
this Registration Statement.  A  prospectus supplement may offer any type  of
Asset Backed Security  contemplated in the basic prospectuses.   The features
applicable  to any actual series of Asset Backed Securities may include some,
all or  none of  the features so  illustrated, and  may include  any features
specified in the prospectuses.
    

   
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 supplement and the prospectus to which it
relates 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 DECEMBER 11, 1997
    

PROSPECTUS SUPPLEMENT
(To Prospectus ______________________1997)

                               $______________

                    Merrill Lynch Mortgage Investors Inc.
                                  Depositor

              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES _______

     The   Series    199_-_   Mortgage    Pass-Through   Certificates    (the
"Certificates") will consist  of ____ classes of Certificates,  designated as
the Class ( ) Certificates, Class ( ) Certificates and Class ( ) Certificates
(the Class (  ) Certificates, collectively, the  "Subordinate Certificates").
As further described herein, losses on  the Mortgage Loans will be  allocated
to  the  Subordinate Certificates  prior  to  allocation  to  the Class  (  )
Certificates.   See  "Description  of the  Certificates  -- Distributions  --
Priority" herein.

   
     The  Certificates will represent in the  aggregate the entire beneficial
interest in  a trust  fund (the "Trust  Fund") to  be established  by Merrill
Lynch Mortgage Investors Inc. (the "Depositor").  The Trust Fund will consist
primarily of  (a pool (the  "Mortgage Pool") of (conventional),  (fixed rate)
(adjustable rate) mortgage loans, with terms to maturity of not more than ___
years  (the "Mortgage Loans"), secured by first (and/or junior) liens on one-
to four-family residential properties,) (mortgage participations in  Mortgage
Loans,)  mortgage   pass-through  certificates,   mortgage-backed  securities
evidencing interests therein or secured thereby  (the "MBS"),) (and) (certain
direct obligations of the United States, agencies thereof or agencies created
thereby (the "Government  Securities")).  The Mortgage Loans  were originated
or acquired by ___________ (the "Mortgage Asset  Seller") and will be sold to
the  Depositor  on   or  prior  to  the  date  of  initial  issuance  of  the
Certificates.
    

     The  Class ( )(,  Class ( )  and Class  ( )) Certificates  will evidence
approximately  an initial ___% undivided  interest in the  Trust Fund and the
Subordinate  Certificates, in the  aggregate, will evidence  approximately an
initial  ___% undivided  interest in  the Trust  Fund.   Only the  Class (  )
Certificates are being offered hereby.

   
     INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, CERTAIN _______ SET FORTH
UNDER THE  CAPTION "RISK FACTORS" (HEREIN ON PAGE  ___ AND) IN THE PROSPECTUS
ON PAGE ___. 
    

     (The MBS will (consist of) (include) the following series and classes of
securities:  (identify title(s) and  class(es) of MBS)(,  including (title(s)
and   class(es)  of  MBS).)    (The  (title(s)  and  class(es)  of  MBS)  are
(subordinate) (interest-only) securities.)  (See "Summary--The MBS."))

     (The  yield to  investors in  the (interest-only)  Certificates will  be
(extremely) sensitive to the rate and timing of principal payments (including
prepayments,  repurchases, defaults and  liquidations) in the  Mortgage Loans
which may  fluctuate significantly over time.   An (extremely)  rapid rate of
principal  payments on  the Mortgage  Loans could  result in  the  failure of
investors   in  the  interest-only  Certificates  to  recover  their  initial
investments.)
                                                 
                          ------------------------

                             Merrill Lynch & Co.

        The date of this Prospectus Supplement is _____________, 199_

The characteristics  of the  Mortgage Loans are  more fully  described herein
under "Description of the Mortgage Pool."

     Distributions on the Class ( ) Certificates will be made, to  the extent
of available funds, on the __th day of each (month) (__) or,  if any such day
is  not a  business day, on  the next  succeeding business day,  beginning in
__________ (each, a  "Distribution Date").  (As more  fully described herein,
distributions allocable to interest, if any, on the Class ( ) Certificates on
each  Distribution Date  will be  based on the  (applicable) (then-applicable
variable)  pass-through  rate  (the "Pass-Through  Rate")  and  the aggregate
(principal  balance  (the  "Certificate  Balance"))  (notional  balance  (the
"Notional Balance"))  of such class  (or each component  thereof) outstanding
immediately  prior  to  such  Distribution  Date.    (The  Pass-Through  Rate
applicable to the  Class ( )  Certificates from time  to time will equal  the
(sum of __% and the Index (as defined herein) subject to certain limitations)
(weighted average of  the Class ( )  Remittance Rates (as defined  herein) on
the Mortgage Loans).  The Pass-Through Rate for the Class ( ) Certificates on
the  first Distribution Date will  be _% per annum  and is expected to change
thereafter (because the weighted average of the Class ( ) Remittance Rates is
expected  to  change for  succeeding Distribution  Dates.)   Distributions in
respect of principal, if  any, of the Class ( ) Certificates  will be made as
described herein under  "Description of the Certificates --  Distributions --
Priority" and "--Calculations of Principal".)

     (_______________ will act as master  servicer of the Mortgage Loans (the
"Master Servicer").  The  obligations of the Master Servicer  with respect to
the Certificates will be limited to its contractual servicing obligations and
the  obligation  under   certain  circumstances  to  make   Advances  to  the
Certificateholders.   See  "Description  of  the  Certificates  --  Advances"
herein.    (The  only)  obligation  of  the  Depositor  with respect  to  the
Certificates  will  be to  obtain  from  the  Mortgage Asset  Seller  certain
representations  and warranties  with respect  to the  Mortgage Loans  and to
assign to  the  Trustee  the  obligation  of the  Mortgage  Asset  Seller  to
repurchase or substitute  for any Mortgage Loan  as to which there  exists an
uncured material breach of any such representation or warranty.)

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

PROCEEDS OF THE ASSETS  IN THE TRUST FUND ARE THE SOLE  SOURCE OF PAYMENTS ON
THE CLASS ( ) CERTIFICATES.  THE  CLASS ( ) CERTIFICATES DO NOT REPRESENT  AN
INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE MASTER SERVICER, THE  TRUSTEE
OR ANY OF  THEIR RESPECTIVE AFFILIATES.   NEITHER THE CLASS (  ) CERTIFICATES
NOR  THE MORTGAGE LOANS ARE INSURED OR  GUARANTEED BY ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY OR  BY THE DEPOSITOR, THE MASTER SERVICER,  THE TRUSTEE OR
ANY OF THEIR AFFILIATES.
                                                   
                         -------------------------

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

(THE ATTORNEY GENERAL OF  THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE  MERITS  OF  THIS  OFFERING.    ANY  REPRESENTATION  TO  THE CONTRARY  IS
UNLAWFUL.)
                                                    
                        ---------------------------

     An election will (not) be made to treat the Trust Fund as a "real estate
mortgage investment conduit"  (a "REMIC")  for federal  income tax  purposes.
(The  Class (  )  Certificates  will constitute  "regular  interests" in  the
REMIC.)   See "Certain  Federal Income  Tax Consequences"  herein and  in the
Prospectus.

      There  is currently no secondary market for the Class ( ) Certificates.
Merrill  Lynch, Pierce,  Fenner  &  Smith  Incorporated  (the  "Underwriter")
currently expects to make a secondary  market in the Class ( )  Certificates,
but has no obligation to do so.  There can be no assurance that such a market
will develop or,  if it does  develop, that it will  continue.  See  "Plan of
Distribution" herein.

      The Class  ( )  Certificates offered  hereby will  be purchased by  the
Underwriter from  the Depositor and will  be offered by the  Underwriter from
time to time to the public in negotiated transactions or otherwise at varying
prices to be determined at the time of sale.  Proceeds to the Depositor  from
the sale  of the Class  ( ) Certificates will  be $____________ plus  accrued
interest  from the  Cut-off Date,  before deducting  expenses payable  by the
Depositor estimated at $_____________.

      The Class ( ) Certificates are offered subject to prior sale,  when, as
and if accepted by the Underwriter, and  subject to approval of certain legal
matters by counsel for the Underwriter  and certain other conditions.  It  is
expected that delivery of the Class ( ) Certificates (in book-entry form) (in
registered form)  will be made  on or  about ___________, 199_,  (through the
facilities  of  The  Depository  Trust   Company)  (at  the  offices  of  the
Underwriter, New  York,  New York)  against payment  therefor in  immediately
available funds.

   
     (This Prospectus Supplement may be used by the Underwriter, an affiliate
of the Asset  Seller and the Master  Servicer, in connection with  offers and
sales related to market making transactions in the Certificates.)
                                                        
                    -----------------------------------

     THE  CLASS  (  )  CERTIFICATES  OFFERED  BY  THIS  PROSPECTUS SUPPLEMENT
CONSTITUTE PART OF  A SEPARATE SERIES  OF CERTIFICATES AND ARE  BEING OFFERED
PURSUANT TO THE DEPOSITOR'S  PROSPECTUS DATED _______________, 199_, OF WHICH
THIS PROSPECTUS  SUPPLEMENT IS A  PART AND WHICH ACCOMPANIES  THIS PROSPECTUS
SUPPLEMENT.   THE PROSPECTUS  CONTAINS IMPORTANT  INFORMATION REGARDING  THIS
OFFERING WHICH IS  NOT CONTAINED HEREIN, AND PROSPECTIVE  INVESTORS ARE URGED
TO READ THE  PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL.  SALES OF THE
CLASS (  )  CERTIFICATES MAY  NOT  BE CONSUMMATED  UNLESS  THE PURCHASER  HAS
RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
    
                       SUMMARY OF PROSPECTUS SUPPLEMENT

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

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

Depositor                     Merrill  Lynch   Mortgage  Investors   Inc.,  a
                              Delaware   corporation   and   a  wholly-owned,
                              limited  purpose  subsidiary of  Merrill  Lynch
                              Mortgage Capital Inc., which is a  wholly-owned
                              indirect  subsidiary of  Merrill  Lynch &  Co.,
                              Inc.   The  Depositor is  an  affiliate of  the
                              Underwriter.  Neither Merrill Lynch & Co., Inc.
                              nor  any  of   its  affiliates,  including  the
                              Depositor and the Underwriter,   has insured or
                              guaranteed  the  Certificates or  the  Mortgage
                              Loans  or  is  otherwise obligated  in  respect
                              thereof.      See   "The   Depositor"  in   the
                              Prospectus.

   
Issuer                        The  trust fund (the "Trust Fund") to be formed
                              pursuant   to   the   Pooling   and   Servicing
                              Agreement.
    

Master Servicer               _______________,  a   ________________.     See
                              "Pooling and Servicing Agreement -- The  Master
                              Servicer" herein.

(Sub-Servicers                _______________, a ________________)  

Trustee                       _____________, a ____________________.

Cut-off Date                  ____________ 1, 199_.

Closing Date                  ______________ 1, 199_.

Distribution Dates            Distributions on the Certificates  will be made
                              by  the Trustee,  to  the  extent of  available
                              funds, on the __ day of each (month) ( ) or, if
                              any such __ day is  not a business day, then on
                              the next succeeding business day, beginning  in
                              ________ 19__ (each, a "Distribution Date"), to
                              the  holders of  record  as  of  the  close  of
                              business on the (last business day of the month
                              preceding the month)  of each such distribution
                              (each, a "Record Date").

Denominations                 The Class ( ) Certificates will be issuable (on
                              the   book-entry   records  of   DTC   and  its
                              Participants) (in  registered, certified  form)
                              in  denominations  of   $_______  and  integral
                              multiples of $_____________ in excess thereof(,
                              with one  Certificate of such  class evidencing
                              an additional amount equal to  the remainder of
                              the Certificate Balance thereof).

   
Risk Factors                  There are  material risks  to be  considered in
                              investing the Certificates.  See "Risk Factors"
                              (herein and) in the Prospectus.
    

(The Mortgage Pool            The  Mortgage  Pool will  consist  of ((conven-
                              tional),   (fixed   rate)   (adjustable   rate)
                              Mortgage  Loans  secured  by  (first)  (and/or)
                              (junior)   liens   on   one-   to   four-family
                              residential    properties    (the    "Mortgaged
                              Properties") located  in __  different states,)
                              (mortgage   participations,)   (mortgage  pass-
                              through      certificates,      mortgage-backed
                              securities  evidencing  interests   therein  or
                              secured  thereby (the  "MBS"),) (and)  (certain
                              direct  obligations   of  the   United  States,
                              agencies  thereof or  agencies created  thereby
                              (the "Government Securities")).   (The Mortgage
                              Loans will have an aggregate principal  balance
                              as  of  the  Cut-off  Date  of  $_________  and
                              individual principal balances at origination of
                              at least  $______________  but  not  more  than
                              $__________, with an  average principal balance
                              at  origination  of  approximately  $_________.
                              The Mortgage Loans will  have terms to maturity
                              from the date of origination or modification of
                              not  more  than  ____  years,  and  a  weighted
                              average   remaining   term   to   maturity   of
                              approximately  _____ months  as of  the Cut-off
                              Date.  The Mortgage Loans will bear interest at
                              Mortgage Rates of at least _____% per annum but
                              not more than _____% per annum, with a weighted
                              average  Mortgage Rate  of approximately  ____%
                              per annum as of the Cut-off Date.  The Mortgage
                              Loans will be  acquired by the Depositor  on or
                              before  the Closing  Date.  In  connection with
                              its acquisition  of  the  Mortgage  Loans,  the
                              Depositor will  be assigned  (and will in  turn
                              assign  to the Trustee  for the benefit  of the
                              holders of the Certificates) certain rights  in
                              respect  of   representations  and   warranties
                              described herein that were made by the Mortgage
                              Asset Seller.)

                              (_____  of  the  Mortgage  Loans,  representing
                              _____%  of  the  Mortgage  Loans  by  aggregate
                              principal  balance  as  of  the  Cut-off  Date,
                              provide  for  scheduled payments  of  principal
                              and/or interest ("Monthly Payments") to be  due
                              on the _____  day of each month;  the remainder
                              of  the  Mortgage  Loans  provide  for  Monthly
                              Payments to be due on (identify day or days) of
                              each  month (the date  in any month  on which a
                              Monthly  Payment on  a Mortgage  Loan is  first
                              due, the "Due Date").   (The rate per annum  at
                              which interest accrues on each Mortgage Loan is
                              subject to  adjustment on  specified Due  Dates
                              (each such  date, an "Interest  Rate Adjustment
                              Date") by adding a  fixed percentage amount  (a
                              "Gross   Margin")   to   the   value   of   the
                              then-applicable  Index  (as   described  below)
                              subject, in  the case of  substantially all  of
                              the  Mortgage  Loans,  to  limitations  on  the
                              periodic  adjustment  of the  related  Mortgage
                              Rate,  and  to  maximum  and  minimum  lifetime
                              Mortgage Rates,  as described  herein.  ___  of
                              the Mortgage  Loans, representing  ___% of  the
                              Mortgage Loans  by aggregate  principal balance
                              as of  the Cut-off Date,  provide for  Interest
                              Rate Adjustment  Dates to occur  (monthly); the
                              remainder  of the  Mortgage  Loans provide  for
                              adjustments  to  the  Mortgage  Rate  to  occur
                              quarterly, semi-annually or annually.  (Each of
                              the  Mortgage  Loans  provides for  an  initial
                              fixed  interest  rate period;)________  of  the
                              Mortgage  Loans,  representing  _____%  of  the
                              Mortgage Loans  by aggregate  principal balance
                              as  of   the  Cut-off   Date,   have  not   yet
                              experienced   their    first   Interest    Rate
                              Adjustment Date.   The latest  initial Interest
                              Rate  Adjustment Date for  any Mortgage Loan is
                              scheduled to occur on ________.))

                              (The  amount of  the  Monthly  Payment on  each
                              Mortgage  Loan is also subject to adjustment on
                              specified Due Dates (each such date, a "Payment
                              Adjustment  Date")  to  an  amount  that  would
                              amortize the  outstanding principal  balance of
                              the  Mortgage  Loan  over  its  then  remaining
                              amortization schedule and  pay interest at  the
                              applicable Mortgage Rate, subject, in the  case
                              of (several)  Mortgage Loans, to  payment caps,
                              which  limit  the amount  by which  the Monthly
                              Payment may  adjust on  any Payment  Adjustment
                              Date  as  described  herein.    _______ of  the
                              Mortgage   Loans,  representing   __%  of   the
                              Mortgage Loans  by aggregate  principal balance
                              as of  the  Cut-off Date,  provide for  Payment
                              Adjustment Dates to  occur annually, while  the
                              remainder  of the  Mortgage  Loans provide  for
                              adjustments  of the  Monthly  Payment to  occur
                              monthly, quarterly or semi-annually.)

                              (Only in the case  of ________ Mortgage  Loans,
                              representing ________% of the Mortgage Loans by
                              aggregate principal  balance as of  the Cut-off
                              Date,   does   a    Payment   Adjustment   Date
                              immediately   follow    each   Interest    Rate
                              Adjustment  Date.  As a result, and because the
                              application  of  payment  caps  may  limit  the
                              amount by which the Monthly Payments may adjust
                              in  respect  of  certain  Mortgage  Loans,  the
                              amount of a Monthly Payment may be more or less
                              than  the  amount  necessary  to  amortize  the
                              remaining  principal  balance of  the  Mortgage
                              Loan  over  its   then  remaining  amortization
                              schedule    and    pay    interest    at    the
                              then-applicable  Mortgage  Rate.   Accordingly,
                              Mortgage  Loans   may  be  subject   to  slower
                              amortization (if  the Monthly Payment due  on a
                              Due Date is sufficient to pay interest  accrued
                              to  such   Due  Date  at   the  then-applicable
                              Mortgage Rate but  is not sufficient  to reduce
                              principal  in  accordance with  the  applicable
                              amortization     schedule),     to     negative
                              amortization (if interest accrued to a Due Date
                              at the applicable Mortgage Rate is greater than
                              the  entire Monthly  Payment  due on  such  Due
                              Date) or  to accelerated  amortization (if  the
                              Monthly  Payment due on  a Due Date  is greater
                              than  the  amount  necessary  to  pay  interest
                              accrued to such Due Date at the then-applicable
                              Mortgage  Rate  and  to  reduce  principal   in
                              accordance  with  the  applicable  amortization
                              schedule).)

                              (__ Mortgage  Loans, representing ____%  of the
                              Mortgage Loans  by aggregate  principal balance
                              as  of   the  Cut-off  Date,   permit  negative
                              amortization.     Substantially   all  of   the
                              Mortgage    Loans    that    permit    negative
                              amortization contain provisions  that limit the
                              extent to which the  amount of their respective
                              original principal balances may  be exceeded as
                              a result thereof.)

                              (__ Mortgage Loans,  representing ____% of  the
                              Mortgage Loans  by aggregate  principal balance
                              as  of the  Cut-off  Date, provide  for monthly
                              payments  of  principal based  on  amortization
                              schedules   significantly   longer   than   the
                              remaining term of  such Mortgage Loans, thereby
                              leaving   substantial   outstanding   principal
                              amounts  due and payable  (each such payment, a
                              "Balloon Payment") on their respective maturity
                              dates, unless prepaid prior thereto.)

                              For  a  further  description  of  the  Mortgage
                              Loans, see "Description  of the Mortgage  Pool"
                              herein.)

   
(The MBS                      (Title and  issuer of MBS, amount  deposited or
                              pledged,  amount  originally  issued,  maturity
                              date, interest  rate, (redemption  provisions),
                              description of other material terms.)
    

(The Index                    As of  any Interest  Rate Adjustment  Date, the
                              Index  used to  determine the Mortgage  Rate on
                              each Mortgage  Loan will  be the  ____________.
                              See "Description  of the  Mortgage Pool --  The
                              Index" herein.)

(Conversion of Mortgage
  Loans                       Approximately  __%  of the  Mortgage  Loans (by
                              aggregate principal  balance as of  the Cut-off
                              Date)   (the   "Convertible   Mortgage  Loans")
                              provide  that,  at  the option  of  the related
                              Mortgagors,  the  adjustable interest  rate  on
                              such Mortgage Loans may be converted to a fixed
                              interest rate, provided that certain conditions
                              have been satisfied.   Upon notification from a
                              Mortgagor of such Mortgagor's intent to convert
                              from  an  adjustable interest  rate to  a fixed
                              interest rate, and prior  to the conversion  of
                              any such Mortgage Loan, the related Warrantying
                              Party (as defined herein)  will be obligated to
                              purchase  the  Converting   Mortgage  Loan  (as
                              defined  herein) at  the  Conversion Price  (as
                              defined herein).  (In the event of a failure by
                              a   Subservicer  to   purchase  a   "Converting
                              Mortgage   Loan"),  the   Master  Servicer   is
                              required  to use its  best efforts  to purchase
                              such  Converted   Mortgage  Loan   (as  defined
                              herein)   from  the   Mortgage   Pool  at   the
                              Conversion  Price during  the one-month  period
                              following  the  date of  conversion.)   In  the
                              event  that  neither  the  related  Warrantying
                              Party  nor  the  Master  Servicer  purchases  a
                              Converting  or  Converted  Mortgage  Loan,  the
                              Mortgage  Pool  will  thereafter  include  both
                              fixed-rate and adjustable-rate  Mortgage Loans.
                              See    "Certain     Yield    and     Prepayment
                              Considerations" herein.)

  Class ( ) Certificates      The  Class  (  ),  Class  ( )  and  Class  (  )
                              Certificates (collectively, the "Certificates")
                              will  be  issued  pursuant  to  a  Pooling  and
                              Servicing  Agreement, to  be  dated as  of  the
                              Cut-off Date,  among the Depositor,  the Master
                              Servicer  and  the  Trustee  (the "Pooling  and
                              Servicing   Agreement").     The   Class  (   )
                              Certificates   have   an   initial  Certificate
                              Balance of  $_______  (the initial  "Class (  )
                              Balance"), representing an  initial interest of
                              approximately ___% in a trust fund (the  "Trust
                              Fund"),  which  will consist  primarily  of the
                              Mortgage Pool.  The Class ( ) Certificates will
                              have   an   initial  Certificate   Balance   of
                              $________ (the  initial "Class  ( )  Balance"),
                              representing    an    initial    interest    of
                              approximately ____%  in the  Trust Fund.   (The
                              Class  (   )  Certificates   have  an   initial
                              Certificate  Balance of  $_______ (the  initial
                              "Class (  ) Balance"), representing  an initial
                              interest  of  approximately ___%  in  the Trust
                              Fund.)   (The Class  ( ) Certificates  will not
                              have a Certificate Balance.)

                              Distributions on the  Certificates will be made
                              on each Distribution Date.   Distributions will
                              be   made  by   check   or  wire   transfer  of
                              immediately available funds, as provided in the
                              Pooling   and  Servicing   Agreement,  to   the
                              Certificateholders of  record as  of the  (last
                              business day  of the month preceding the month)
                              of  such  Distribution  Date  (each, a  "Record
                              Date"), except  that the final  distribution on
                              the  Class ( )  Certificates will be  made only
                              upon   presentation  and   surrender  of   such
                              holders' Certificates  at the office  or agency
                              specified   in   the  Pooling   and   Servicing
                              Agreement.    (As more  specifically  described
                              herein,  the Class ( ) Balance will be adjusted
                              from  time to time on each Distribution Date to
                              reflect  any additions  thereto resulting  from
                              allocations   of    Mortgage   Loan    negative
                              amortization  to the Class ( ) Certificates and
                              any   reductions    thereof   resulting    from
                              distributions  of principal  of the  Class  ( )
                              Certificates.    As further  described  herein,
                              interest  shall accrue on the Class ( ) Balance
                              at a Pass-Through Rate thereon.

Pass-Through Rates on the
  Class ( ), Class ( ) and
  Class ( ) Certificates      (The Pass-Through Rates on the Class ( ), Class
                              ( ) and  Class ( )  Certificates are fixed  and
                              are set forth on the cover hereof.)  (The Pass-
                              Through  Rate on the  Class    ( ) Certificates
                              will  be equal to  the weighted average  of the
                              Class  ( ) Remittance Rates in effect from time
                              to time on the Mortgage  Assets.  The Class ( )
                              Remittance  Rate  in  effect  for any  Mortgage
                              Assets as  of  any date  of  determination  (is
                              equal  to  the  excess  of  the  Mortgage  Rate
                              thereon over __%  per annum) ((i) prior  to its
                              first Interest Rate Adjustment Date is equal to
                              the related Mortgage Rate     then   in  effect
                              minus __ basis points (the "Net Mortgage Rate")
                              and (ii) from and after its first Interest Rate
                              Adjustment  Date   is  equal  to   the  related
                              Mortgage Rate  then in effect minus  the excess
                              of  the  related  Gross  Margin  over  __ basis
                              points.))  (The Class  ( )  Certificates (or  a
                              component  thereof)  will  not  be entitled  to
                              distributions of interest  and will not have  a
                              Pass-Through Rate.)  (Describe any other method
                              used  to  calculate   the  Pass-Through  Rate.)
                              (Interest   on   the   Certificates   will   be
                              calculated  on  the  basis  of  a  360-day year
                              consisting of twelve  30-day months.   Interest
                              will accrue  with respect to  each Distribution
                              Date during  the one-month period  beginning on
                              the ___ day of the month preceding the month of
                              such  Distribution Date and  ending on  the ___
                              day  of the  month  of  such Distribution  Date
                              (each, an "Interest Accrual Period").)

Distributions on the
 Certificates                 The Available Distribution Amount in respect of
                              a Distribution  Date will be distributed in the
                              following amounts and order of priority:

                              (describe   the   application    of   Available
                              Distribution  Amount to  make distributions  of
                              interest  and principal  among  the Classes  of
                              Certificates)

                              (Interest  on the Class ( ) Certificates at the
                              then-applicable  Pass-Through   Rate  will   be
                              reduced  by   the  Class   (  )   Certificates'
                              allocable   share   (calculated   as  described
                              herein)  of   ((i)  the  aggregate   amount  of
                              negative   amortization  in   respect  of   the
                              Mortgage Loans  for their respective  Due Dates
                              occurring  during the  related  Due Period  and
                              (ii))  the  aggregate   portion  of  Prepayment
                              Interest Shortfalls incurred during the related
                              Due  Period   that  was  not  covered   by  the
                              application of the  Master Servicer's servicing
                              compensation for the related  Due Period.  (The
                              amount, if any, by which the Class ( ) Interest
                              Distribution Amount  for any  Distribution Date
                              is reduced as a result of negative amortization
                              on  the  Mortgage  Loans shall  constitute  the
                              "Class   Negative   Amortization"    for   such
                              Distribution Date in  respect of the Class  ( )
                              Certificates  and shall be added to the Class (
                              ) Balance  on such  Distribution  Date.)   (The
                              Class ( )  Notional Amount will equal  the (sum
                              of  the) Class  ( )  Balance.   The  Class (  )
                              Notional  Amount does not entitle the Class ( )
                              Certificates (or  a component  thereof) to  any
                              distributions of principal.)   If the Available
                              Distribution Amount  for any  Distribution Date
                              is   less   than   the   Class   ( )   Interest
                              Distribution Amount for such Distribution Date,
                              the shortfall will  be part  of the  Class (  )
                              Interest Distribution  Amount distributable  to
                              holders of Class ( ) Certificates on subsequent
                              Distribution Dates, to the  extent of available
                              funds.

                              The  Available  Distribution   Amount  for  any
                              Distribution  Date  generally  includes:    (i)
                              scheduled payments  on the Mortgage  Assets due
                              during or prior  to the related Due  Period and
                              collected as of the related Determination  Date
                              (to  the  extent  not distributed  on  previous
                              Distribution  Dates)  and  certain  unscheduled
                              payments and other collections on the  Mortgage
                              Assets collected during the related Due Period,
                              net  of amounts payable  or reimbursable to the
                              Master  Servicer therefrom;  (ii) any  Advances
                              made  by the  Master  Servicer for  the related
                              Distribution Date;  and (iii)  that portion  of
                              the  Master  Servicer's  servicing compensation
                              for  the  related Due  Period applied  to cover
                              Prepayment Interest Shortfalls  incurred during
                              the  related Due Period.   See  "Description of
                              the    Certificates    --    Distributions   --
                              Calculations of Interest" herein.

Advances                      The  Master   Servicer  is  required   to  make
                              advances ("Advances") in  respect of delinquent
                              Monthly Payments on the Mortgage Loans, subject
                              to  the  limitations  described herein.    (The
                              Trustee  will be  obligated  to  make any  such
                              Advance  if the  Master  Servicer fails  in its
                              obligation  to do so, to the extent provided in
                              the  Pooling  and  Servicing  Agreement.)   See
                              "Description of  the Certificates  -- Advances"
                              herein and "Description  of the Certificates --
                              Advances in  Respect of  Delinquencies" in  the
                              Prospectus.

Subordination                 The  rights  of  holders   of  the  Subordinate
                              Certificates   to   receive   distributions  of
                              amounts collected on the Mortgage Loans will be
                              subordinate, to the extent described herein, to
                              the   rights  of  holders  of  the  Class  (  )
                              Certificates.   This subordination  is intended
                              to  enhance the  likelihood of  receipt  by the
                              holders  of the Class  ( ) Certificates  of the
                              full  amount   of  the   Class  (   )  Interest
                              Distribution Amount  and the  (ultimate receipt
                              of principal  equal to  the initial  Class (  )
                              Balance).    The  protection  afforded  to  the
                              holders  of the Class ( ) Certificates by means
                              of the  subordination, to  the extent  provided
                              herein, will be accomplished by the application
                              of  the  Available Distribution  Amount  to the
                              Class ( ) Certificates prior to the application
                              thereof to the Subordinate Certificates (and by
                              reducing the  Class (  ) Interest  Distribution
                              Amount  and the Class ( )  Balance by an amount
                              equal to the interest portion and the principal
                              portion,  respectively,   of  Realized   Losses
                              allocated to such class).   See "Description of
                              the Certificates -- Subordination" herein.

(The Subordinate
  Certificates                The  Class  ( )  Certificates  have  an initial
                              Certificate  Balance   of  $____________   (the
                              initial "Class ( ) Balance") and the Class  ( )
                              Certificates   have   an   initial  Certificate
                              Balance of  $________ (the initial  "Class (  )
                              Balance"),  representing   ____%  and   _____%,
                              respectively,   of   the  Mortgage   Loans   by
                              aggregate principal balance  as of the  Cut-off
                              Date.  Interest shall  accrue on the Class (  )
                              Balance and Class ( ) Balance at a Pass-Through
                              Rate equal  to (____% per annum)  (the weighted
                              average  of the  Net  Mortgage Rates  in effect
                              from time to time on the Mortgage Loans).

                              (The  Class  ( )  Certificates,  which  have no
                              Pass-Through   Rate   and  initially   have   a
                              Certificate  Balance  of  $______________  (the
                              initial  "Class (  )  Balance"), represent  the
                              right to  receive on any  Distribution Date the
                              balance, if any, of  the Available Distribution
                              Amount  remaining  after  the  payment  of  all
                              interest and principal due on the other Classes
                              of  Certificates.    Subsequent  to  the  first
                              Distribution  Date, the Class  ( ) Balance will
                              equal  the excess,  if  any,  of the  aggregate
                              Stated Principal Balance of  the Mortgage Loans
                              over the sum of the  Class ( ) Balance, Class (
                              ) Balance and Class ( ) Balance.)

                              (The Subordinate  Certificates are  not offered
                              hereby.))

(Special Prepayment
  Considerations              The  rate of principal payments on the Class ( 
                              )  Certificates collectively will depend on the
                              rate   and   timing   of   principal   payments
                              (including     prepayments,    defaults     and
                              liquidations) on the Mortgage Loans.  As is the
                              case with mortgage-backed securities generally,
                              the Class  (    )  Certificates are  subject to
                              substantial  inherent  cash-flow  uncertainties
                              because the  Mortgage Loans  may be  prepaid at
                              any time.   Generally, when prevailing interest
                              rates  are  increasing,   prepayment  rates  on
                              mortgage loans tend to decrease, resulting in a
                              reduced return of  principal to investors at  a
                              time   when   reinvestment   at   such   higher
                              prevailing    rates    would    be   desirable.
                              Conversely, when prevailing  interest rates are
                              declining, prepayment  rates on  mortgage loans
                              tend to increase, resulting in a greater return
                              of  principal  to  investors  at  a  time  when
                              reinvestment at  comparable yields  may not  be
                              possible.

                              (The  multiple  class  structure  of the  Class
                              (   ) Certificates results in the allocation of
                              prepayments  among certain  classes as  follows
                              (to be included as appropriate):

                              (Sequentially paying classes:  (All) classes of
                              the Class  (    )  Certificates are subject  to
                              various priorities for payment of principal  as
                              described  herein.   Distributions  on  classes
                              having an  earlier priority of payment  will be
                              immediately affected by the prepayment speed of
                              the Mortgage  Loans early  in the  life of  the
                              Mortgage Pool.  Distributions on classes with a
                              later priority of payment will not  be directly
                              affected  by the  prepayment  speed until  such
                              time  as  principal  is  distributable on  such
                              classes; however, the timing of commencement of
                              principal   distributions   and   the  weighted
                              average lives of such classes  will be affected
                              by the prepayment speed experienced both before
                              and   after  the   commencement  of   principal
                              distributions on such classes.)

                              ((Scheduled)    Certificates:         Principal
                              distributions on  the (Scheduled)  Certificates
                              will be payable in amounts  determined based on
                              schedules  as described  herein, provided  that
                              the prepayment speed of the Mortgage Loans each
                              month remains (at a constant level of) (between
                              approximately  ___%   (SPA)(CPR)  (as   defined
                              herein)  and)  ___% (SPA)(CPR).    (However, as
                              discussed     herein,      actual     principal
                              distributions  are likely  to deviate  from the
                              described   amounts,  because   it  is   highly
                              unlikely that  the actual  prepayment speed  of
                              the Mortgage Loans each month will remain at or
                              near ___% (SPA)(CPR).)  If the prepayment speed
                              of the  Mortgage Loans  is consistently  higher
                              than ___%  of (SPA)(CPR), then  the (Companion)
                              Certificates will be retired before  all of the
                              (Scheduled) Certificates  are retired,  and the
                              rate   of  principal   distributions  and   the
                              weighted   average  lives   of  the   remaining
                              (Scheduled)     Certificates    will     become
                              significantly more sensitive  to changes in the
                              prepayment  speed  of  the  Mortgage Loans  and
                              principal  distributions thereon  will be  more
                              likely to deviate from the described amounts.)

                              ((Companion)  Certificates:    Because  of  the
                              application of amounts  available for principal
                              distributions among the  Class (   ),  Class ( 
                              ) and  Class (    )  Certificates in  any given
                              month, first to the (Scheduled) Certificates up
                              to  the  described  amounts  and  then  to  the
                              (Companion) Certificates, the rate of principal
                              distributions and the weighted average lives of
                              the (Companion) Certificates  will be extremely
                              sensitive to changes in the prepayment speed of
                              the Mortgage Loans.  The weighted average lives
                              of   the  (Companion)   Certificates  will   be
                              significantly more sensitive to changes in  the
                              prepayment speed  than that of  the (Scheduled)
                              Certificates or a fractional undivided interest
                              in the Mortgage Loans.))

(Special Yield
  Considerations              (The  multiple class  structure  of the  Senior
                              Certificates  causes  the   yields  of  certain
                              classes to be particularly sensitive to changes
                              in the prepayment  speed of the Mortgage  Loans
                              and other factors, as  follows (to be  included
                              as appropriate):)

                              (Interest  strip and  inverse floater  classes:
                              The  yield  to   investors  on  the   (identify
                              classes)  will be  extremely  sensitive to  the
                              rate and timing  of principal  payments on  the
                              Mortgage Loans (including prepayments, defaults
                              and   liquidations),   which    may   fluctuate
                              significantly  over  time.   A  rapid  rate  of
                              principal payments on the  Mortgage Loans could
                              result  in  the  failure of  investors  in  the
                              (identify  interest strip  and inverse  floater
                              strip   classes)  to   recover  their   initial
                              investments, and a slower than anticipated rate
                              of  principal payments  on  the Mortgage  Loans
                              could adversely affect  the yield to  investors
                              on  the  (identify  non-strip  inverse  floater
                              classes).)

                              ((Variable Strip) Certificates.  In addition to
                              the  foregoing,  the  yield  on  the  (Variable
                              Strip)   Certificates   will    be   materially
                              adversely affected to a greater extent than the
                              yields on the other Class (   ) Certificates if
                              the Mortgage Loans  with higher Mortgage  Rates
                              prepay faster  than  the  Mortgage  Loans  with
                              lower  Mortgage Rates,  because holders  of the
                              (Variable  Strip)  Certificates  generally have
                              rights   to  relatively   larger  portions   of
                              interest  payments on  the Mortgage  Loans with
                              higher Mortgage  Rates than  on Mortgage  Loans
                              with lower Mortgage Rates.)

                              (Adjustable  rate  (including  inverse floater)
                              CLASSES:  The yield  on the (identify  floating
                              rate classes) will be sensitive, and  the yield
                              on the (identify inverse  floater classes) will
                              be extremely sensitive, to fluctuations in  the
                              level of (the index).  The Pass-Through Rate on
                              the  (identify  inverse floater  classes)  will
                              vary inversely with, and at a multiple of, (the
                              index).)

                              (Inverse   floater  companion   classes:     In
                              addition  to  the  foregoing, in  the  event of
                              relatively   low   prevailing   interest  rates
                              (including  (the  index)) and  relatively  high
                              rates of principal prepayments over an extended
                              period,  while   investors  in   the  (identify
                              inverse floater companion classes) may then  be
                              experiencing  a  high  current  yield  on  such
                              Certificates, such yield  may be realized  only
                              over  a  relatively  short  period,  and it  is
                              unlikely that  such investors would be  able to
                              reinvest  such  principal prepayments  on  such
                              Certificates at a comparable yield.)

                              (Residual   Certificates:     Holders  of   the
                              Residual Certificates  are entitled  to receive
                              distributions  of  principal  and  interest  as
                              described  herein;  however,  holders  of  such
                              Certificates  may  have  tax  liabilities  with
                              respect to their  Certificates during the early
                              years of their  term that substantially  exceed
                              the  principal  and  interest  payable  thereon
                              during  such  periods.     (In  addition,  such
                              distributions  will  be reduced  to  the extent
                              that they are subject  to United States federal
                              income tax withholding.)))

Optional Termination          At its option, the Master Servicer may purchase
                              all of the Mortgage Assets,  and thereby effect
                              termination  of  the   Trust  Fund  and   early
                              retirement    of    the     then    outstanding
                              Certificates, on any Distribution Date on which
                              the aggregate Stated  Principal Balance of  the
                              Mortgage Loans  remaining in the Trust  Fund is
                              less  than  __%   of  the  aggregate  principal
                              balance  of  such  Mortgage  Loans  as  of  the
                              Cut-off  Date.   (At  its  option,  the  Master
                              Servicer  may  also  purchase  any  Class  (  )
                              Certificates on any Distribution  Date on which
                              the Class ( ) Balance  is less than ___% of the
                              original  balance thereof.)   See  "Pooling and
                              Servicing Agreement --  Termination" herein and
                              "Description    of    the    Certificates    --
                              Termination" in the Prospectus.

   
Certain Federal Income Tax
  Consequences                (An  election will be  made to treat  the Trust
                              Fund  as  a  real  estate  mortgage  investment
                              conduit  ("REMIC")   for  federal   income  tax
                              purposes.  Upon  the issuance of the Class  ( )
                              Certificates, Brown  & Wood LLP, counsel to the
                              Depositor, will  deliver its  opinion generally
                              to the effect that assuming compliance with all
                              provisions   of  the   Pooling  and   Servicing
                              Agreement, for federal income tax purposes, the
                              Trust  Fund  will  qualify  as  a  REMIC  under
                              Sections  860A  through  860G  of the  Internal
                              Revenue Code of 1986, as amended (the "Code").
    

                              For  federal income tax purposes, the Class ( )
                              Certificates  will   be  the   sole  class   of
                              "residual interests" in the REMIC and the Class
                              ( ), Class ( )  and Class ( ) Certificates will
                              be  the "regular  interests"  in the  REMIC and
                              will  be treated  as  debt  instruments of  the
                              REMIC.

   

    

                              For further  information regarding  the federal
                              income  tax  consequences of  investing  in the
                              Class (  ) Certificates,  see "Certain  Federal
                              Income  Tax  Consequences"  herein and  in  the
                              Prospectus.)

ERISA Considerations          (A fiduciary of  any employee  benefit plan  or
                              other  retirement  arrangement subject  to  the
                              Employee  Retirement  Income  Security  Act  of
                              1974, as amended ("ERlSA"),  or Section 4975 of
                              the Code should review carefully with its legal
                              advisors  whether the  purchase  or holding  of
                              Class (  ) Certificates  could give  rise to  a
                              transaction  that  is  prohibited   or  is  not
                              otherwise      permitted either under  ERISA or
                              Section  4975  of  the  Code  or whether  there
                              exists   any   statutory    or   administrative
                              exemption applicable to an investment therein.)
                              (The  U.S. Department  of Labor  has issued  an
                              individual  exemption,  Prohibited  Transaction
                              Exemption  90-29,   to  the   Underwriter  that
                              generally  exempts  from   the  application  of
                              certain   of    the   prohibited    transaction
                              provisions  of Section  406 of  ERISA, and  the
                              excise   taxes  imposed   on  such   prohibited
                              transactions by Section 4975(a)  and (b) of the
                              Code and Section 502(i) of ERISA,  transactions
                              relating to the  purchase, sale and holding  of
                              pass-through certificates  underwritten by  the
                              Underwriter such as the Class (  ) Certificates
                              and the servicing and operation of asset pools,
                              provided that certain conditions are satisfied.
                              A  fiduciary  of  any  employee  benefit   plan
                              subject to  ERISA or  the  Code should  consult
                              with   its   legal   advisors   regarding   the
                              requirements  of ERISA  and  the  Code.)    See
                              "ERISA  Considerations"   herein  and   in  the
                              Prospectus.

Rating                        It  is a condition to the issuance of the Class
                              (  ) Certificates that they be rated (not lower
                              than) "___" by  __________.  A security  rating
                              is  not a recommendation  to buy, sell  or hold
                              ___________ securities  and may  be subject  to
                              revision  or  withdrawal  at any  time  by  the
                              assigning  rating  organization.    A  security
                              rating  does  not  address   the  frequency  of
                              prepayments (whether voluntary  or involuntary)
                              of Mortgage Loans,  or the corresponding effect
                              on  yield to  investors.   (The  rating of  the
                              Class  ( ) Certificates  does  not address  the
                              possibility   that   the    holders   of   such
                              Certificates may  fail to  fully recover  their
                              initial    investments.)        See    "Special
                              Considerations" and "Rating"  herein and "Yield
                              Considerations" in the Prospectus.

   
Legal Investment              The appropriate characterization of the Class (
                              ) Certificates  under various  legal investment
                              restrictions, and thus the ability of investors
                              subject to  these restrictions to  purchase the
                              Class  (  )  Certificates, may  be  subject  to
                              significant interpretative uncertainties.   The
                              Class  ( )  Certificates (will)  (will not)  be
                              "mortgage   related   securities"   within  the
                              meaning  of   the  Secondary   Mortgage  Market
                              Enhancement Act of 1984  ("SMMEA") (so long  as
                              they are rated  in at least the  second highest
                              rating category  by the Rating Agency,  and, as
                              such,   are  legal   investments  for   certain
                              entities  to  the  extent  provided in  SMMEA).
                              Accordingly, investors should consult their own
                              legal advisors to determine whether and to what
                              extent the  Class (  ) Certificates  constitute
                              legal  investments   for  them.     See  "Legal
                              Investment" herein and   in the Prospectus.
    

(Registration of the Class
 ( ) Certificates             The  Class ( ) Certificates will be represented
                              by one or  more global certificates  registered
                              in the  name of Cede  & Co., as nominee  of The
                              Depository  Trust Company  ("DTC").   No person
                              acquiring  an   interest  in  the  Class   (  )
                              Certificates  (any such  person,  a "Class  ( )
                              Certificate Owner") will be entitled to receive
                              a   Certificate   of   such   class  in   fully
                              registered,  certificated  form  (a "Definitive
                              Class  (  )  Certificate"),  except  under  the
                              limited   circumstances   described    in   the
                              Prospectus    under    "Description    of   the
                              Certificates-Book-entry     Registration    and
                              Definitive Certificates".   See "Description of
                              the     Certificates-General"    herein     and
                              "Description  of   the  Certificates-Book-Entry
                              Registration  and  Definitive  Certificates" in
                              the Prospectus.)


                   DESCRIPTION OF THE (MORTGAGE POOL) (MBS)

GENERAL

   
     The Trust  Fund will  consist primarily of  (___ (conventional),  (fixed
interest)  (adjustable  interest)  rate  Mortgage  Loans  with  an  aggregate
principal  balance  as of  the  Cut-off  Date,  after deducting  payments  of
principal due  on such  date, of  $____________,) (mortgage  participations),
mortgage pass-through certificates and  mortgage-backed securities evidencing
interests  therein or  secured thereby  (the "MBS"),)  (and) (certain  direct
obligations  of  the  United  States, agencies  thereof  or  agencies created
thereby (the "Government Securities")).  Each Mortgage Loan is evidenced by a
promissory note (a  "Mortgage Note") and secured by a mortgage, deed of trust
or other similar security instrument (a "Mortgage" creating a first (first or
junior) lien  on a one-  to four-  family residential property  (a "Mortgaged
Property").   The  Mortgaged Properties  consist of  (description of  one- to
four-family  residential  properties).     (Because  no  evaluation   of  any
mortgagor's financial condition has been conducted, investors should consider
all of the Mortgage Loans to  be non-recourse loans so that, in the  event of
mortgagor default, recourse may be had only against the specific property and
such limited other assets as have been pledged to secure a Mortgage Loan, and
not  against the mortgagor's other assets.)   All percentages of the Mortgage
Loans  described  herein  are approximate  percentages  (except  as otherwise
indicated) by aggregate principal balance as of the Cut-off Date.)

     (The Mortgage  Loans to be  included in  the Trust  Fund will have  been
originated or  acquired by  ________________ (the  "Mortgage Asset  Seller").
The Depositor will purchase the Mortgage Loans to be included in the Mortgage
Pool on or before the Closing Date from the Mortgage Asset Seller pursuant to
a  seller's  agreement  (the  "Seller's  Agreement"),   to  be  dated  as  of
____________, 199_ between the Mortgage Asset  Seller and the Depositor.  The
Depositor will  cause the Mortgage Loans in the  Mortgage Pool to be assigned
to  _______________,  as  Trustee,  pursuant  to  the  Pooling  and Servicing
Agreement.  _____________,  in its capacity as Master  Servicer, will service
the Mortgage Loans pursuant to the Pooling and Servicing Agreement.

     Under  the  Seller's   Agreement,  _______________,  as  seller  of  the
Mortgage  Loans  to   the  Depositor,  will  make   certain  representations,
warranties and  covenants to the  Depositor relating to, among  other things,
the due  execution and enforceability  of the Seller's Agreement  and certain
characteristics of the Mortgage Loans, and will be obligated to repurchase or
substitute  for  any  Mortgage  Loans  as to  which  there  exists  deficient
documentation  or an  uncured  material breach  of  any such  representation,
warranty  or  covenant.    Under  the Pooling  and  Servicing  Agreement  the
Depositor  will   assign  all   its  right,  title   and  interest   in  such
representations, warranties and covenants  (including Mortgage Asset Seller's
repurchase or  substitution obligation)  to the Trustee  for the  Trust Fund.
The Depositor  will make (no)  representations or warranties with  respect to
the  Mortgage Loans and  will have no obligation  to repurchase or substitute
for Mortgage  Loans  with deficient  documentation  (or which  are  otherwise
defective).  _____________, as seller of the Mortgage Loans to the Depositor,
is selling  such Mortgage  Loans without recourse  and, accordingly,  in such
capacity, will  have no  obligations with respect  to the  Certificates other
than pursuant to  such representations, warranties, covenants  and repurchase
obligations  in respect  of  the Mortgage  Loans.   See  "Description of  the
Agreements   --   Representations   and  Warranties;   Repurchases"   in  the
Prospectus.)
    

(The MBS

     (Title  and  issuer   of  underlying  securities,  amount  deposited  or
pledged,  amount originally issued, maturity date, interest rate, (redemption
provisions), together with description of other material terms.)

     (Description of principal and interest distributions on the MBS.)

     (Description  of  advances  by  the  servicer  of   the  mortgage  loans
underlying the MBS.)

     (Description  of effect  on  the  MBS of  allocation  of losses  on  the
underlying mortgage loans.)

     As  to each  series of  MBS  included in  the  Trust  Fund, the  various
classes of certificates from such series ((including classes not in the Trust
Fund but  from the  same series as  classes that are  in the Trust  Fund) are
listed,  together  with the  related  pass-through  rates and  certain  other
information applicable thereto, in Annex B hereto.)

(Convertible Mortgage Loans

     ____%  of  the Mortgage  Loans  ("Convertible  Mortgage Loans")  provide
that, at the option of  the related Mortgagors, the adjustable interest  rate
on such Mortgage Loans may be converted to  a fixed interest rate.  The first
month in which any of the Mortgage Loans may convert is ____________, and the
last month in which any of  the Mortgage Loans may convert is  _____________.
Upon conversion, the Mortgage Rate will be converted to a fixed interest rate
determined in accordance with  the formula set forth in the  related Mortgage
Note which formula is intended to result in a Mortgage Rate which is not less
than  the then  current market  interest  rate (subject  to applicable  usury
laws).  After such conversion, the monthly payments of principal and interest
will be adjusted  to provide for full amortization over the remaining term to
scheduled maturity.   Upon notification from a Mortgagor  of such Mortgagor's
intent to convert from  an adjustable interest rate to a  fixed interest rate
and prior to the conversion of any such Mortgage Loan (a "Converting Mortgage
Loan"),  the related  Warrantying Party  will be obligated  to   purchase the
Converting  Mortgage Loan  at  a  price equal  to  the outstanding  principal
balance thereof  plus accrued interest  thereon net of any  subservicing fees
(the "Conversion Price").  In  the event of a failure by a  Warrantying Party
to purchase  a converting Mortgage  Loan, the Master Servicer  is required to
use its best efforts to purchase such Mortgage Loan following its  conversion
(a "Converted Mortgage Loan") during  the one-month period following the date
of conversion at the Conversion Price.

     In the  event that  the related  Warrantying Party  fails to purchase  a
Converting  Mortgage  Loan  and  the  Master Servicer  does  not  purchase  a
Converted  Mortgage Loan, neither the Depositor nor any of its affiliates nor
any other  entity is obligated to purchase or arrange for the purchase of any
Converted Mortgage Loan.  Any such Converted Mortgage Loan will remain in the
Mortgage Pool as a fixed-rate Mortgage  Loan and will result in the  Mortgage
Pool's  having both  fixed  rate and  adjustable  rate Mortgage  Loans.   See
"Certain Yield and Prepayment Considerations" herein.

     Following the  purchase of  any  Converted  Mortgage Loan  as  described
above,  the purchaser  will be  entitled to  receive an  assignment from  the
Trustee  of such Mortgage  Loan and  the purchaser  will thereafter  own such
Mortgage  Loan  free  of  any  further  obligation  to  the  Trustee  or  the
Certificateholders with respect thereto.)

(The Index

     As  of  any  Payment  Adjustment  Date,  the  Index  applicable  to  the
determination of the related Mortgage  Rate will be a per annum rate equal to
______________, as most recently available as of the date      days prior to
                                                          ----
the Payment Adjustment  Date (the "Index").  Such average  yields reflect the
yields for the week prior to that week in which the information  is reported.
In the  event that  the Index  is no  longer available,  an index  reasonably
acceptable to  the Trustee that  is based on  comparable information will  be
selected by the Master Servicer.  The  Index is currently calculated based on
information reported in ___________.)

Certain Characteristics of the Mortgage Loans

     (Approximately ___% of the Mortgage Loans  have Due Dates that occur  on
the ___ day of each  month; approximately ___% of the Mortgage Loans have Due
Dates  that occur on the ___  day of each month;  approximately _____% of the
Mortgage Loans  have Due Dates that occur  on the ___ day of  each month; and
the  remainder  of  the Mortgage  Loans  have  Due Dates  that  occur  on the
fifteenth day of each month.)

     (As  of  the  Cut-off  Date,  the  Mortgage  Loans   had  the  following
characteristics: (i) Mortgage Rates ranging from _____% per annum to _______%
per annum; (ii) a weighted average Mortgage Rate of ______% per  annum; (iii)
Gross Margins ranging from  ____ basis points to ______ basis  points; (iv) a
weighted average  Gross Margin of  ____ basis points; (v)  principal balances
ranging  from $_______  to  $______;  (vi) an  average  principal balance  of
$_________; (vii) original  terms to  scheduled maturity  ranging from  _____
months  to _________  months;  (viii)  a weighted  average  original term  to
scheduled maturity  of  _____  months;  (ix)  remaining  terms  to  scheduled
maturity ranging  from ____ months  to _____ months;  (x) a weighted  average
remaining term  to scheduled maturity  of ________ months; (xi)  Cut-off Date
Loan-to-Value ("LTV")  Ratios  ranging from  ______%  to ________%;  (xii)  a
weighted average Cut-off Date LTV Ratio of  _____%; (xiii) as to the _______%
of  the Mortgage  Loans to  which  such characteristic  applies, (A)  minimum
lifetime Mortgage Rates  ranging from ____% per  annum to ______ %  per annum
and  (B) a  weighted average minimum  lifetime Mortgage Rate  of _______% per
annum;  and  (xiv)  as to  the__________%  of  Mortgage Loans  to  which such
characteristic  applies and  for which  it may  be currently  calculated, (A)
maximum lifetime Mortgage  Rate ranging from _______% per  annum to ________%
per  annum and  (B)  a weighted  average  maximum lifetime  Mortgage  Rate of
_________% per annum.)

     (___%  of the  Mortgage  Loans provide  for  Balloon Payments  on  their
respective maturity  dates.  Loans  providing for Balloon Payments  involve a
greater   degree  of   risk  than   self-amortizing  loans.     See  "Special
Considerations -- Balloon Payments" in the Prospectus.)

     (The Mortgage  Rate on each  Mortgage Loan is  subject to adjustment  on
each Interest Rate Adjustment Date by adding the related Gross Margin  to the
value of  the Index (described below) as  most recently announced a specified
number of days prior to such  Interest Rate Adjustment Date, subject, in  the
case of  substantially all  of the  Mortgage Loans,  to  minimum and  maximum
lifetime Mortgage Rates, with ranges specified  below.  The Mortgage Rates on
the Mortgage  Loans generally are  adjusted monthly; however, certain  of the
Mortgage Loans provide for Interest  Rate Adjustment Dates to occur quarterly
(___% of the Mortgage Loans), semi-annually (___% of the Mortgage Loans) or
annually (____% of the Mortgage Loans).  Each of the Mortgage  Loans provided
for  an  initial  fixed  interest  rate  period;  _________  Mortgage  Loans,
representing ___%  of the  Mortgage Loans, have  not experienced  their first
Interest Rate Adjustment Dates.   The latest initial Interest Rate Adjustment
Date for any Mortgage Loan is to occur in ___________________________________
_____________________________________________________________________.)

     (Subject to the Payment Caps described below, the amount of the  Monthly
Payment on each Mortgage Loan adjusts periodically on each Payment Adjustment
Date to an  amount that  would fully  amortize the principal  balance of  the
Mortgage Loan over its then  remaining amortization schedule and pay interest
at  the Mortgage Rate  in effect during  the one month  period preceding such
Payment Adjustment  Date.   Approximately __% of  the Mortgage  Loans provide
that  an  adjustment  of the  amount  of  the Monthly  Payment  on  a Payment
Adjustment Date may  not result in a  Monthly Payment that increases  by more
than ___% (nor, in some cases, decreases by more than ____%) of the amount of
the Monthly  Payment in effect  immediately prior to such  Payment Adjustment
Date  (each such  provision,  a  "Payment Cap");  however,  certain of  those
Mortgage Loans also  provide that the Payment  Cap will not apply  on certain
Payment Adjustment Dates or  if the application  thereof would result in  the
principal   balance  of  the   Mortgage  Loan  exceeding   (through  negative
amortization)  by a  specified  percentage  the  original  principal  balance
thereof.  Generally,  the related Mortgage Note provides that if, as a result
of negative  amortization, the respective  principal balance of  the Mortgage
Loan reaches an amount specified therein (which  as to most Mortgage Loans is
not  greater  than  _% of  the  Mortgage  Loan principal  balance  as  of the
origination date thereof), the amount  of the Monthly Payments due thereunder
will be increased as necessary to prevent further negative amortization.

     (Only  in  the case  of  _____%  of the  Mortgage  Loans does  a Payment
Adjustment Date immediately follow each Interest Rate Adjustment Date.  As  a
result, and because application of Payment Caps may limit the amount by which
the  Monthly Payments due  on certain of  the Mortgage Loans  may adjust, the
amount of a Monthly Payment may be more or less than the amount necessary  to
amortize  the  Mortgage  Loan  principal  balance  over  the  then  remaining
amortization schedule at the applicable Mortgage Rate.  Accordingly, Mortgage
Loans may  be subject to slower amortization (if the Monthly Payment due on a
Due  Date is  sufficient to  pay interest  accrued to  such Due  Date at  the
applicable  Mortgage  Rate but  is  not  sufficient  to reduce  principal  in
accordance   with  the   applicable   amortization  schedule),   to  negative
amortization (if  interest accrued to  a Due Date at  the applicable Mortgage
Rate  is greater than the entire Monthly Payment  due on such Due Date) or to
accelerated amortization (if the Monthly Payment due on a Due Date is greater
than the amount  necessary to pay  interest accrued to  such Due Date at  the
applicable  Mortgage Rate  and to  reduce  principal in  accordance with  the
applicable amortization schedule).)

     (No Mortgage  Loan currently  prohibits principal  prepayments; however,
certain  of  the   Mortgage  Loans  impose  fees  or  penalties  ("Prepayment
Premiums")  in  connection  with  full  or  partial  prepayments.    Although
Prepayment  Premiums  are  payable  to  the  Master  Servicer  as  additional
servicing  compensation, the  Master Servicer  may waive  the payment  of any
Prepayment Premium  only in  connection with a  principal prepayment  that is
proposed to  be made  during the three  month period  prior to  the scheduled
maturity  of  the related  Mortgage  Loan,  or  under certain  other  limited
circumstances.)

      The following  table sets  forth the  range  of Mortgage  Rates on  the
Mortgage Loans as of the Cut-off Date:

                    Mortgage Rates as of the Cut-off Date
                    -------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Mortgage Rate           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------           -----                ------           ----------------     ----------------
<S>                  <C>                   <C>                 <C>                    <C>

        Total                                100.00%             $                      100.00%
                        -----                -------             ------------           -------

</TABLE>

Weighted Average 
  Mortgage Rate:

Note: Percentage totals may not add due to rounding.

          The following table  sets forth the  types of Mortgaged  Properties
securing the Mortgage Loans:

                               Property Type
                               -------------
<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Type                    Loans                Number           the Cut-off Date     the Cut-off Date
- ----                    -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                  <C>                  <C>

    Total                                    100.00%              $                    100.00%
                        -----                -------              ---------            -------

</TABLE>

Note:   Percentage totals may not add due to rounding.

          (The following table sets forth the range of Gross Margins  for the
Mortgage Loans:)

                              (Gross Margins)
                              ---------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Mortgage Rate           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------           -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                  <C>                   <C>

        Total                                100.00%              $                     100.00%
                        -----                -------              ---------             -------

</TABLE>

Weighted Average 
 Gross Margin:

Note:  Percentage totals may not add due to rounding.

      (The following  table sets forth  the frequency  of adjustments to  the
Mortgage Rates on the Mortgage Loans as of the Cut-off Date:)

                 (Frequency of Adjustments to Mortgage Rates)
                 --------------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Frequency(A)            Loans                Number           the Cut-off Date     the Cut-off Date
- ------------            -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                 <C>                    <C>

Total                                        100.00%             $                      100.00%
                        -----                -------             ----------             -------

</TABLE>

Weighted Average 
Frequency of 
Adjustments to 
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A)  _______  or ___%  of Mortgage  Loans have  not  experienced their  first
     Interest Rate Adjustment Date.

     (The following  table sets  forth the  frequency of  adjustments to  the
Monthly Payments on the Mortgage Loans as of the Cut-off Date:)

                (Frequency of Adjustments to Monthly Payments)
                ----------------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Frequency (A)           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------           -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                  <C>                   <C>

Total                                        100.00%              $                     100.00%
                        ------               -------              ----------            -------

</TABLE>

Weighted Average 
Frequency of 
Adjustments to
Monthly Payments: 

Note:  Percentage totals may not add due to rounding.

     (The following table  sets forth the range of maximum  lifetime Mortgage
Rates for the Mortgage Loans:)

                      (Maximum Lifetime Mortgage Rates)
                      ---------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
    Maximum           Number of              Percent             Principal             Principal
    Lifetime           Mortgage                by              Balance as of         Balance as of
 Mortgage Rate          Loans                Number           the Cut-off Date     the Cut-off Date
 -------------          -----                ------           ----------------     ----------------
 <S>                   <C>                  <C>                  <C>                  <C>

  Total                                      100.00%              $                    100.00%
                        -----                -------              --------             -------

</TABLE>

Weighted Average 
Maximum Lifetime
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A)  Represents Mortgage Loans without a lifetime rate cap.
(B)  The lifetime  rate  caps for  these Mortgage  Loans are  based upon  the
     Index as determined at a  future point in time plus a fixed  percentage.
     Therefore, the rate is not determinable as of the Cut-off Date.
(C)  This calculation  does not  include the  ____ Mortgage  Loans without  a
     lifetime rate cap or the ____ Mortgage Loans with lifetime rate caps
     which are currently not determinable.

     (The following table  sets forth the range of minimum  lifetime Mortgage
Rates on the Mortgage Loans:)

                      (Minimum Lifetime Mortgage Rates)
                      ---------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
    Minimum           Number of              Percent             Principal             Principal
    Lifetime           Mortgage                by              Balance as of         Balance as of
 Mortgage Rate          Loans                Number           the Cut-off Date     the Cut-off Date
 -------------          -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                   <C>                   <C>

Total                                        100.00%               $                     100.00%
                        -----                -------               --------              -------

</TABLE>

Weighted Average
Minimum Lifetime
Mortgage Rate:

Note: Percentage totals may not add due to rounding.

(A)  Represents Mortgage Loans without interest rate floors.
(B)  This calculation does not include the ____ Mortgage Loans without
     interest rate floors.

      The  following table sets forth the range  of principal balances of the
Mortgage Loans as of the Cut-off Date:

                  Principal Balances as of the Cut-off Date
                  -----------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
   Principal                                                     Aggregate             Aggregate
    Balance           Number of              Percent             Principal             Principal
   as of the           Mortgage                by              Balance as of         Balance as of
  Cut-off Date          Loans                Number           the Cut-off Date     the Cut-off Date
  ------------          -----                ------           ----------------     ----------------
 <S>                   <C>                  <C>                  <C>                   <C>

  Total                                      100.00%              $                     100.00%
                        -----                -------              ---------             -------

</TABLE>

Average Principal Balance
as of the
Cut-off Date:

Note: Percentage totals may not add due to rounding.

     The  following tables  set forth  the original  and  remaining terms  to
maturity (in months) of the Mortgage Loans:

                     Original Term to Maturity in Months
                     -----------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
    Original          Number of              Percent             Principal             Principal
    Term in           Mortgage                 by              Balance as of         Balance as of
    Months              Loans                Number           the Cut-off Date     the Cut-off Date
    ------              -----                ------           ----------------     ----------------
   <S>                 <C>                  <C>                   <C>                  <C>

    Total                                    100.00%               $                    100.00%
                        ------               -------               ----------           -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

     The following tables set forth the  purpose for which the Mortgage  Loan
was originated, (the  type of program under  which it was originated  and the
occupancy type).

                            Mortgage Loan Purpose
                            ---------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                   <C>                  <C>

     Total                                   100.00%               $                    100.00%
                        -----                -------               -------              -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                    (Mortgage Loan Documentation Program)
                    -------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                  <C>                  <C>

     Total                                   100.00%              $                    100.00%
                        -----                -------              --------             -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                        Mortgage Loan Occupancy Type
                        ----------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             -----------           -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                     Remaining Term to Maturity in Months
                     ------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                  <C>                  <C>

     Total                                   100.00%              $                    100.00%
                        -----                -------              ---------            -------

</TABLE>

Weighted Average Remaining
Term to Maturity:

Note: Percentage totals may not add due to rounding.

     The  following  tables set  forth  the  respective years  in  which  the
Mortgage Loans were originated and are scheduled to mature:

                   Mortgage Loan Year of Scheduled Maturity
                   ----------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
      Year              Loans                Number           the Cut-off Date     the Cut-off Date
      ----              -----                ------           ----------------     ----------------
     <S>               <C>                  <C>                  <C>                 <C>

      Total                                  100.00%              $                   100.00%
                        -----                -------              ---------           -------

</TABLE>

Note: Percentage totals may not add due to rounding.

      The following table sets forth the  range of Original LTV Ratios of the
Mortgage  Loans.   An "Original  LTV  Ratio" is  a fraction,  expressed  as a
percentage, the numerator  of which  is the principal  balance of a  Mortgage
Loan  on the date  of its  origination, and the  denominator of  which is (in
general) the  lesser  of (i)  the appraised  value of  the related  Mortgaged
Property as  determined by an  appraisal thereof obtained in  connection with
the  origination of  such  Mortgage Loan  and  (ii) the  sale  price of  such
Mortgaged  Property  at  the time  of  such  origination.   There  can  be no
assurance that the value (determined through  an appraisal or otherwise) of a
Mortgaged Property  determined after origination of the related Mortgage Loan
will  be equal to  or greater than  the value thereof  (determined through an
appraisal or otherwise) obtained  in connection with  the origination.  As  a
result, there  can be  no  assurance that  the  loan-to-value ratio  for  any
Mortgage Loan  determined at any  time following origination thereof  will be
lower than the  Original LTV Ratio, notwithstanding any positive amortization
of such Mortgage Loan.

                             Original LTV Ratios
                             -------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
    Original           Mortgage                by              Balance as of         Balance as of
   LTV Ratio            Loans                Number           the Cut-off Date     the Cut-off Date
   ---------            -----                ------           ----------------     ----------------
  <S>                  <C>                  <C>                 <C>                   <C>

   Total                                     100.00%             $                     100.00%
                        -----                -------             ----------            -------

</TABLE>

Weighted Average Original
LTV Ratio:

Note: Percentage totals may not add due to rounding.

     The  Mortgage Loans  are secured by  Mortgaged  Properties  in _________
different  states.   The  table  below sets  forth  the states  in  which the
Mortgaged Properties are located:

                           Geographic Distribution
                           -----------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
     State              Loans                Number           the Cut-off Date     the Cut-off Date
     -----              -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                  <C>                   <C>

     Total                                   100.00%              $                     100.00%
                        -----                -------              ---------             -------

</TABLE>

Note:     Percentage totals may not add due to rounding.
          (regional breakdown to be provided as appropriate)

     No  more than  ___% of the  Mortgage Loans will be  secured by Mortgaged
Properties located in any one zip code.

Underwriting Standards

      All  of the  Mortgage Loans  were originated  or  acquired by  _______,
generally in accordance with the underwriting criteria described herein.

      (Description of underwriting standards.)

Additional Information

      The description in this Prospectus Supplement of the  Mortgage Pool and
the Mortgaged Properties  is based upon the  Mortgage Pool as expected  to be
constituted at the close of business on the Cut-off Date, as adjusted for the
scheduled  principal  payments due  on or  before  such date.   Prior  to the
issuance of the Class ( )  Certificates, a Mortgage Loan may be  removed from
the Mortgage Pool  as a result  of incomplete documentation or  otherwise, if
the  Depositor deems such removal necessary or appropriate and may be prepaid
at any time.  A limited number of other mortgage loans may be included in the
Mortgage Pool  prior to  the issuance of  the Class  ( )  Certificates unless
including such mortgage loans  would materially alter the  characteristics of
the  Mortgage Pool  as  described herein.   The  Depositor believes  that the
information set forth herein will be representative of the characteristics of
the Mortgage  Pool  as it  will be  constituted at  the  time the  Class (  )
Certificates are issued, although the  range of Mortgage Rates and maturities
and certain other characteristics of the  Mortgage Loans in the Mortgage Pool
may vary.

     A  Current Report  on Form  8-K (the  "Form 8-K")  will be  available to
purchasers of the Class ( ) Certificates and will be filed, together with the
Pooling and Servicing Agreement, with the Securities and  Exchange Commission
within fifteen days after the initial issuance of the Class ( ) Certificates.
In the event Mortgage Loans are removed from or added to the Mortgage Pool as
set forth in  the preceding paragraph, such removal or addition will be noted
in the Form 8-K.

                       DESCRIPTION OF THE CERTIFICATES

General

     The Certificates  will be issued pursuant  to the Pooling and  Servicing
Agreement and will consist of ____ classes to  be designated as the Class ( )
Certificates, the Class ( ) Certificates, the Class ( ) Certificates  and the
Class ( ) Certificates.   The Class ( ), Class ( ) and Class ( ) Certificates
(the  "Subordinate  Certificates") will  be  subordinate  to  the Class  (  )
Certificates,  as  described  herein.   The  Certificates  represent  in  the
aggregate the entire beneficial ownership interest in a Trust Fund consisting
of:  (i) the  Mortgage  Loans and  all  payments under  and  proceeds of  the
Mortgage  Loans received  after the  Cut-off Date  (exclusive of  payments of
principal and interest due on or before the Cut-off Date); (ii) any Mortgaged
Property acquired on  behalf of the Trust Fund through foreclosure or deed in
lieu of foreclosure  (upon acquisition, an "REO Property");  (iii) such funds
or  assets as from time to time  are deposited in the Certificate Account and
any  account   established  in  connection  with  REO  Properties  (the  "REO
Account"); and (iv) the rights of the mortgagee under all insurance  policies
with respect to  the Mortgage Loans.   Only (the Class  ( ) (, Class ( )  and
Class ( )) Certificates are offered hereby.

     The Class  ( ) Certificates will  have an initial (Certificate  Balance)
(Notional Balance) of $__________.  The Class ( ) Certificates represent ___%
of the aggregate  principal balance of the  Mortgage Loans as of  the Cut-off
Date.  The Class ( ) Certificates will have an initial Certificate Balance of
$__________,  representing ___%  of the  aggregate principal  balance of  the
Mortgage Loans as of the Cut-off Date.  The Class ( ) Certificates will  have
an  initial  Certificate Balance  of  $__________, representing  ___%  of the
aggregate  principal balance of  the Mortgage Loans  as of the  Cut-off Date.
The initial Certificate Balance of the Class ( ) Certificates will be (zero).
The Certificate Balance of  any class of Certificates outstanding at any time
represents  the maximum  amount which  the  holders thereof  are entitled  to
receive  as distributions allocable  to principal from  the cash  flow on the
Mortgage  Loans  and the  other assets  in  the Trust  Fund.   The respective
Certificate  Balances of the Class ( ), Class  ( ) and Class ( ) Certificates
(respectively, the "Class (  ) Balance", "Class (  ) Balance" and "Class  ( )
Balance") will in each case be (i) reduced by amounts actually distributed on
such  class  of  Certificates  that  are allocable  to  principal  and  ((ii)
increased by  amounts allocated to  such class of Certificates  in respect of
negative amortization  on the  Mortgage Loans  (Describe Notional  Balance.))
(The Certificate  Balance  of the  Class (  ) Certificates  (the  "Class (  )
Balance") will at any  time equal the aggregate  Stated Principal Balance  of
the Mortgage Loans minus the sum of the Class ( ) Balance,  Class ( ) Balance
and Class ( ) Balance.)  The Stated Principal Balance of any Mortgage Loan at
any  date of determination  will equal (a)  the Cut-off Date  Balance of such
Mortgage Loan,  plus ((b)  any negative amortization  added to  the principal
balance of such Mortgage Loan on any  Due Date after the Cut-off Date to  and
including the  Due Date  in the Due  Period for  the most  recently preceding
Distribution Date), minus  (c) the sum of  (i) the principal portion  of each
Monthly  Payment due  on such Mortgage  Loan after  the Cut-off Date,  to the
extent  received from the  mortgagor or advanced  by the Master  Servicer and
distributed to holders of the Certificates before such date of determination,
(ii) all principal prepayments and other unscheduled collections of principal
received with  respect to such  Mortgage Loan,  to the extent  distributed to
holders of the Certificates before such date of  determination, and (iii) any
reduction  in  the  outstanding  principal  balance  of  such  Mortgage  Loan
resulting out of a bankruptcy proceeding for the related mortgagor.

   
     (The Class ( ) Certificates are offered hereby.)
    

Distributions

     Method, Timing  and Amount.  Distributions  on the Certificates will  be
made on the  ____ day of each  month or, if such  ____ day is not  a business
day,   then  on   the   next   succeeding   business   day,   commencing   in
____________________ 199_ (each, a "Distribution  Date") .  All distributions
(other than the  final distribution on any  Certificate) will be made  by the
Master Servicer to the persons in whose names the Certificates are registered
at the  close  of business  on  each Record  Date, which  will  be the  (last
business  day  of  the  month)  preceding the  month  in  which  the  related
Distribution Date occurs.   Such distributions will be made by  wire transfer
in  immediately   available   funds  to   the   account  specified   by   the
Certificateholder  at a  bank or other  entity having  appropriate facilities
therefor, if  such Certificateholder will  have provided the  Master Servicer
with wiring instructions no less than five business days prior to the related
Record Date and is the registered owner of Certificates the aggregate initial
principal amount of which is at least $  , or  otherwise by  check mailed  to
such Certificateholder.   The final  distribution on any Certificate  will be
made in  like  manner,  but  only  upon  presentment  or  surrender  of  such
Certificate at the  location specified in the notice to the holder thereof of
such final  distribution.  All distributions made with  respect to a class of
Certificates on each Distribution  Date will be allocated pro rata  among the
outstanding Certificates of such  class based on their respective  Percentage
Interests.  The Percentage Interest evidenced by any Class ( ) Certificate is
equal to the initial denomination thereof as  of the Closing Date, divided by
the initial Certificate  Balance for such class.   The aggregate distribution
to be  made on  the Certificates  on any  Distribution Date  shall equal  the
Available Distribution Amount.

     The  "Available Distribution  Amount" for  any  Distribution Date  is an
amount equal to (a)  the sum of (i) the amount on  deposit in the Certificate
Account as of the close of  business on the related Determination Date,  (ii)
the aggregate  amount of any Advances made by  the Master Servicer in respect
of such  Distribution Date and  (iii) the aggregate  amount deposited  by the
Master Servicer  in the Certificate  Account in respect of  such Distribution
Date in  connection with Prepayment  Interest Shortfalls incurred  during the
related Due Period, net of (b) the portion of  the amount described in clause
(a)(i)  hereof  that represents  (i)  Monthly  Payments  due  on a  Due  Date
subsequent to the end of the related Due Period, (ii) any voluntary principal
prepayments  and other unscheduled recoveries  on the Mortgage Loans received
after the  end of  the related  Due Period  or (iii) any  amounts payable  or
reimbursable therefrom to any person.

     Calculations of Interest.  The  "Distributable Certificate Interest"  in
respect of  the Class (  ) Certificates for any  Distribution Date represents
that portion of the Accrued Certificate Interest  in respect of such class of
Certificates for such Distribution Date that is net of such class's allocable
share  of (i)  the aggregate  portion of  any Prepayment  Interest Shortfalls
resulting  from voluntary principal prepayments  on the Mortgage Loans during
the related Due  Period (that are not covered by the application of servicing
compensation  of  the  Master  Servicer  for the  related  Due  Period  (such
uncovered  aggregate  portion,  as  to  such  Distribution  Date,)  the  "Net
Aggregate  Prepayment Interest  Shortfall")(; and  (ii) the aggregate  of any
negative amortization in  respect of the Mortgage Loans  for their respective
Due  Dates  during the  related Due  Period (the  aggregate of  such negative
amortization,  as to  such  Distribution Date,  the "Aggregate  Mortgage Loan
Negative Amortization").)

     The  "Accrued  Certificate  Interest"  in  respect  of  the  Class  (  )
Certificates  for any  Distribution Date  is equal  to thirty  days' interest
accrued during the  related Interest Accrual Period at  the Pass-Through Rate
applicable to such  class of Certificates for such  Distribution Date accrued
on  the  related   (Certificate  Balance)  (Classes  (   )  Notional  Amount)
outstanding immediately prior  to such Distribution  Date.  The  Pass-Through
Rate applicable to the Class (  ) Certificates for any Distribution Date  (is
fixed and is set forth on the cover hereof) (will equal  the weighted average
of the Class ( ) Remittance Rates in effect for the Mortgage Assets as of the
commencement  of the related  Due Period (as  to such Distribution  Date, the
"Weighted  Average Class (  ) Remittance Rate").   The "Class  ( ) Remittance
Rate" in effect  for any Mortgage Loan  as of any  date of determination  (a)
prior to  its first Interest  Rate Adjustment Date,  is equal to  the related
Mortgage Rate then  in effect minus ____ basis points and  (b) from and after
its first  Interest Rate Adjustment  Date, is equal  to the related  Mortgage
Rate then in effect minus the excess of the related Gross Margin over _______
basis  points (is equal to the excess of the Mortgage Rate thereon over ____%
per  annum.)   The  "Interest Accrual  Period"  for the  Certificates is  the
calendar month  preceding the month  in which the Distribution  Date occurs.)
(The Class ( ) Notional Amount will  equal the (sum of the Class ( ) Balance.
The Class ( ) Notional Amount does not entitle the Class ( )  Certificate (or
a component  thereof) to any distribution  of principal.)  (Interest  will be
calculated on the basis of a 360-day year of twelve 30-day months.)

     (The portion  of Net Aggregate  Prepayment Interest  Shortfall (and  the
Aggregate Mortgage Loan Negative Amortization) for any Distribution Date that
will  be allocated to  the Class (  ) Certificates on  such Distribution Date
will  be  equal  to  the  then  applicable  Class  (  )  Interest  Allocation
Percentage.    The  "Class  (  )  Interest  Allocation  Percentage"  for  any
Distribution  Date will  equal a  fraction,  expressed as  a percentage,  the
numerator of which is equal to the product of (a) the Class ( ) Balance ((net
of  any Uncovered  Portion  thereof)) outstanding  immediately prior  to such
Distribution Date, multiplied by (b) the Pass-Through Rate for the Class  ( )
Certificates for such Distribution Date, and the denominator  of which is the
product of  (x) the aggregate Stated Principal  Balance of the Mortgage Loans
outstanding  immediately prior to  such Distribution Date,  multiplied by (y)
the Weighted Average Net Mortgage Rate for  such Distribution Date.  The "Net
Mortgage  Rate"  in   effect  for  any  Mortgage  Loan  as  of  any  date  of
determination is equal to the related Mortgage Rate then in effect minus ____
basis points.  (The "Uncovered Portion" of the Class ( ) Balance, as of any
date of  determination, is  the portion thereof  representing the  excess, if
any,  of (a) the Class  ( ) Balance then outstanding,  over (b) the aggregate
Stated Principal Balance of the Mortgage Loans then outstanding.))

     (The  Class  ( ) Certificates  (or  a  component thereof)  will  not  be
entitled to distributions of interest and will not have a Pass-Through Rate.)

     Calculations of Principal.  (Holders of the Class (  ) Certificates will
be  entitled to  receive on  each  Distribution Date,  to the  extent  of the
balance of the  Available Distribution Amount remaining after  the payment of
the Class  ( )  Interest Distribution  Amount for such  Distribution Date  an
amount equal to the  Class ( ) Principal Distribution Amount.  The "Class ( )
Principal Distribution Amount"  for any Distribution Date will  equal the sum
of  (i) the product  of the Scheduled  Principal Distribution  Amount and the
Class (  ) Scheduled Principal  Distribution Percentage, (ii) the  product of
the  Senior Accelerated  Percentage and  all  principal prepayments  received
during  the  related Due  Period,  and  (iii) to  the  extent not  previously
advanced,  (the lesser  of the  Class  ( )  Scheduled Principal  Distribution
Percentage of the  Stated Principal  Balance of  the Mortgage  Loans and  the
Senior  Accelerated  Percentage  of  the Unscheduled  Principal  Distribution
Amount  net of any  prepayment amounts described  in clause (ii)  above.  The
"Scheduled Principal Distribution  Amount" for any Distribution Date is equal
to the aggregate of the principal portions of all Monthly Payments, including
Balloon Payments, due during or, if and to the extent not previously received
or advanced and distributed to Certificateholders on a preceding Distribution
Date, prior to the related Due Period, in each case to the extent paid by the
related  mortgagor or  advanced by  the Master Servicer  and included  in the
Available  Distribution  Amount for  such Distribution  Date.   The principal
portion of any  Advances in respect of  a Mortgage Loan delinquent  as to its
Balloon Payment will constitute advances  in respect of the principal portion
of such Balloon Payment.

     (The portion of the Class (  ) Principal Distribution Amount payable  on
any Distribution Date  shall be  allocated to the  Class ( ) Certificates  as
follows:  (Describe  distributions which may be concurrent  or sequential and
among different classes and may be  based on a schedule of payments sometimes
referred to as a Schedule of PAC,  TAC or Scheduled Balances for some and not
other classes.))

     (The  Class  ( )  Scheduled Principal  Distribution  Percentage  for any
Distribution  Date  represents   the  portion  of  the   Scheduled  Principal
Distribution  Amount  for  such  Distribution Date  payable  (subject  to the
payment priorities  described herein)  on the Class  ( )  Certificates.   The
"Class (  ) Scheduled Principal Distribution Percentage" for any Distribution
Date will  equal the lesser  of (a) 100% and  (b) a fraction,  expressed as a
percentage,  the numerator  of which  is the  Class (  ) Balance  outstanding
immediately prior to such Distribution Date, and the  denominator of which is
the lesser of (i) the sum of the Class ( ) Balance, the Class ( ) Balance and
the Class  ( ) Balance and (ii) the aggregate Stated Principal Balance of the
Mortgage  Loans,  in  either  case  outstanding  immediately  prior  to  such
Distribution Date.)

     The  "Unscheduled Principal  Distribution Amount"  for any  Distribution
Date is  equal  to the  sum  of:   (a)  all voluntary  principal  prepayments
received on the  Mortgage Loans during  the related Due  Period; and (b)  the
excess, if any, of  (i) all unscheduled recoveries  received on the  Mortgage
Loans  during the  related Due  Period, whether  in the  form of  liquidation
proceeds,  condemnation proceeds,  insurance  proceeds  or  amounts  paid  in
connection with  the  purchase of  a Mortgage  Loan out  of  the Trust  Fund,
exclusive in each case of any portion thereof payable or reimbursable  to the
Master Servicer in connection with the  related Mortgage Loan, over (ii)  the
respective portions of the net amounts described in the immediately preceding
clause (i)  needed to cover interest (at the  applicable Net Mortgage Rate in
effect from time to time) on the related Mortgage Loan from the date to which
interest was  previously  paid or  advanced  through the  Due  Date for  such
Mortgage Loan in  the related Due Period  ((exclusive of any portion  of such
interest added to  the principal  balance of such  Mortgage Loan as  negative
amortization).)

     (The   "Class  Negative  Amortization"  in  respect   of  any  class  of
Certificates  for any  Distribution Date  is equal  to such  class' allocable
share  of  the  Aggregate  Mortgage  Loan  Negative   Amortization  for  such
Distribution Date.)

     Distributions  on Certificates.   The  Available Distribution  Amount in
respect of a  Distribution Date will be distributed  in the following amounts
and order of priority:

     (describe  the  application of  Available  Distribution  Amount to  make
distributions of interest and principal among the Classes of Certificates)

Subordination

      In order  to increase  the likelihood  of distribution in  full of  the
interest  and  principal   due  to   be  distributed   to  the   Class  (   )
Certificateholders  on each  Distribution  Date,  holders of  the  Class (  )
Certificates  have a  right to  distributions  of the  Available Distribution
Amount  that  is  prior to  the  rights  of the  holders  of  the Subordinate
Certificates, to the extent necessary to satisfy such amounts of interest and
principal.

     (The  entitlement to  the  Class  ( )  Certificates of  the  (entire) (a
larger  percentage  under  certain  circumstances of)  Unscheduled  Principal
Distribution  Amount  will accelerate  the  amortization  of  the Class  (  )
Certificates relative to the actual amortization of the Mortgage Loans.)

      (To the extent  that the  Class ( )  Certificates are amortized  faster
than the Mortgage  Loans, without taking into account  losses on the Mortgage
Loans, the percentage interest evidenced by the Class ( ) Certificates in the
Trust  Fund will be decreased (with a  corresponding increase in the interest
in  the Trust  Fund  evidenced  by  the  Subordinate  Certificates),  thereby
increasing,  relative   to   their  respective   Certificate  Balances,   the
subordination  afforded  the  Class  (  )  Certificates  by  the  Subordinate
Certificates.)

     (The principal  portion of any Realized  Losses will be allocated  first
in reduction  of the Subordinate  Certificates (in the order  specified here)
and then to  the Class ( ) Certificates  (in the order specified  here).  Any
loss realized on  a Mortgage  Loan that  is finally liquidated  equal to  the
excess of  the Stated Principal Balance  of such Mortgage  Loan remaining, if
any, plus interest thereon  through the last day  of the month in  which such
Mortgage  Loan  was  finally liquidated,  after  application  of all  amounts
received  (net of amounts  reimbursable to  the Master  Servicer or  any Sub-
Servicer  for Advances  and  expenses,  including  attorneys'  fees)  towards
interest and  principal owing on the Mortgage Loan is referred to herein as a
"Realized Loss.")

Advances

      On the business  day immediately preceding each Distribution  Date, the
Master Servicer will be obligated  to make advances (each, an  "Advance") out
of  its own  funds, or funds  held in  the Certificate  Account that  are not
required  to  be   part  of  the  Available  Distribution   Amount  for  such
Distribution Date, in an  amount equal to the aggregate of  ((i)) all Monthly
Payments (net  of the  Servicing Fee), (other  than Balloon  Payments,) which
were due  on the Mortgage Loans during the  related Due Period and delinquent
as of  the related Determination Date (and (ii)  in the case of each Mortgage
Loan  delinquent  in  respect  of  its Balloon  Payment  as  of  the  related
Determination Date,  an  amount sufficient  to amortize  fully the  principal
portion of such Balloon Payment over the remaining amortization  term of such
Mortgage Loan and to pay interest at the Net Mortgage Rate in effect for such
Mortgage Loan for the  one month period preceding its Due Date in the related
Due Period  (but only to the extent that the related mortgagor has not made a
payment sufficient  to cover such  amount under  any forbearance  arrangement
that  has  been  included  in  the Available  Distribution  Amount  for  such
Distribution Date)).   The Master Servicer's obligations to  make Advances in
respect  of any  Mortgage  Loan  will continue  through  liquidation of  such
Mortgage Loan and out of its own funds  from any amounts collected in respect
of the  Mortgage Loan as to which such Advance  was made, whether in the form
of late  payments,  insurance proceeds,  liquidation  proceeds,  condemnation
proceeds or  amounts paid in  connection with the  purchase of  such Mortgage
Loan.  Notwithstanding  the foregoing, the Master Servicer  will be obligated
to make any Advance  only to the extent that it  determines in its reasonable
good faith judgment that, if made, would be recoverable out of  general funds
on deposit in the Certificate Account.  Any failure by the Master Servicer to
make  an Advance as  required under the Pooling  and Servicing Agreement will
constitute an event of default thereunder(, in which case the Trustee will be
obligated to  make any  such Advance,  in accordance  with the  terms of  the
Pooling and Servicing Agreement).

            CERTAIN YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

      The yield to maturity  on the Class ( )  Certificates will be  affected
by the  rate of principal payments on the  Mortgage Loans including, for this
purpose,  prepayments,  which  may  include  amounts  received  by  virtue of
liquidation due to default, repurchase, condemnation or insurance.  The yield
to maturity on the Class ( ) Certificates  will also be affected by the level
of the  Index.  The rate of principal payments  on the Class ( ) Certificates
will correspond to the rate  of principal payments (including prepayments) on
the related Mortgage Loans.

     (Description of factors affecting yield, prepayment and  maturity of the
Mortgage Loans and  Class ( ) Certificates depending  upon characteristics of
the Mortgage Loans.)

Weighted Average Life of the Class ( ) Certificates

     Weighted  average life refers  to the  average amount  of time  from the
date of  issuance  of a  security  until each  dollar  of principal  of  such
security will be repaid to  the investor.  The  weighted average life of  the
Class  ( )  Certificates will be  influenced by  the rate at  which principal
payments  (including scheduled  payments and  principal  prepayments) on  the
Mortgage Loans are made.  Principal payments on the Mortgage Loans  may be in
the form of scheduled amortization or prepayments (for this purpose, the term
"prepayment" includes prepayments and liquidations  due to a default or other
dispositions of the Mortgage Loans).

     The table entitled "Percent of  Initial Certificate Balance  Outstanding
for the Class ( ) Certificates at  the respective percentages of (CPR) (SPA)"
set forth below  indicates the weighted average life of such Certificates and
sets  forth  the   percentage  of  the  initial  principal   amount  of  such
Certificates that would be  outstanding after each of the dates  shown at the
indicated percentages  of (CPR)(SPA).   The table  has been  prepared on  the
basis  of the  following  assumptions regarding  the  characteristics of  the
Mortgage  Loans:  (i)  an  outstanding  principal balance  of  $_________,  a
remaining amortization  term  of ___  months and  a term  to  balloon of ____
months: (ii) an interest  rate equal to _____% per annum  until the _____ Due
Date and thereafter an  interest rate equal to ____% per annum (at an assumed
Index of ____%)  and Monthly Payments that would fully amortize the remaining
balance of the Mortgage Loan over  its remaining amortization term; (iii) the
Mortgage Loans  prepay at  the indicated percentage  of (CPR)(SPA);  (iv) the
maturity date of  each of  the Balloon  Mortgage Loans is  not extended;  (v)
distributions  on the  Class ( )  Certificates are  received in cash,  on the
( )th  day of  each month,  commencing in_____________;  (vi) no  defaults or
delinquencies in,  or modifications,  waivers or  amendments respecting,  the
payment by  the mortgagors of  principal and  interest on the  Mortgage Loans
occur; (vii) the initial Certificate Balance of the Class ( ) Certificates is
$________;  (viii)  prepayments  represent  payment  in  full  of  individual
Mortgage Loans and  are received on the  respective Due Dates and  include 30
days' interest thereon; (ix) there are  no repurchases of Mortgage Loans  due
to breaches of any representation and warranty  or otherwise; (x) the Class (
) Certificates are purchased on ________; (xi) the Servicing Fee is ____% per
annum; and (xii) the Index on each Interest Rate Adjustment Date is ________%
per annum.

     Based on the  foregoing assumptions,  the table  indicates the  weighted
average life of the  Class ( ) Certificates and sets forth the percentages of
the initial Certificate Balance of the  Class ( ) Certificates that would  be
outstanding after  the Distribution Date in ___________  of each of the years
indicated, at various percentages of  (CPR)(SPA).  Neither (CPR)(SPA) nor any
other prepayment model or assumption  purports to be a historical description
of  prepayment  experience  or  a  prediction  of  the  anticipated  rate  of
prepayment  of any  pool  of  mortgage loans,  including  the Mortgage  Loans
included  in  the  Mortgage  Pool.    Variations  in  the  actual  prepayment
experience and the balance of the Mortgage Loans that prepay may  increase or
decrease the percentage  of initial Certificate Balance (and weighted average
life) shown  in the following table.   Such variations may occur  even if the
average prepayment  experience of all such Mortgage Loans  is the same as any
of the specified assumptions.

         Percent of Initial Class ( ) Certificate Balance Outstanding
                  at the Following Percentages of (CPR)(SPA)


<TABLE>
<CAPTION>

Distribution Date
- -----------------
<S>                                  <C>         <C>        <C>        <C>        <C>        <C>
Initial Percent . . . . . . . . .     ___%        ___%       ___%       ___%       ___%       ___%
____________ __, 1997 . . . . . .
____________ __, 1998 . . . . . .
____________ __, 1999 . . . . . .
____________ __, 2000 . . . . . .
____________ __, 2001 . . . . . .
____________ __, 2002 . . . . . .
____________ __, 2003 . . . . . .
____________ __, 2004 . . . . . .
____________ __, 2005 . . . . . .
____________ __, 2006 . . . . . .
____________ __, 2007 . . . . . .

</TABLE>

Weighted Average Life
 (Years) (+) . . . . . . . . . . . .

+    The weighted average  life of the  Class ( ) Certificates  is determined
     by (i) multiplying the  amount of each distribution of  principal by the
     number of years  from the date of  issuance to the  related Distribution
     Date,  (ii) adding the  results and (iii) dividing  the sum by the total
     principal distributions on such class of Certificates.

(Class ( ) Yield Consideration)

     (Will describe assumption for various  scenarios showing sensitivity  of
certain  classes to  prepayment and  default  risks and  set forth  resulting
yield.)

                       POOLING AND SERVICING AGREEMENT

General

     The Certificates  will be  issued pursuant  to a  Pooling and  Servicing
Agreement to be dated as of ____________  1, 199_ (the "Pooling and Servicing
Agreement"), by and among the Depositor, the Master Servicer and the Trustee.

     Reference  is  made  to  the Prospectus  for  important  information  in
addition to that set forth herein  regarding the terms and conditions of  the
Pooling  and  Servicing Agreement  and  the  Class  ( )  Certificates.    The
Depositor will provide to a prospective or actual Class ( ) Certificateholder
without  charge, upon  written  request,  a copy  (without  exhibits) of  the
Pooling and Servicing Agreement.

Assignment of the Mortgage Loans

     On or prior to the Closing  Date, the Depositor will assign  or cause to
be assigned  the Mortgage  Loans, without  recourse, to  the Trustee  for the
benefit of the Certificateholders.  Prior to  the Closing Date, the Depositor
will, as to  each Mortgage  Loan, deliver  to the Trustee  (or the  custodian
hereinafter  referred  to),  among  other  things,  the  following  documents
(collectively,  as to  such  Mortgage  Loan, the  "Mortgage  File"): (i)  the
original  or,  if accompanied  by  a "lost  note"  affidavit, a  copy  of the
Mortgage  Note,  endorsed  by  ____________________  which  transferred  such
Mortgage Loan, without  recourse, in blank or  to the order of  Trustee; (ii)
the  original Mortgage  or  a  certified copy  thereof,  and any  intervening
assignments thereof, or certified copies of such intervening  assignments, in
each  case with  evidence of  recording thereon;  (iii) an assignment  of the
Mortgage,   executed  by  the  ____________________  which  transferred  such
Mortgage Loan, in blank  or to the order of the Trustee,  in recordable form;
(iv)  assignments of any related assignment  of leases, rents and profits and
any related security agreement  (if, in either case, such item  is a document
separate  from   the  Mortgage),   executed  by   ____________________  which
transferred such Mortgage Loan, in blank or to  the order of the Trustee; (v)
originals  or   certified  copies   of  all   assumption,  modification   and
substitution agreements in  those instances where the terms  or provisions of
the Mortgage or Mortgage Note have been modified or the Mortgage  or Mortgage
Note has been assumed;  and (vi) the originals or certificates  of a lender's
title insurance policy issued on the date of the origination of such Mortgage
Loan or,  with respect to each Mortgage Loan not  covered by a lender's title
insurance  policy,  an attorney's  opinion  of  title  given by  an  attorney
licensed to practice law in the jurisdiction where the  Mortgaged Property is
located.   (The Pooling  and Servicing Agreement  will require  the Depositor
promptly (and in  any event within _____  days of the Closing  Date) to cause
each  assignment  of  the Mortgage  described  in  clause (iii)  above  to be
submitted for recording  in the real property records of  the jurisdiction in
which  the  related Mortgaged  Property  is  located.   Any  such  assignment
delivered in  blank will be  completed to the  order of the  Trustee prior to
recording.    The Pooling  and  Servicing  Agreement  will also  require  the
Depositor to cause  the endorsements on the Mortgage Notes delivered in blank
to be completed to the order of the Trustee.)

The Master Servicer

     General.  ____________________, a  __________________ corporation,  will
act as  Master Servicer  (in such  capacity, the  "Master Servicer") for  the
Mortgage Loans pursuant  to the Pooling and Servicing Agreement.   The Master
Servicer(, a  wholly-owned  subsidiary of  __________,)  (is engaged  in  the
mortgage  banking business  and, as  such, originates,  purchases,  sells and
services mortgage  loans.   _________________  primarily originates  mortgage
loans through a  branch system consisting of  _______________________ offices
in __________ states, and through mortgage loan brokers.)

     The  executive   offices  of   the  Master  Servicer   are  located   at
_______________, telephone number (__)__________.

   
     (Include description of Servicing Standard.)
    

     Delinquency and Foreclosure Experience.  The following  tables set forth
certain information concerning the delinquency experience  (including pending
foreclosures) on one- to four-  family residential mortgage loans included in
the Master Servicer's servicing portfolio (which includes mortgage loans that
are subserviced by  others).  The indicated periods of  delinquency are based
on  the number of days past due on  a contractual basis.  No mortgage loan is
considered delinquent  for  these  purposes  until 31  days  past  due  on  a
contractual basis.

<TABLE>
<CAPTION>
                       As of December 31, 19       As of December 31, 19        As of            , 19
                       -----------------------     -----------------------      -----------------------
                                     By Dollar                   By Dollar                    By Dollar
                       By No. of     Amount of     By No. of     Amount of      By No. of     Amount of
                         Loans         Loans         Loans         Loans          Loans         Loans
                         -----         -----         -----         -----          -----         -----
                                               (Dollar Amount in Thousands)
<S>                     <C>           <C>           <C>           <C>            <C>           <C>
Total Portfolio          _____         $____         _____         $____          _____         $____
                                    
Period of
Delinquency
  31 to 59 days
  60 to 89 days
  90 days or more        _____         _____         _____         _____          _____         _____
Total Delinquent         _____         $____         _____         $____          _____         $____
Loans

Percent of Portfolio         %             %             %             %              %             %

Foreclosures
pending(1)

Percent of Portfolio         %             %             %             %              %             %

Foreclosures

Percent of Portfolio          %            %             %             %              %             %

</TABLE>
____________________
(1)  Includes bankruptcies which preclude foreclosure.

     There  can   be  no  assurance  that  the  delinquency  and  foreclosure
experience of the Mortgage Loans comprising the Mortgage Pool will correspond
to  the  delinquency and  foreclosure  experience  of the  Master  Servicer's
mortgage  portfolio  set  forth  in  the foregoing  tables.    The  aggregate
delinquency  and foreclosure experience on the  Mortgage Loans comprising the
Mortgage  Pool will  depend on  the  results obtained  over the  life  of the
Mortgage Pool.

Certificate Account

     The Master Servicer is required to  deposit on a daily basis all amounts
received with respect to the Mortgage Loans of the Mortgage  Pool, net of its
servicing compensation, into  a separate Certificate Account  maintained with
____________.   Interest or other income  earned on funds  in the Certificate
Account  will  be  paid  to  the  Master  Servicer  as  additional  servicing
compensation.   See "Description of the  Trust Funds -- Mortgage  Assets" and
"Description of  the Agreements --  Certificate Account and  Other Collection
Accounts" in the Prospectus.

Servicing and Other Compensation and Payment of Expenses

   

    

     The principal compensation to be paid to the Master  Servicer in respect
of its master  servicing activities will be the Servicing Fee.  The Servicing
Fee will be payable monthly only from amounts received in respect of interest
on each  Mortgage Loan, will  accrue at  the Servicing Fee  Rate and will  be
computed on  the basis of the  same principal amount and for  the same period
respecting  which any  related  interest  payment on  such  Mortgage Loan  is
computed.  The Servicing Fee Rate (with  respect to each Mortgage Loan equals
____% per annum) (equals the weighted average of the excesses of the Mortgage
Rates over the respective Net Mortgage Rates).

     As additional  servicing compensation, the  Master Servicer  is entitled
to retain all assumption fees, prepayment penalties and late payment charges,
to the extent collected from mortgagors, together with any interest or  other
income  earned on  funds  held  in the  Certificate  Account and  any  escrow
accounts.   The  Servicing Standard  requires the  Master Servicer  to, among
other things, diligently service and  administer the Mortgage Loans on behalf
of the  Trustee  and in  the best  interests of  the Certificateholders,  but
without  regard to  the Master  Servicer's right  to receive  such additional
servicing  compensation.   The Master  Servicer is  obligated to  pay certain
ongoing expenses associated with the Mortgage Pool and incurred by the Master
Servicer in  connection with its  responsibilities under the Agreement.   See
"Description of the  Agreements -- Retained Interest;  Servicing Compensation
and Payment  of Expenses" in  the Prospectus for information  regarding other
possible compensation  payable to  the  Master Servicer  and for  information
regarding  expenses payable  by  the Master  Servicer  (and "Certain  Federal
Income Tax Consequences" herein regarding certain taxes payable by the Master
Servicer).

Reports to Certificateholders

     On each  Distribution Date  the Master  Servicer shall  furnish to  each
Certificateholder, to the Depositor, to the  Trustee and to the Rating Agency
a statement  setting forth certain  information with respect to  the Mortgage
Loans and  the Certificates  required pursuant to  the Pooling  and Servicing
Agreement.   In  addition, within  a  reasonable period  of  time after  each
calendar year, the  Master Servicer shall furnish  to each person who  at any
time during such  calendar year was the  holder of a Certificate  a statement
containing  certain information  with respect  to  the Certificates  required
pursuant to the Pooling and Servicing Agreement, aggregated for such calendar
year or  portion thereof  during which such  person was  a Certificateholder.
See "Description of the Certificates -- Reports to Certificateholders" in the
Prospectus.

Voting Rights

     At all times during the term  of this Agreement, the Voting Rights shall
be allocated  among the  Classes of Certificateholders  in proportion  to the
respective Certificate Balances  of their Certificates ((net, in  the case of
the Class ( ), Class ( ) and Class ( ) Certificates, of any Uncovered Portion
of the related Certificate Balance)).  Voting Rights allocated to a  class of
Certificateholders  shall  be  allocated  among  such  Certificateholders  in
proportion   to  the  Percentage  Interests  evidenced  by  their  respective
Certificates.

Termination

     The  obligations  created by  the Pooling  and Servicing  Agreement will
terminate  following  the  earliest  of   (i)  the  final  payment  or  other
liquidation of the last  Mortgage Loan or REO  Property subject thereto,  and
(ii) the  purchase of  all of  the assets  of the  Trust Fund  by the  Master
Servicer.    Written notice  of  termination  of  the Pooling  and  Servicing
Agreement will be given to each Certificateholder, and the final distribution
will be made only upon surrender and  cancellation of the Certificates at the
office of the Certificate Registrar specified in such notice of termination.

     Any such purchase by the  Master Servicer of all the Mortgage Loans  and
other assets in the Trust Fund is required to be made at a price equal to the
greater of (1) the aggregate  fair market value of all the Mortgage Loans and
REO Properties then included in the Trust Fund, as mutually determined by the
Master Servicer and the Trustee, and (2) the excess of (a) the sum of (i) the
aggregate Purchase Price of all the Mortgage Loans then included in the Trust
Fund and (ii)  the fair market value of  all REO Properties then  included in
the Trust  Fund, as determined  by an appraiser  mutually agreed upon  by the
Master Servicer and the Trustee, over (b) the aggregate of amounts payable or
reimbursable  to  the  Master  Servicer  under   the  Pooling  and  Servicing
Agreement.    Such  purchase  will   effect  early  retirement  of  the  then
outstanding Class  ( ) Certificates, but the right  of the Master Servicer to
effect  such termination  is subject  to the  requirement that  the aggregate
Stated Principal Balance of the Mortgage Loans then in the Trust Fund is less
than __% of  the aggregate principal balance of the Mortgage  Loans as of the
Cut-off Date.  (In  addition, the Master Servicer may at  its option purchase
any class  or classes of  Class ( )  Certificates with a  Certificate Balance
less than  __% of  the original  balance thereof  at  a price  equal to  such
Certificate Balance plus accrued interest through _________.)

                               USE OF PROCEEDS

     The net proceeds  from the sale of Class  ( ) Certificates will be  used
by the Depositor to pay the purchase price of the Mortgage Loans.

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the issuance of the Class ( )  Certificates, _____________, counsel
to  the Depositor,  will deliver  its opinion generally  to the  effect that,
assuming  compliance  with  all  provisions  of  the  Pooling  and  Servicing
Agreement, for federal income tax purposes, the Trust Fund will qualify  as a
REMIC under the Code.

     For federal  income tax purposes, the Class ( ) Certificates will be the
sole class of "residual interests" in the REMIC and the Class (  ), Class ( )
and  Class ( ) Certificates will be the  "regular interests" in the REMIC and
will be treated as debt instruments of the REMIC.

     See  "Certain  Federal   Income  Tax  Consequences  --  REMICS"  in  the
Prospectus.

     (The Class (  ) Certificates (may)(will)(will not) be treated  as having
been issued  with original  issue discount for  federal income  tax reporting
purposes.   The prepayment  assumption that will  be used in  determining the
rate of accrual of original  issue discount, market discount and  premium, if
any, for federal  income tax purposes  will be based  on the assumption  that
subsequent to the date of any determination the Mortgage Loans will prepay at
a rate equal to ___% (CPR)(SPA).  No representation is made that the Mortgage
Loans will prepay at that  rate or at any other  rate.  See "Certain  Federal
Income  Tax Consequences  -- REMICS  -- Taxation of  Owners of  REMIC Regular
Certificates" and "--Original Issue Discount" in the Prospectus.)

     The  Class  ( )  Certificates  may  be treated  for  federal income  tax
purposes as having  been issued at a  premium.  Whether any holder  of such a
class  of  Certificates  will  be  treated  as  holding  a  certificate  with
amortizable bond  premium will  depend on  such Certificateholder's  purchase
price and  the distributions remaining to be made  on such Certificate at the
time of its acquisition by such Certificateholder.   Holders of such class of
Certificates should consult their own  tax advisors regarding the possibility
of making an election to amortize such premium.  See "Certain  Federal Income
Tax  Consequences  --   REMICS  --  Taxation  of  Owners   of  REMIC  Regular
Certificates" and "-- Premium" in the Prospectus.

   
     (The  Class  ( )  Certificates will  be treated  as assets  described in
Section  7701(a)(19)(C) of  the  Code  and "real  estate  assets" within  the
meaning of Section 856(c)(5)(A) of the Code generally in the same  proportion
that  the assets  of  the  REMIC underlying  such  Certificates would  be  so
treated.)  (In addition, interest  (including original issue discount) on the
Class ( ) Certificates will be interests described in Section 856(c)(3)(B) of
the Code to the extent that such Class ( ) Certificates are treated as  "real
estate assets" under Section 856(c)(4)(A) of the Code.)  (Moreover, the Class
(  ) Certificates  will be  "obligation(s)  .   .   .   which  .   .   .(are)
principally secured by  an interest in real  property" within the  meaning of
Section 860G(a)(3)(C) of the Code.) (The  Class ( ) Certificates will not  be
considered to represent an interest in "loans .  .  .  secured by an interest
in real  property" within the  meaning of Section  7701 (a)(19)(C)(v)  of the
Code.)  See   "Certain  Federal   Income  Tax   Consequences  --   REMICS  --
Characterization of Investments in REMIC Certificates" in the Prospectus.
    

     For further  information regarding the  federal income  tax consequences
of investing  in the Class ( ) Certificates,  see "Certain Federal Income Tax
Consequences -- REMICS" in the Prospectus.

                             ERISA CONSIDERATIONS

     (A fiduciary of any employee benefit plan or 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, that is subject to the Employee
Retirement  arrangements  are  invested,  that  is subject  to  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975
of the  Code should  carefully  review with  its legal  advisors whether  the
purchase  or  holding  of  Class  (  )  Certificates could  give  rise  to  a
transaction that  is prohibited  or is not  otherwise permitted  either under
ERISA or Section 4975 of the Code.

     (The  U.S.   Department  of  Labor   issued  an   individual  exemption,
Prohibited Transaction Exemption (90-29) (the "Exemption"), (on May 24, 1990)
to  the Underwriter,  which generally  exempts  from the  application of  the
prohibited transaction  provisions of  Section 406 of  ERISA, and  the excise
taxes  imposed on such  prohibited transactions pursuant  to Sections 4975(a)
and (b) of the Code and Section  501(i) of ERISA, certain transactions, among
others, relating to  the servicing and  operation of mortgage  pools and  the
purchase, sale and holding of mortgage pass-through certificates underwritten
by an Underwriter  (as hereinafter defined), provided that certain conditions
set forth  in the  Exemption are  satisfied.   For purposes  of this  Section
"ERISA  Considerations", the  term "Underwriter"  shall  include (a)  Merrill
Lynch,  Pierce, Fenner  &  Smith  Incorporated, (b)  any  person directly  or
indirectly, through one or more intermediaries, controlling, controlled by or
under common control with Merrill  Lynch, Pierce, Fenner & Smith Incorporated
and (c) any member of the underwriting syndicate or  selling group of which a
person described in (a) or (b) is a manager or co-manager with respect to the
Class ( ) Certificates.

     The Exemption sets forth six general conditions which  must be satisfied
for a transaction involving the  purchase, sale and holding of the  Class ( )
Certificates  to be  eligible for  exemptive relief  thereunder.   First, the
acquisition of the Class  ( ) Certificates by certain employee  benefit plans
subject to Section 4975  of the Code (each, a "Plan"), must  be on terms that
are at  least as favorable  to the Plan as  they would be  in an arm's-length
transaction  with an  unrelated  party.   Second,  the  rights and  interests
evidenced by the Class ( ) Certificates must not be subordinate to the rights
and interests evidenced by the other certificates  of the same trust.  Third,
the Class ( )  Certificates at the  time of acquisition by  the Plan must  be
rated  in one of  the three highest  generic rating categories  by Standard &
Poor's  Corporation, Moody's  Investors Service, Inc.,  Duff &  Phelps Credit
Rating Co. or Fitch Investors Service, Inc.  Fourth, the Trustee cannot be an
affiliate of  any member  of the  "Restricted Group",  which consists  of any
Underwriter, the Depositor,  the Master Servicer,  each sub-servicer and  any
mortgagor with  respect to Mortgage  Loans constituting more  than 5%  of the
aggregate unamortized principal balance of the Mortgage Loans as of the  date
of  initial issuance of  the Class ( )  Certificates.  Fifth,  the sum of all
payments made to and retained by the Underwriter must represent not more than
reasonable compensation for underwriting the  Class ( ) Certificates; the sum
of all payments  made to and retained  by the Underwriter must  represent not
more   than  reasonable   compensation  for   underwriting  the  Class   (  )
Certificates; the  sum of all payments made to  and retained by the Depositor
pursuant to  the assignment  of the  Mortgage Loans  to the  Trust Fund  must
represent not more  than the fair market  value of such obligations;  and the
sum  of all  payments made to  and retained  by the  Master Servicer  and any
sub-servicer must represent  not more than  reasonable compensation for  such
person's  services under  the Agreement  and reimbursement  of such  person's
reasonable expenses in connection therewith.   Sixth, the investing Plan 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.

     Because  the Class (  ) Certificates  are not  subordinate to  any other
class  of Certificates,  the  second  general condition  set  forth above  is
satisfied  with  respect to  such Certificates.    It is  a condition  of the
issuance  of the Class (  ) Certificates that they be  rated (not lower than)
"____"  by  ___________________.    A  fiduciary  of   a  Plan  contemplating
purchasing a Class ( ) Certificate in the secondary market must  make its own
determination  that   at  the  time  of  such  acquisition,  the  Class  (  )
Certificates continue to satisfy the third general condition set forth above.
The Depositor expects that the fourth  general condition set forth above will
be satisfied with respect  to the Class ( )  Certificates.  A fiduciary of  a
Plan contemplating  purchasing a  Class  ( )  Certificate must  make its  own
determination that the  first, third, fifth and sixth  general conditions set
forth above will be satisfied with respect to such Class ( ) Certificate.

     Before purchasing a Class ( ) Certificate, a fiduciary of  a Plan should
itself  confirm  (a)  that such  Certificates  constitute  "certificates" for
purposes of the Exemption and (b) that the specific and general conditions of
the Exemption and the other requirements set  forth in the Exemption would be
satisfied.    In  addition   to  making  its  own  determination  as  to  the
availability  of the  exemptive relief  provided in  the Exemption,  the Plan
fiduciary   should  consider  the   availability  of  any   other  prohibited
transaction exemptions, in particular, Prohibited Transaction Class Exemption
83-1.  See "ERISA Considerations" in the Prospectus.

     Any  Plan  fiduciary  considering  whether  to  purchase  a  Class  (  )
Certificate 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.

                               LEGAL INVESTMENT

     The  Class (  )  Certificates  (will) (will  not)  constitute  "mortgage
related securities" for purposes of the Secondary Mortgage Market Enhancement
Act of  1984 ("SMMEA")  (so long as  they are  rated in  at least the  second
highest  rating  category by  the  Rating  Agency, and,  as  such,  are legal
investments for  certain entities to  the extent provided  in SMMEA).   SMMEA
provided that  states could override  its provisions on legal  investment and
restrict or  condition investment in  mortgage related  securities by  taking
statutory action on or prior to October 3, 1991.  Certain states have enacted
legislation which overrides the preemption provisions of SMMEA.

   
     The   Depositor   makes    no   representations   as   to   the   proper
characterization  of the Class ( ) Certificates for legal investment or other
purposes, or as  to the ability of particular investors to purchase the Class
(  ) Certificates  under  applicable legal  investment  restrictions.   These
uncertainties  may  adversely   affect  the  liquidity  of  the   Class  (  )
Certificates.   Accordingly, all institutions whose investment activities are
subject   to  legal  investment  laws  and  regulations,  regulatory  capital
requirements or review  by regulatory authorities  should consult with  their
own legal  advisors in determining whether  and to what extent the  Class ( )
Certificates  constitute a  legal investment  under SMMEA  or are  subject to
investment, capital or other restrictions.
    

     See "Legal Investment" in the Prospectus.

                             PLAN OF DISTRIBUTION

   
     Subject  to the  terms  and conditions  set  forth in  the  Underwriting
Agreement  between  the  Depositor  and   the  Underwriter,  the  Class  (  )
Certificates  will be  purchased from  the Depositor  by the  Underwriter, an
affiliate of  the Depositor, upon  issuance.  Distribution  of the Class  ( )
Certificates will be made by the Underwriter from time to time  in negotiated
transactions or otherwise at  varying prices to be determined at  the time of
sale.     Proceeds   to  the   Depositor  from   the  Certificates   will  be
$_____________, plus accrued interest from the Cut-off Date at a rate  of __%
per annum, before deducting expenses payable by the Depositor.  In connection
with the purchase and sale of the Class ( ) Certificates, the Underwriter may
be  deemed to have  received compensation from  the Depositor in  the form of
underwriting discounts.

     The  Depositor  also  has  been  advised  by  the  Underwriter  that  it
currently expects to  make a  market in  the Class (  ) Certificates  offered
hereby; however,  it has no  obligation 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 Class ( ) Certificates will develop.
    

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

                                LEGAL MATTERS

     Certain legal matters will be  passed upon for the Depositor by Brown  &
Wood LLP, New York, New York and for the Underwriter by Brown & Wood LLP.

                                    RATING

     It is a condition to issuance that  the Class ( ) Certificates  be rated
(not  lower  than) "______"  by  ________________.    However, no  person  is
obligated  to  maintain  the  rating  on  the  Class  (  )  Certificates, and
_______________ is not obligated to  monitor its rating following the Closing
Date.

     ________________'s   ratings  on   mortgage  pass-through   certificates
address the likelihood of the receipt by holders thereof of payments to which
they  are entitled.    _____________'s ratings  take  into consideration  the
credit quality of the mortgage  pool, structural and legal aspects associated
with the certificates,  and the  extent to  which the payment  stream in  the
mortgage pool is  adequate to make payments required  under the certificates.
_________________'s rating on  the Class ( ) Certificates  does not, however,
constitute a statement  regarding frequency  of prepayments  on the  Mortgage
Loans.   (The  rating of  the Class  ( )  Certificates does  not address  the
possibility  that the holders of such Certificates  may fail to fully recover
their initial investments.)  See "Special Considerations" herein.

     There can  be no assurance as to whether any rating agency not requested
to rate the  Class ( ) Certificates  will nonetheless issue a  rating and, if
so, what  such  rating  would  be.   A  rating  assigned  to the  Class  (  )
Certificates by a rating agency that has not been requested by  the Depositor
to do so may be lower than the rating assigned by ________________'s pursuant
to the Depositor's request.

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

                        INDEX OF PRINCIPAL DEFINITIONS

TERMS                                                                   PAGES

Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . .  S-31
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Advances  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Aggregate Mortgage Loan Negative Amortization . . . . . . . . . . . . .  S-30
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . .  S-30
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . 1, S-1, S-5
Class Negative Amortization . . . . . . . . . . . . . . . . . . . . S-8, S-32
Class ( ) Balance . . . . . . . . . . . . . . . . . . . . . .  S-6, S-9, S-29
Class ( ) Certificate Owner . . . . . . . . . . . . . . . . . . . . . .  S-16
Class ( ) Interest Allocation Percentage  . . . . . . . . . . . . . . .  S-31
Class ( ) Principal Distribution Amount . . . . . . . . . . . . . . . .  S-31
Class ( ) Remittance Rate . . . . . . . . . . . . . . . . . . . . . . .  S-31
Class ( ) Scheduled Principal Distribution Percentage . . . . . . . . .  S-32
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Conversion Price  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Converted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Convertible Mortgage Loans  . . . . . . . . . . . . . . . . . . . . S-5, S-18
Converting Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . S-5, S-18
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Definitive Class ( ) Certificate  . . . . . . . . . . . . . . . . . . .  S-16
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Distributable Certificate Interest  . . . . . . . . . . . . . . . . . .  S-30
Distribution Date . . . . . . . . . . . . . . . . . . . . . . .  2, S-1, S-30
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
ERlSA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
Government Securities . . . . . . . . . . . . . . . . . . . . .  1, S-2, S-17
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . S-7, S-31
Interest Rate Adjustment Date . . . . . . . . . . . . . . . . . . . . . . S-3
LTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, S-36
MBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-2, S-17
Monthly Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Mortgage Asset Seller . . . . . . . . . . . . . . . . . . . . . . . . 1, S-17
Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Net Aggregate Prepayment Interest Shortfall . . . . . . . . . . . . . .  S-30
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-31
Notional Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Original LTV Ratio  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Payment Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Payment Cap . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . S-6, S-36
Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Prepayment Premiums . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-6
Regular interests . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-39
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, S-13
REO Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
Residual interests  . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-39
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Scheduled Principal Distribution Amount . . . . . . . . . . . . . . . .  S-31
Seller's Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . 1, S-29
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-6
Uncovered Portion . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Unscheduled Principal Distribution Amount . . . . . . . . . . . . . . .  S-32
Weighted Average Class ( ) Remittance Rate  . . . . . . . . . . . . . .  S-31

                                                                      ANNEX A

                            (TITLE, SERIES OF MBS)
                                  TERM SHEET
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
<S>                       <C>                   <C>                                 <C>

CUT-OFF DATE:              (             )       MORTGAGE POOL CUT-OFF DATE          $(             )
                                                 BALANCE:
DATE OF INITIAL            (             )       REFERENCE DATE BALANCE:             $(             )
ISSUANCE:
RELATED TRUSTEE:           (             )       PERCENT OF ORIGINAL MORTGAGE POOL     (          )%
MATURITY DATE:             (             )       REMAINING AS OF REFERENCE DATE:

</TABLE>

                                                     Initial
                   Class                           Certificate
                     of           Pass-Through      Principal
                Certificates          Rate           Balance         Features
                ------------      ------------     -----------       --------

                 (       )         (        )%      $(        )     (       )

(First  MBS  Distribution Date  on which  the  MBS may  receive a  portion of
prepayments:  (date))

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
<S>                               <C>                      <C>                          <C>
MINIMUM SERVICING FEE RATE:*       (   )% per annum           AS OF DATE OF
MAXIMUM SERVICING FEE RATE:*       (   )% per annum           INITIAL ISSUANCE
                                                            SPECIAL HAZARD AMOUNT:       $(      )
                                                            FRAUD LOSS AMOUNT:           $(      )
                                                            BANKRUPTCY AMOUNT:           $(      )

</TABLE>

                                      As of                    As of Date of
                                  Delivery Date              Initial Issuance
                                  -------------              ----------------
SENIOR PERCENTAGE                   (      )%                    (      )%
SUBORDINATE PERCENTAGE              (      )%                    (      )%

Ratings:            Rating Agency              Class           Voting Rights:
                    -------------              -----           -------------
                     (        )                                  (        )
                     (        )
                     (        )
                     (        )

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

   
     UNTIL 90 DAYS AFTER  THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING  TRANSACTIONS  IN  THE  CLASS  ( )  CERTIFICATES,  WHETHER  OR  NOT
PARTICIPATING IN THIS  DISTRIBUTION, MAY BE REQUIRED TO  DELIVER A PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES.  THIS DELIVERY REQUIREMENT
IS  IN  ADDITION  TO  THE  OBLIGATION  OF  DEALERS  TO  DELIVER A  PROSPECTUS
SUPPLEMENT AND  PROSPECTUS WHEN  ACTING AS UNDERWRITERS  AND WITH  RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

     No  dealer, salesman, or  any other person  has been  authorized to give
any information or to  make any representations other than those contained in
this Prospectus Supplement and the accompanying Prospectus in connection with
the  offer  contained in  this  Prospectus  Supplement and  the  accompanying
Prospectus, and,  if given, such  information or representations must  not be
relied upon as  having been authorized  by the Issuer,  the Depositor or  the
Underwriter.   This  Prospectus Supplement  and  the accompanying  Prospectus
shall not constitute an offer  to sell or a solicitation  of an offer to  buy
any of the  securities offered hereby  in any jurisdiction  to any person  to
whom it is  unlawful to make such offer or solicitation in such jurisdiction.
The delivery of this Prospectus Supplement and the accompanying Prospectus at
any time does not imply that the information herein is correct as of any time
subsequent to the date hereof.
    

                              TABLE OF CONTENTS

                                                                       Page
                                                                       ----

                            Prospectus Supplement

Summary                                                                S     
Special Considerations                                                 S     
Description of the Mortgage Pool                                       S     
Description of the Certificates                                        S     
Pooling and Servicing Agreement                                        S     
Use of Proceeds                                                        S     
Certain Federal Income Tax Consequences                                S     
ERISA Considerations                                                   S     
Legal Investment                                                       S     
Plan of Distribution                                                   S     
Legal Matters                                                          S     
Rating                                                                 S     

                                  Prospectus

Prospectus Supplement
Available Information
Incorporation of Certain Information by Reference
Summary of Prospectus
Special Considerations
Description of the Trust Funds
Use of Proceeds
Yield Considerations
The Depositor
Description of the Certificates
Description of the Agreements
Description of Credit Support
Certain Legal Aspects of Mortgage Loans
Certain Federal Income Tax Consequences
State Tax Considerations
ERISA Considerations
Legal Investment
Plan of Distribution
Legal Matters
Financial Information
Rating
   
Index of Principal Definitions
    










   

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 supplement and the prospectus to which it
relates 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.
    

                                                                    (foreign)

                SUBJECT TO COMPLETION, DATED DECEMBER 11, 1997

PROSPECTUS SUPPLEMENT
(To Prospectus ______________________1997)

                               $______________

                    Merrill Lynch Mortgage Investors Inc.
                                  Depositor

              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES _______

     The    Series   199_-_    Mortgage   Pass-Through    Certificates   (the
"Certificates") will consist of  ____ classes of Certificates,  designated as
the Class ( ) Certificates, Class ( ) Certificates and Class ( ) Certificates
(the Class (  ) Certificates, collectively, the  "Subordinate Certificates").
As further described herein, losses  on the Mortgage Loans will  be allocated
to the  Subordinate  Certificates  prior  to  allocation to  the  Class  (  )
Certificates.   See  "Description of  the  Certificates --  Distributions  --
Priority" herein.

     The Certificates will  represent in the aggregate  the entire beneficial
interest in a  trust fund  (the "Trust  Fund") to be  established by  Merrill
Lynch Mortgage Investors Inc. (the "Depositor").  The Trust Fund will consist
primarily of  (a pool (the  "Mortgage Pool") of (conventional),  (fixed rate)
(adjustable rate) mortgage loans, with terms to maturity of not more than ___
years (the "Mortgage Loans"), secured by first (and/or junior) liens on  one-
to four-family residential properties located in _______  (name(s) of foreign
jurisdiction(s)),) (mortgage participations  or co-ownership arrangements  in
Mortgage   Loans,)   mortgage  pass-through   certificates,   mortgage-backed
securities  evidencing interests  therein or  secured  thereby (the  "MBS"),)
(and) (certain direct  obligations of the United States,  agencies thereof or
agencies created thereby (the "Government Securities")).  The  Mortgage Loans
were originated or  acquired by ___________ (the "Mortgage  Asset Seller") in
____________ and will  be sold to  the Depositor on or  prior to the  date of
initial issuance of  the Certificates.  All amounts due on the Mortgage Loans
are payable in (name of foreign currency).  (The Trust Fund will exchange its
(foreign  currency)  collections  on  the  Mortgage  Loans  for  U.S. dollars
pursuant to the Swap Agreement with ______ (the "Swap Counterparty").)

     The Class (  )(, Class  ( ) and  Class (  )) Certificates will  evidence
approximately  an initial ___%  undivided interest in the  Trust Fund and the
Subordinate  Certificates, in the  aggregate, will evidence  approximately an
initial ___%  undivided interest  in the  Trust Fund.    Only the  Class (  )
Certificates are being offered hereby.

     Investors should consider, among other things, certain _______ set forth
under the caption "Risk Factors" herein on page ___  and in the Prospectus on
page ___.

     (The MBS will (consist of) (include) the following series and classes of
securities:  (identify title(s) and  class(es) of MBS)(,  including (title(s)
and  class(es)  of  MBS).)    (The  (title(s)  and   class(es)  of  MBS)  are
(subordinate)  (interest-only) securities.)  (See "Summary--The MBS."))

     (The  yield to  investors in  the  (interest-only) Certificates  will be
(extremely) sensitive to the rate and timing of principal payments (including
prepayments,  repurchases, defaults and  liquidations) in the  Mortgage Loans
which may fluctuate  significantly over time.   An (extremely) rapid rate  of
principal  payments on  the  Mortgage Loans  could result  in the  failure of
investors   in  the  interest-only  Certificates  to  recover  their  initial
investments.)

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

                             Merrill Lynch & Co.

     The date of this Prospectus Supplement is _____________, 199_.  The
characteristics of the  Mortgage Loans are more fully  described herein under
"Description of the Mortgage Pool."

     Distributions on the Class ( ) Certificates  will be made, to the extent
of available  funds, on the __th day of each (month) (__) or, if any such day
is not  a business  day, on the  next succeeding  business day,  beginning in
__________ (each, a  "Distribution Date").  (As more  fully described herein,
distributions allocable to interest, if any, on the Class ( ) Certificates on
each  Distribution Date will  be based  on the  (applicable) (then-applicable
variable)  pass-through  rate  (the "Pass-Through  Rate")  and  the aggregate
(principal  balance  (the  "Certificate  Balance"))  (notional  balance  (the
"Notional Balance"))  of such class  (or each component  thereof) outstanding
immediately  prior  to  such  Distribution  Date.    (The  Pass-Through  Rate
applicable to  the Class (  ) Certificates from  time to time  will equal the
(sum of __% and the Index (as defined herein) subject to certain limitations)
(weighted average of  the Class ( )  Remittance Rates (as defined  herein) on
the Mortgage Loans).  The Pass-Through Rate for the Class ( ) Certificates on
the first Distribution  Date will be _%  per annum and is  expected to change
thereafter (because the weighted average of the Class ( ) Remittance Rates is
expected to  change for  succeeding Distribution  Dates.)   Distributions  in
respect of principal, if any,  of the Class ( ) Certificates will  be made as
described herein under "Description  of the Certificates --  Distributions --
Priority" and "--Calculations of Principal".)

     (_______________ will act as master  servicer of the Mortgage Loans (the
"Master Servicer").   The obligations of the Master  Servicer with respect to
the Certificates will be limited to its contractual servicing obligations and
the  obligation   under  certain  circumstances  to  make   Advances  to  the
Certificateholders.   See  "Description  of  the  Certificates  --  Advances"
herein.    (The  only)  obligation  of  the  Depositor with  respect  to  the
Certificates  will  be to  obtain  from  the  Mortgage Asset  Seller  certain
representations  and warranties  with respect  to the  Mortgage Loans  and to
assign  to  the  Trustee  the  obligation of  the  Mortgage  Asset  Seller to
repurchase or substitute  for any Mortgage Loan  as to which there  exists an
uncured material breach of any such representation or warranty.)

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

PROCEEDS OF THE ASSETS IN THE TRUST  FUND ARE THE SOLE SOURCE OF PAYMENTS  ON
THE CLASS ( )  CERTIFICATES.  THE CLASS ( ) CERTIFICATES  DO NOT REPRESENT AN
INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE  MASTER SERVICER, THE TRUSTEE
OR ANY OF  THEIR RESPECTIVE AFFILIATES.   NEITHER THE CLASS (  ) CERTIFICATES
NOR THE MORTGAGE LOANS  ARE INSURED OR GUARANTEED BY  ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY OR BY THE DEPOSITOR,  THE MASTER SERVICER, THE TRUSTEE  OR
ANY OF THEIR AFFILIATES.

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

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

(THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE  MERITS  OF THIS  OFFERING.    ANY  REPRESENTATION  TO  THE  CONTRARY  IS
UNLAWFUL.)

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

     (An  election will  (not) be  made to  treat the  Trust Fund as  a "real
estate  mortgage  investment  conduit" (a  "REMIC")  for  federal income  tax
purposes.  (The Class ( ) Certificates will constitute "regular interests" in
the  REMIC.))   See  "Certain  Federal Income  Tax  Consequences" herein  and
"Material Federal Income Tax Consequences" in the Prospectus.

      There is currently  no secondary market for the Class ( ) Certificates.
Merrill  Lynch, Pierce,  Fenner  &  Smith  Incorporated  (the  "Underwriter")
currently expects to make a secondary  market in the Class ( )  Certificates,
but has no obligation to do so.  There can be no assurance that such a market
will develop  or, if it  does develop, that it  will continue.   See "Plan of
Distribution" herein.

      The Class  ( )  Certificates offered  hereby will  be purchased  by the
Underwriter  from the Depositor  and will be offered  by the Underwriter from
time to time to the public in negotiated transactions or otherwise at varying
prices to be determined at the time  of sale.  Proceeds to the Depositor from
the sale  of the  Class ( ) Certificates  will be $____________  plus accrued
interest  from the  Cut-off Date,  before deducting  expenses payable  by the
Depositor estimated at $_____________.

      The Class ( ) Certificates are offered subject to prior sale,  when, as
and if accepted by the Underwriter, and  subject to approval of certain legal
matters by counsel for the Underwriter  and certain other conditions.  It  is
expected that delivery of the Class ( ) Certificates (in book-entry form) (in
registered  form) will be  made on or  about ___________,  199_, (through the
facilities  of  The  Depository  Trust   Company)  (at  the  offices  of  the
Underwriter,  New York,  New York)  against payment  therefor in  immediately
available funds.

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

     THE  CLASS  (  )  CERTIFICATES OFFERED  BY  THIS  PROSPECTUS  SUPPLEMENT
CONSTITUTE PART  OF A SEPARATE SERIES  OF CERTIFICATES AND  ARE BEING OFFERED
PURSUANT TO THE DEPOSITOR'S PROSPECTUS DATED _______________, 199_, OF  WHICH
THIS PROSPECTUS  SUPPLEMENT IS A  PART AND WHICH ACCOMPANIES  THIS PROSPECTUS
SUPPLEMENT.   THE PROSPECTUS  CONTAINS IMPORTANT  INFORMATION REGARDING  THIS
OFFERING WHICH IS  NOT CONTAINED HEREIN, AND PROSPECTIVE  INVESTORS ARE URGED
TO READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL.  SALES  OF THE
CLASS  ( )  CERTIFICATES MAY  NOT  BE CONSUMMATED  UNLESS  THE PURCHASER  HAS
RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

                           U.S. DOLLAR PRESENTATION

     In this Prospectus Supplement, references  to "U.S. dollars" and "$" are
references to U.S. currency  and references to (name of foreign currency) are
references to (__________)  currency.  The "Original Exchange  Rate," as used
herein, is the  rate at which (foreign  currency) will be exchanged  for U.S.
dollars  under the Swap  Agreement.  The  Original Exchange Rate  will not be
determined until the initial sale  of the Certificates.  Use of such  rate is
not a representation that (foreign  currency) amounts actually represent such
U.S. dollar amounts or could be converted into U.S. dollars at that rate.  On
_____________, (foreign currency) were converted to U.S. dollars at a rate of
______.

                       SUMMARY OF PROSPECTUS SUPPLEMENT

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

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

Depositor                     Merrill  Lynch   Mortgage  Investors   Inc.,  a
                              Delaware   corporation   and   a  wholly-owned,
                              limited  purpose  subsidiary of  Merrill  Lynch
                              Mortgage Capital Inc.,  which is a wholly-owned
                              indirect  subsidiary  of Merrill  Lynch  & Co.,
                              Inc.   The  Depositor is  an  affiliate of  the
                              Underwriter.  Neither Merrill Lynch & Co., Inc.
                              nor  any  of  its   affiliates,  including  the
                              Depositor and the Underwriter,  has  insured or
                              guaranteed  the  Certificates or  the  Mortgage
                              Loans  or  is  otherwise  obligated in  respect
                              thereof.     See   "The   Depositor"   in   the
                              Prospectus.

Issuer                        The  trust fund (the "Trust Fund") to be formed
                              pursuant   to   the   Pooling   and   Servicing
                              Agreement.

Master Servicer               _______________,  a   ________________.     See
                              "Pooling and Servicing Agreement  -- The Master
                              Servicer" herein.

(Sub-Servicers                _______________, a ________________)  

Trustee                       _____________, a ____________________.

Cut-off Date                  ____________ 1, 199_.

Closing Date                  ______________ 1, 199_.

Distribution Dates            Distributions on the  Certificates will be made
                              by  the Trustee,  to  the extent  of  available
                              funds, on the __ day of each (month) ( ) or, if
                              any such __ day is  not a business day, then on
                              the next succeeding business  day, beginning in
                              ________ 19__ (each, a "Distribution Date"), to
                              the  holders of  record  as  of  the  close  of
                              business on the (last business day of the month
                              preceding the month) of each such  distribution
                              (each, a "     Record Date").

Denominations                 The Class ( ) Certificates will be issuable (on
                              the   book-entry  records   of   DTC  and   its
                              Participants) (in  registered, certified  form)
                              in  denominations  of   $_______  and  integral
                              multiples of $_____________ in excess thereof(,
                              with one Certificate  of such class  evidencing
                              an  additional amount equal to the remainder of
                              the Certificate Balance thereof).

Risk Factors                  There  are material risks  to be  considered in
                              investing  in  the  Certificates.    See  "Risk
                              Factors" (herein and) in the Prospectus.

(The Mortgage Pool            The  Mortgage Pool  will  consist of  ((conven-
                              tional),   (fixed   rate)   (adjustable   rate)
                              Mortgage  Loans  secured  by  (first)  (and/or)
                              (junior)   liens   on   one-   to   four-family
                              residential   properties   (the   "   Mortgaged
                              Properties")  located  in _______  (name(s)  of
                              foreign        jurisdiction(s))       (mortgage
                              participations  or  co-ownership arrangements,)
                              (mortgage pass-through  certificates, mortgage-
                              backed securities evidencing  interests therein
                              or secured thereby (the "MBS"),) (and) (certain
                              direct  obligations   of  the   United  States,
                              agencies  thereof or  agencies created  thereby
                              (the " Government Securities")).  (The Mortgage
                              Loans will have an aggregate principal  balance
                              as  of  the  Cut-off  Date  of  $_________  and
                              individual principal balances at origination of
                              at least  $______________  but  not  more  than
                              $__________, with an  average principal balance
                              at  origination  of  approximately  $_________.
                              The Mortgage Loans will have terms  to maturity
                              from the date of origination or modification of
                              not  more  than  ____  years,  and  a  weighted
                              average   remaining   term   to   maturity   of
                              approximately  _____ months  as of  the Cut-off
                              Date.  The Mortgage Loans will bear interest at
                              Mortgage Rates of at least _____% per annum but
                              not more than _____% per annum, with a weighted
                              average  Mortgage Rate  of approximately  ____%
                              per annum as of the Cut-off Date.  The Mortgage
                              Loans will be  acquired by the Depositor  on or
                              before  the Closing  Date.  In  connection with
                              its acquisition  of  the  Mortgage  Loans,  the
                              Depositor will  be assigned  (and will in  turn
                              assign  to the Trustee  for the benefit  of the
                              holders of the Certificates) certain rights  in
                              respect  of   representations  and   warranties
                              described herein that were made by the Mortgage
                              Asset Seller.)

                              (_____  of  the  Mortgage  Loans,  representing
                              _____%  of  the  Mortgage  Loans  by  aggregate
                              principal  balance  as  of  the  Cut-off  Date,
                              provide  for  scheduled payments  of  principal
                              and/or interest ("Monthly Payments") to be  due
                              on the _____  day of each month;  the remainder
                              of  the  Mortgage  Loans  provide  for  Monthly
                              Payments to be due on (identify day or days) of
                              each month  (the date in  any month on  which a
                              Monthly  Payment on  a Mortgage  Loan is  first
                              due,  the "Due Date").  (The  rate per annum at
                              which interest accrues on each Mortgage Loan is
                              subject to  adjustment on  specified Due  Dates
                              (each such date, an "  Interest Rate Adjustment
                              Date") by adding a  fixed percentage amount  (a
                              "Gross   Margin")   to   the   value   of   the
                              then-applicable  Index  (as   described  below)
                              subject, in  the case of  substantially all  of
                              the  Mortgage  Loans,  to  limitations  on  the
                              periodic  adjustment  of the  related  Mortgage
                              Rate,  and  to  maximum  and  minimum  lifetime
                              Mortgage Rates,  as described  herein.  ___  of
                              the Mortgage  Loans, representing  ___% of  the
                              Mortgage Loans  by aggregate  principal balance
                              as of  the Cut-off Date,  provide for  Interest
                              Rate Adjustment  Dates to occur  (monthly); the
                              remainder  of the  Mortgage  Loans provide  for
                              adjustments  to  the  Mortgage  Rate  to  occur
                              quarterly, semi-annually or annually.  (Each of
                              the  Mortgage  Loans  provides for  an  initial
                              fixed interest  rate period;)  ________ of  the
                              Mortgage  Loans,  representing  _____%  of  the
                              Mortgage Loans  by -------  aggregate principal
                              balance  as of the  Cut-off Date, have  not yet
                              experienced   their    first   Interest    Rate
                              Adjustment Date.   The latest  initial Interest
                              Rate Adjustment Date  for any Mortgage  Loan is
                              scheduled to occur on ________.))

                              (The amount  of  the Monthly  Payment  on  each
                              Mortgage Loan is also  subject to adjustment on
                              specified  Due  Dates  (each  such  date,  a  "
                              Payment  Adjustment  Date") to  an  amount that
                              would   amortize   the   outstanding  principal
                              balance  of  the Mortgage  Loan  over  its then
                              remaining   amortization   schedule   and   pay
                              interest  at  the   applicable  Mortgage  Rate,
                              subject,  in  the  case of  (several)  Mortgage
                              Loans, to payment caps, which limit the  amount
                              by  which the Monthly Payment may adjust on any
                              Payment  Adjustment Date  as described  herein.
                              _______ of the Mortgage Loans, representing __%
                              of the  Mortgage Loans  by aggregate  principal
                              balance as  of  the Cut-off  Date, provide  for
                              Payment  Adjustment  Dates to  occur  annually,
                              while  the  remainder  of  the  Mortgage  Loans
                              provide for adjustments  of the Monthly Payment
                              to occur monthly, quarterly or semi-annually.)

                              (Only in  the case of _________ Mortgage Loans,
                              representing  ____%  of the  Mortgage  Loans by
                              aggregate principal  balance as of  the Cut-off
                              Date,   does   a    Payment   Adjustment   Date
                              immediately   follow    each   Interest    Rate
                              Adjustment  Date.  As a result, and because the
                              application  of  payment  caps  may  limit  the
                              amount by which the Monthly Payments may adjust
                              in  respect  of  certain  Mortgage  Loans,  the
                              amount of a Monthly Payment may be more or less
                              than  the  amount  necessary  to  amortize  the
                              remaining  principal  balance of  the  Mortgage
                              Loan  over  its   then  remaining  amortization
                              schedule    and    pay    interest    at    the
                              then-applicable  Mortgage  Rate.   Accordingly,
                              Mortgage  Loans   may  be  subject   to  slower
                              amortization (if  the Monthly Payment due  on a
                              Due Date is sufficient to pay interest  accrued
                              to  such   Due  Date  at   the  then-applicable
                              Mortgage Rate but  is not sufficient  to reduce
                              principal  in  accordance with  the  applicable
                              amortization     schedule),     to     negative
                              amortization (if interest accrued to a Due Date
                              at the applicable Mortgage Rate is greater than
                              the  entire Monthly  Payment  due on  such  Due
                              Date) or  to accelerated  amortization (if  the
                              Monthly  Payment due on  a Due Date  is greater
                              than  the  amount  necessary  to  pay  interest
                              accrued to such Due Date at the then-applicable
                              Mortgage  Rate  and  to  reduce  principal   in
                              accordance  with  the  applicable  amortization
                              schedule).)

                              (__ Mortgage  Loans, representing ____%  of the
                              Mortgage Loans  by aggregate  principal balance
                              as  of   the  Cut-off  Date,   permit  negative
                              amortization.     Substantially   all  of   the
                              Mortgage    Loans    that    permit    negative
                              amortization contain provisions  that limit the
                              extent to which the amount of  their respective
                              original principal balances may  be exceeded as
                              a result thereof.)

                              (__ Mortgage Loans,  representing ____% of  the
                              Mortgage Loans  by aggregate  principal balance
                              as  of the  Cut-off Date,  provide  for monthly
                              payments  of  principal based  on  amortization
                              schedules   significantly   longer   than   the
                              remaining term of  such Mortgage Loans, thereby
                              leaving   substantial   outstanding   principal
                              amounts due and payable (each such payment, a "
                              Balloon Payment") on  their respective maturity
                              dates, unless prepaid prior thereto.)

                              For  a  further  description  of  the  Mortgage
                              Loans, see "Description  of the Mortgage  Pool"
                              herein.)

(The MBS                      (Title  and  issuer of  underlying  MBS, amount
                              deposited or pledged, amount originally issued,
                              maturity  date,   interest  rate,   (redemption
                              provisions),  description  of   other  material
                              terms.)

(The Index                    As  of any  Interest Rate Adjustment  Date, the
                              Index used to  determine the  Mortgage Rate  on
                              each  Mortgage Loan  will be  the ____________.
                              See  "Description of the  Mortgage Pool  -- The
                              Index" herein.)

(Conversion of Mortgage
  Loans                       Approximately  __% of  the  Mortgage Loans  (by
                              aggregate principal  balance as of  the Cut-off
                              Date)   (the   "Convertible   Mortgage  Loans")
                              provide that,  at  the option  of  the  related
                              Mortgagors,  the  adjustable interest  rate  on
                              such Mortgage Loans may be converted to a fixed
                              interest rate, provided that certain conditions
                              have  been satisfied.  Upon notification from a
                              Mortgagor of such Mortgagor's intent to convert
                              from  an adjustable  interest rate  to  a fixed
                              interest  rate, and prior  to the conversion of
                              any such Mortgage Loan, the related Warrantying
                              Party (as defined herein) will be obligated  to
                              purchase  the  Converting   Mortgage  Loan  (as
                              defined  herein)  at the  Conversion  Price (as
                              defined herein).  (In the event of a failure by
                              a   Subservicer  to   purchase  a   "Converting
                              Mortgage   Loan"),  the   Master  Servicer   is
                              required to  use its  best efforts  to purchase
                              such  Converted   Mortgage  Loan   (as  defined
                              herein)   from   the  Mortgage   Pool   at  the
                              Conversion  Price during  the one-month  period
                              following  the  date of  conversion.)    In the
                              event  that  neither  the  related  Warrantying
                              Party  nor  the  Master  Servicer  purchases  a
                              Converting  or  Converted  Mortgage  Loan,  the
                              Mortgage  Pool  will  thereafter  include  both
                              fixed-rate and adjustable-rate  Mortgage Loans.
                              See    "Certain     Yield    and     Prepayment
                              Considerations" herein.)

Class ( ) Certificates        The  Class  (  ),  Class  ( )  and  Class  (  )
                              Certificates      (collectively,      the     "
                              Certificates")  will be  issued  pursuant to  a
                              Pooling and Servicing Agreement, to be dated as
                              of the  Cut-off Date, among the  Depositor, the
                              Master Servicer and the Trustee (the "  Pooling
                              and  Servicing  Agreement").   The  Class  (  )
                              Certificates   have   an   initial  Certificate
                              Balance  of  $_______ (the  initial "Class  ( )
                              Balance"), representing an  initial interest of
                              approximately ___% in a trust fund  (the "Trust
                              Fund"),  which will  consist  primarily of  the
                              Mortgage Pool.  The Class ( ) Certificates will
                              have   an   initial  Certificate   Balance   of
                              $________ (the  initial "Class  ( )  Balance"),
                              representing    an    initial    interest    of
                              approximately ____%  in the  Trust Fund.   (The
                              Class  (   )  Certificates   have  an   initial
                              Certificate  Balance of  $_______ (the  initial
                              "Class ( )  Balance"), representing an  initial
                              interest  of approximately  ___%  in the  Trust
                              Fund.)   (The Class  ( ) Certificates  will not
                              have a Certificate Balance.)

                              Distributions on the  Certificates will be made
                              on each Distribution Date.   Distributions will
                              be   made  by   check   or  wire   transfer  of
                              immediately available funds, as provided in the
                              Pooling   and  Servicing   Agreement,  to   the
                              Certificateholders of  record as  of the  (last
                              business day  of the month preceding the month)
                              of  such  Distribution  Date  (each, a  "Record
                              Date"), except  that the final  distribution on
                              the  Class ( )  Certificates will be  made only
                              upon   presentation  and   surrender  of   such
                              holders' Certificates  at the office  or agency
                              specified   in   the  Pooling   and   Servicing
                              Agreement.    (As more  specifically  described
                              herein,  the Class ( ) Balance will be adjusted
                              from  time to time on each Distribution Date to
                              reflect  any additions  thereto resulting  from
                              allocations   of    Mortgage   Loan    negative
                              amortization  to the Class ( ) Certificates and
                              any   reductions    thereof   resulting    from
                              distributions  of principal  of the  Class  ( )
                              Certificates.    As further  described  herein,
                              interest  shall accrue on the Class ( ) Balance
                              at a Pass-Through Rate thereon.

Pass-Through Rates on the
  Class ( ), Class ( ) and
  Class ( ) Certificates      (The Pass-Through Rates on the Class ( ), Class
                              ( ) and  Class ( )  Certificates are fixed  and
                              are set forth on the cover hereof.)  (The Pass-
                              Through Rate  on the Class    (  ) Certificates
                              will  be equal to  the weighted average  of the
                              Class  ( ) Remittance Rates in effect from time
                              to time on the Mortgage  Assets.  The Class ( )
                              Remittance  Rate  in  effect  for any  Mortgage
                              Assets as  of  any date  of  determination  (is
                              equal  to  the  excess  of  the  Mortgage  Rate
                              thereon over __%  per annum) ((i) prior  to its
                              first Interest Rate Adjustment Date is equal to
                              the related Mortgage Rate      then  in  effect
                              minus __ basis points (the "Net Mortgage Rate")
                              and (ii) from and after its first Interest Rate
                              Adjustment  Date   is  equal  to   the  related
                              Mortgage Rate  then in effect minus  the excess
                              of  the  related  Gross  Margin  over  __ basis
                              points.)) (The  Class  ( )  Certificates (or  
                              component  thereof)  will  not  be entitled  to
                              distributions of  interest and will  not have a
                              Pass-Through Rate.)  (Describe any other method
                              used  to  calculate   the  Pass-Through  Rate.)
                              (Interest   on   the   Certificates   will   be
                              calculated  on the  basis  of  a  360-day  year
                              consisting of twelve  30-day months.   Interest
                              will accrue  with respect to  each Distribution
                              Date during  the one-month period  beginning on
                              the ___ day of the month preceding the month of
                              such  Distribution Date  and ending on  the ___
                              day  of  the month  of  such  Distribution Date
                              (each, an " Interest Accrual Period").)

Distributions on the
  Certificates                The Available Distribution Amount in respect of
                              a Distribution Date will  be distributed in the
                              following amounts and order of priority:

                              (describe   the   application    of   Available
                              Distribution  Amount to  make distributions  of
                              interest  and  principal among  the  Classes of
                              Certificates)

                              (Interest  on the Class ( ) Certificates at the
                              then-applicable  Pass-Through   Rate  will   be
                              reduced   by  the   Class  (   )  Certificates'
                              allocable   share   (calculated   as  described
                              herein)  of   ((i)  the  aggregate   amount  of
                              negative   amortization  in   respect  of   the
                              Mortgage Loans for  their respective Due  Dates
                              occurring  during the  related  Due Period  and
                              (ii))  the  aggregate   portion  of  Prepayment
                              Interest Shortfalls incurred during the related
                              Due   Period  that  was   not  covered  by  the
                              application of the  Master Servicer's servicing
                              compensation for the related Due Period.   (The
                              amount, if any, by which the Class ( ) Interest
                              Distribution Amount  for any  Distribution Date
                              is reduced as a result of negative amortization
                              on the  Mortgage  Loans  shall  constitute  the
                              "Class   Negative   Amortization"    for   such
                              Distribution Date in  respect of the Class  ( )
                              Certificates  and shall be added to the Class (
                              )  Balance on  such Distribution  Date.)   (The
                              Class ( )  Notional Amount will equal  the (sum
                              of  the) Class  ( )  Balance.   The  Class (  )
                              Notional  Amount does not entitle the Class ( )
                              Certificates (or  a component  thereof) to  any
                              distributions of principal.)  If the  Available
                              Distribution Amount  for any  Distribution Date
                              is   less   than   the   Class   ( )   Interest
                              Distribution Amount for such Distribution Date,
                              the shortfall  will be  part of the  Class (  )
                              Interest Distribution  Amount distributable  to
                              holders of Class ( ) Certificates on subsequent
                              Distribution Dates, to  the extent of available
                              funds.

                              The  Available  Distribution   Amount  for  any
                              Distribution  Date  generally  includes:    (i)
                              scheduled payments  on the Mortgage  Assets due
                              during or prior  to the related Due  Period and
                              collected as of the  related Determination Date
                              (to the  extent  not  distributed  on  previous
                              Distribution  Dates)  and  certain  unscheduled
                              payments and other collections  on the Mortgage
                              Assets collected during the related Due Period,
                              net of  amounts payable or reimbursable  to the
                              Master  Servicer therefrom;  (ii) any  Advances
                              made  by  the Master  Servicer for  the related
                              Distribution  Date; and  (iii) that  portion of
                              the  Master  Servicer's  servicing compensation
                              for  the related  Due Period  applied to  cover
                              Prepayment Interest Shortfalls  incurred during
                              the related  Due Period.   See  "Description of
                              the    Certificates    --    Distributions   --
                              Calculations of Interest" herein.

Advances                      The  Master   Servicer  is  required   to  make
                              advances ("Advances") in  respect of delinquent
                              Monthly Payments on the Mortgage Loans, subject
                              to the  limitations  described  herein.    (The
                              Trustee  will  be obligated  to  make any  such
                              Advance  if  the Master  Servicer fails  in its
                              obligation  to do so, to the extent provided in
                              the  Pooling  and  Servicing Agreement.)    See
                              "Description of  the Certificates  -- Advances"
                              herein  and  "Description of  the  Certificates
                              --Advances in Respect  of Delinquencies" in the
                              Prospectus.

Subordination                 The  rights  of   holders  of  the  Subordinate
                              Certificates   to   receive   distributions  of
                              amounts collected on the Mortgage Loans will be
                              subordinate, to the extent described herein, to
                              the   rights  of  holders  of  the  Class  (  )
                              Certificates.   This subordination  is intended
                              to  enhance  the likelihood  of receipt  by the
                              holders  of the Class  ( ) Certificates  of the
                              full   amount  of  the   Class  (   )  Interest
                              Distribution Amount  and the  (ultimate receipt
                              of principal  equal to  the initial  Class (  )
                              Balance).  The protection     afforded  to  the
                              holders  of the Class ( ) Certificates by means
                              of the  subordination, to  the extent  provided
                              herein, will be accomplished by the application
                              of  the Available  Distribution  Amount to  the
                              Class ( ) Certificates prior to the application
                              thereof to the Subordinate Certificates (and by
                              reducing  the Class  ( )  Interest Distribution
                              Amount  and the Class (  ) Balance by an amount
                              equal to the interest portion and the principal
                              portion,  respectively,   of  Realized   Losses
                              allocated to such class).  See  "Description of
                              the Certificates --Subordination" herein.

(The Subordinate
  Certificates                The  Class  ( )  Certificates  have an  initial
                              Certificate  Balance   of  $____________   (the
                              initial " Class ( ) Balance") and the Class ( )
                              Certificates   have   an   initial  Certificate
                              Balance of  $________ (the  initial "Class  ( )
                              Balance"),  representing   ____%  and   _____%,
                              respectively,   of   the  Mortgage   Loans   by
                              aggregate principal  balance as of  the Cut-off
                              Date.  Interest shall  accrue on the Class  ( )
                              Balance and Class ( ) Balance at a Pass-Through
                              Rate  equal to (____%  per annum) (the weighted
                              average  of the  Net Mortgage  Rates in  effect
                              from time to time on the Mortgage Loans).

                              (The Class  (  ) Certificates,  which  have  no
                              Pass-Through   Rate   and  initially   have   a
                              Certificate  Balance  of  $______________  (the
                              initial  "Class (  )  Balance"), represent  the
                              right to receive  on any Distribution  Date the
                              balance, if any, of the Available  Distribution
                              Amount  remaining  after  the  payment  of  all
                              interest and principal due on the other Classes
                              of  Certificates.    Subsequent  to  the  first
                              Distribution Date,  the Class (  ) Balance will
                              equal  the excess,  if  any,  of the  aggregate
                              Stated Principal Balance of the Mortgage  Loans
                              over the sum of the  Class ( ) Balance, Class (
                              ) Balance and Class ( ) Balance.)

                              (The Subordinate  Certificates are  not offered
                              hereby.))

(Currency Swap Agreement      The  Trust Fund will enter into a currency swap
                              agreement (the "Swap  Agreement") with ________
                              (the "Swap Counterparty") pursuant to which  on
                              each Distribution Date the Trust Fund  will pay
                              to the Swap Counterparty  the related Available
                              Distribution   Amount  in   (name  of   foreign
                              currency) in  exchange for  U.S. dollars  at an
                              exchange rate of  _______ for one  U.S. dollar.
                              The  U.S.   dollars  received  from   the  Swap
                              Counterparty  will  be   applied  to  make  the
                              distributions   on    Certificates   on    such
                              Distribution Date.   If  the Swap  Agreement is
                              terminated  for any  reason (including  without
                              limitation a default by the Swap Counterparty),
                              (the Trust  Fund would  become  exposed to  the
                              risk  of unfavorable  changes  in the  currency
                              exchange rate for  (foreign currency) for  U.S.
                              dollars) (the  Trust Fund will  thereafter make
                              distributions on  the Certificates  in (foreign
                              currency)  rather  than U.S.  dollars,  thereby
                              exposing   Certificateholders  to   unfavorable
                              changes  in  the  currency  exchange  rate  for
                              (foreign currency) for U.S. dollars.  See "Risk
                              Factors Swap Counterparty" herein.

(Special Prepayment
  Considerations              The rate of principal payments on the Class  ( 
                              )  Certificates collectively will depend on the
                              rate   and   timing   of   principal   payments
                              (including     prepayments,    defaults     and
                              liquidations) on the Mortgage Loans.  As is the
                              case with mortgage-backed securities generally,
                              the  Class (     ) Certificates are  subject to
                              substantial  inherent  cash-flow  uncertainties
                              because the  Mortgage Loans  may be  prepaid at
                              any time.  Generally, when prevailing  interest
                              rates  are  increasing,   prepayment  rates  on
                              mortgage loans tend to decrease, resulting in a
                              reduced  return of principal  to investors at a
                              time   when   reinvestment   at   such   higher
                              prevailing    rates    would    be   desirable.
                              Conversely, when prevailing  interest rates are
                              declining, prepayment  rates on  mortgage loans
                              tend to increase, resulting in a greater return
                              of  principal  to  investors  at  a  time  when
                              reinvestment  at comparable  yields may  not be
                              possible.

                              (The multiple class  structure of the Class  ( 
                              )  Certificates  results in  the  allocation of
                              prepayments  among certain  classes as  follows
                              (to be included as appropriate):

                              (Sequentially paying classes:  (All) classes of
                              the Class  (    )  Certificates are  subject to
                              various priorities for payment  of principal as
                              described  herein.   Distributions  on  classes
                              having an  earlier priority of  payment will be
                              immediately affected by the prepayment speed of
                              the Mortgage  Loans early  in the  life of  the
                              Mortgage Pool.  Distributions on classes with a
                              later priority  of payment will not be directly
                              affected  by the  prepayment  speed until  such
                              time  as  principal  is distributable  on  such
                              classes; however, the timing of commencement of
                              principal   distributions   and   the  weighted
                              average  lives of such classes will be affected
                              by the prepayment speed experienced both before
                              and   after  the   commencement  of   principal
                              distributions on such classes.)

                              ((Scheduled)    Certificates:         Principal
                              distributions on  the (Scheduled)  Certificates
                              will  be payable in amounts determined based on
                              schedules  as described  herein, provided  that
                              the prepayment speed of the Mortgage Loans each
                              month remains (at a constant level of) (between
                              approximately  ___%   (SPA)(CPR)  (as   defined
                              herein)  and) ___%  (SPA)(CPR).   (However,  as
                              discussed     herein,     actual      principal
                              distributions are  likely to  deviate from  the
                              described   amounts,  because   it  is   highly
                              unlikely that  the actual  prepayment speed  of
                              the Mortgage Loans each month will remain at or
                              near ___% (SPA)(CPR).)  If the prepayment speed
                              of the  Mortgage Loans  is consistently  higher
                              than ___%  of (SPA)(CPR), then  the (Companion)
                              Certificates  will be retired before all of the
                              (Scheduled) Certificates  are retired,  and the
                              rate   of  principal   distributions  and   the
                              weighted   average  lives   of  the   remaining
                              (Scheduled)     Certificates     will    become
                              significantly more sensitive to changes in  the
                              prepayment  speed  of  the Mortgage  Loans  and
                              principal  distributions thereon  will be  more
                              likely to deviate from the described amounts.)

                              ((Companion)  Certificates:    Because  of  the
                              application of amounts  available for principal
                              distributions among the  Class (   ),  Class ( 
                              ) and  Class (    )  Certificates in  any given
                              month, first to the (Scheduled) Certificates up
                              to  the  described  amounts  and  then  to  the
                              (Companion) Certificates, the rate of principal
                              distributions and the weighted average lives of
                              the (Companion) Certificates  will be extremely
                              sensitive to changes in the prepayment speed of
                              the Mortgage Loans.  The weighted average lives
                              of   the  (Companion)   Certificates  will   be
                              significantly more sensitive to  changes in the
                              prepayment speed  than that of  the (Scheduled)
                              Certificates or a fractional undivided interest
                              in the Mortgage Loans.))

(Special Yield
  Considerations              (The  multiple  class structure  of  the Senior
                              Certificates  causes  the   yields  of  certain
                              classes to be particularly sensitive to changes
                              in the prepayment  speed of the  Mortgage Loans
                              and other factors,  as follows (to be  included
                              as appropriate):)

                              (Interest  strip and  inverse floater  classes:
                              The  yield   to  investors  on   the  (identify
                              classes)  will  be extremely  sensitive  to the
                              rate  and timing  of principal payments  on the
                              Mortgage Loans (including prepayments, defaults
                              and   liquidations),   which    may   fluctuate
                              significantly  over  time.    A  rapid rate  of
                              principal payments on  the Mortgage Loans could
                              result  in  the  failure  of  investors  in the
                              (identify  interest strip  and inverse  floater
                              strip   classes)  to   recover  their   initial
                              investments, and a slower than anticipated rate
                              of  principal payments  on  the Mortgage  Loans
                              could adversely  affect the yield  to investors
                              on  the  (identify  non-strip  inverse  floater
                              classes).)

                              ((Variable Strip) Certificates.  In addition to
                              the  foregoing,  the  yield  on  the  (Variable
                              Strip)   Certificates   will    be   materially
                              adversely affected to a greater extent than the
                              yields on the other Class (   ) Certificates if
                              the Mortgage  Loans with higher  Mortgage Rates
                              prepay  faster  than  the  Mortgage Loans  with
                              lower Mortgage  Rates, because  holders of  the
                              (Variable  Strip)  Certificates  generally have
                              rights   to  relatively   larger  portions   of
                              interest payments  on the  Mortgage Loans  with
                              higher  Mortgage Rates  than on  Mortgage Loans
                              with lower Mortgage Rates.)

                              (Adjustable  rate  (including  inverse floater)
                              classes:  The  yield on the (identify  floating
                              rate classes)  will be sensitive, and the yield
                              on the (identify  inverse floater classes) will
                              be extremely sensitive, to  fluctuations in the
                              level of (the index).  The Pass-Through Rate on
                              the  (identify  inverse floater  classes)  will
                              vary inversely with, and at a multiple of, (the
                              index).)

                              (Inverse   floater  companion   classes:     In
                              addition  to the  foregoing,  in  the event  of
                              relatively   low   prevailing   interest  rates
                              (including  (the  index)) and  relatively  high
                              rates of principal prepayments over an extended
                              period,  while   investors  in   the  (identify
                              inverse floater companion classes)  may then be
                              experiencing  a  high  current  yield  on  such
                              Certificates, such  yield may be  realized only
                              over  a  relatively  short  period,  and  it is
                              unlikely that  such investors would be  able to
                              reinvest  such  principal prepayments  on  such
                              Certificates at a comparable yield.)

                              (Residual   Certificates:     Holders  of   the
                              Residual Certificates  are entitled  to receive
                              distributions  of  principal  and  interest  as
                              described  herein;  however,  holders  of  such
                              Certificates  may  have  tax  liabilities  with
                              respect to their Certificates during the  early
                              years of  their term that  substantially exceed
                              the  principal  and  interest  payable  thereon
                              during  such  periods.    (In  addition,   such
                              distributions  will be  reduced  to the  extent
                              that they are subject to United  States federal
                              income tax withholding.)))

Optional Termination          At its option, the Master Servicer may purchase
                              all  of the Mortgage Assets, and thereby effect
                              termination  of   the  Trust  Fund   and  early
                              retirement    of    the     then    outstanding
                              Certificates, on any Distribution Date on which
                              the aggregate  Stated Principal Balance  of the
                              Mortgage Loans  remaining in the  Trust Fund is
                              less  than  __%  of  the  aggregate   principal
                              balance  of  such  Mortgage  Loans  as  of  the
                              Cut-off  Date.    (At  its option,  the  Master
                              Servicer  may  also  purchase  any  Class  (  )
                              Certificates on any  Distribution Date on which
                              the Class ( ) Balance  is less than ___% of the
                              original balance  thereof.)   See "Pooling  and
                              Servicing Agreement --  Termination" herein and
                              "Description    of    the    Certificates    --
                              Termination" in the Prospectus.

Certain Federal Income Tax
  Consequences                (An  election will be  made to treat  the Trust
                              Fund  as  a  real  estate  mortgage  investment
                              conduit  ("REMIC")   for  federal   income  tax
                              purposes.  Upon the  issuance of the Class (  )
                              Certificates, Brown & Wood LLP,  counsel to the
                              Depositor, will  deliver its  opinion generally
                              to the effect that assuming compliance with all
                              provisions   of  the   Pooling  and   Servicing
                              Agreement, for federal income tax purposes, the
                              Trust  Fund  will  qualify  as  a  REMIC  under
                              Sections  860A  through  860G of  the  Internal
                              Revenue Code of 1986, as amended (the "Code").

                              For  federal income tax purposes, the Class ( )
                              Certificates  will   be  the   sole  class   of
                              "residual interests" in the REMIC and the Class
                              ( ), Class ( )  and Class ( ) Certificates will
                              be the  "regular interests"  in  the REMIC  and
                              will  be  treated as  debt  instruments  of the
                              REMIC.

                              For further  information regarding  the federal
                              income  tax consequences  of  investing in  the
                              Class (  ) Certificates,  see "Certain  Federal
                              Income Tax  Consequences"  herein  and  in  the
                              Prospectus.)

ERISA Considerations          (A  fiduciary of any  employee benefit  plan or
                              other  retirement  arrangement subject  to  the
                              Employee  Retirement  Income  Security  Act  of
                              1974, as amended ("ERISA"),  or Section 4975 of
                              the Code should review carefully with its legal
                              advisors  whether  the purchase  or  holding of
                              Class (  ) Certificates  could give  rise to  a
                              transaction  that  is   prohibited  or  is  not
                              otherwise      permitted either under  ERISA or
                              Section  4975  of  the  Code  or  whether there
                              exists   any   statutory    or   administrative
                              exemption applicable to an investment therein.)
                              See "ERISA  Considerations" herein  and in  the
                              Prospectus.

Rating                        It is  a condition to the issuance of the Class
                              (  ) Certificates that they be rated (not lower
                              than) "___" by _________.  A security rating is
                              not  a  recommendation  to buy,  sell  or  hold
                              ___________  securities and  may be  subject to
                              revision  or  withdrawal  at any  time  by  the
                              assigning  rating  organization.    A  security
                              rating  does  not   address  the  frequency  of
                              prepayments (whether voluntary  or involuntary)
                              of Mortgage Loans, or the corresponding  effect
                              on  yield to  investors.   (The  rating of  the
                              Class  ( )  Certificates does  not  address the
                              possibility   that   the    holders   of   such
                              Certificates  may fail  to fully  recover their
                              initial    investments.)        See    "Special
                              Considerations" and "Rating"  herein and "Yield
                              Considerations" in the Prospectus.

Legal Investment              The appropriate characterization of the Class (
                              ) Certificates  under various  legal investment
                              restrictions, and thus the ability of investors
                              subject to  these restrictions to  purchase the
                              Class  ( )  Certificates,  may  be  subject  to
                              significant interpretative uncertainties.   The
                              Class  ( )  Certificates (will)  (will not)  be
                              "mortgage   related   securities"   within  the
                              meaning  of   the  Secondary   Mortgage  Market
                              Enhancement Act of  1984 ("SMMEA") (so  long as
                              they are rated  in at least the  second highest
                              rating category by the  Rating Agency, and,  as
                              such,   are  legal   investments  for   certain
                              entities  to  the  extent provided  in  SMMEA).
                              Accordingly, investors should consult their own
                              legal advisors to determine whether and to what
                              extent  the Class  ( )  Certificates constitute
                              legal  investments  for   them.    See   "Legal
                              Investment" herein and    in the Prospectus.

(Registration of the Class
 ( ) Certificates             The Class ( ) Certificates will be  represented
                              by one  or more global  certificates registered
                              in the  name of Cede  & Co., as nominee  of The
                              Depository Trust  Company ("DTC").   No  person
                              acquiring  an  interest  in   the  Class  (   )
                              Certificates (any  such  person, a  "Class (  )
                              Certificate Owner") will be entitled to receive
                              a   Certificate   of   such  class   in   fully
                              registered,  certificated  form  (a "Definitive
                              Class  (  )  Certificate"),  except  under  the
                              limited   circumstances   described    in   the
                              Prospectus    under    "Description    of   the
                              Certificates-Book-entry     Registration    and
                              Definitive Certificates".   See "Description of
                              the     Certificates-General"     herein    and
                              "Description  of   the  Certificates-Book-Entry
                              Registration  and  Definitive  Certificates" in
                              the Prospectus.)


                   DESCRIPTION OF THE (MORTGAGE POOL) (MBS)

General

     The Trust  Fund will  consist primarily  of (___  (conventional), (fixed
interest)  (adjustable  interest)  rate  Mortgage  Loans  with  an  aggregate
principal  balance  as of  the  Cut-off  Date,  after deducting  payments  of
principal due on such  date, of $____________,) (mortgage participations  and
co-ownership   arrangements  in   Mortgage  Loans),   (mortgage  pass-through
certificates,  mortgage-backed  securities  evidencing  interests therein  or
secured thereby (the "MBS"),) (and) (certain direct obligations of the United
States,  agencies  thereof  or  agencies  created  thereby  (the  "Government
Securities")).   Each  Mortgage Loan is  evidenced by  a (promissory  note (a
"Mortgage Note") and  secured by a mortgage,  deed of trust or  other similar
security instrument (a  "Mortgage" creating a first (first or junior) lien on
a one- to four- family  residential property (a "Mortgaged Property") located
in ________ (name(s) of  foreign jurisdiction(s)).  The Mortgaged  Properties
consist  of  (description  of one-  to  four-family  residential properties).
(Because  no  evaluation  of any  mortgagor's  financial  condition has  been
conducted,  investors  should  consider  all  of the  Mortgage  Loans  to  be
non-recourse  loans so that, in the event  of mortgagor default, recourse may
be had only  against the specific property  and such limited other  assets as
have been pledged  to secure a Mortgage Loan, and not against the mortgagor's
other assets.)   All percentages of  the Mortgage Loans described  herein are
approximate  percentages   (except  as  otherwise  indicated)   by  aggregate
principal balance as of the Cut-off Date.)

     (The Mortgage Loans  to be  included in  the Trust Fund  will have  been
originated  or acquired by ________________ (the  "Mortgage Asset Seller") in
______ (name(s) of foreign jurisdiction(s)).  The Depositor will purchase the
Mortgage Loans to be included in the  Mortgage Pool on or before the  Closing
Date from the  Mortgage Asset  Seller pursuant to  a seller's agreement  (the
"Seller's Agreement"), to be dated as of     ____________,  199_ between  the
Mortgage Asset  Seller  and the  Depositor.   The  Depositor will  cause  the
Mortgage Loans in  the Mortgage Pool  to be assigned  to _______________,  as
Trustee, pursuant to the Pooling  and Servicing Agreement.  _____________, in
its capacity as  Master Servicer, will service the Mortgage Loans pursuant to
the Pooling and Servicing Agreement.

     Under the Seller's Agreement, _______________, as seller of the Mortgage
Loans to  the Depositor,  will make  certain representations,  warranties and
covenants to the Depositor relating to, among other things, the due execution
and enforceability  of the Seller's Agreement and  certain characteristics of
the Mortgage Loans, and will be obligated to repurchase or substitute for any
Mortgage Loans as to which there exists deficient documentation or an uncured
material breach of any such representation, warranty or covenant.   Under the
Pooling  and Servicing  Agreement the  Depositor will  assign all  its right,
title   and  interest  in  such  representations,  warranties  and  covenants
(including  Mortgage Asset Seller's repurchase or substitution obligation) to
the Trustee for the Trust Fund.  The Depositor will make (no) representations
or warranties with respect to the Mortgage Loans and will have  no obligation
to repurchase  or substitute for Mortgage Loans  with deficient documentation
(or which are otherwise defective).  _____________, as seller of the Mortgage
Loans to the Depositor,  is selling such Mortgage Loans without recourse and,
accordingly, in such  capacity, will have no obligations with  respect to the
Certificates   other  than  pursuant  to  such  representations,  warranties,
covenants and  repurchase obligations in respect of  the Mortgage Loans.  See
"Description   of   the   Agreements  --   Representations   and  Warranties;
Repurchases" in the Prospectus.)

(The MBS

     (Title and issuer of underlying securities, amount deposited or pledged,
amount  originally  issued,   maturity  date,   interest  rate,   (redemption
provisions), together with description of other material terms.)

     (Description of principal and interest distributions on the MBS.)

     (Description   of  advances  by  the  servicer  of  the  mortgage  loans
underlying the MBS.)

     (Description  of  effect on  the  MBS  of allocation  of  losses  on the
underlying mortgage loans.)

     As to each series of MBS included in the Trust Fund, the various classes
of certificates from such  series ((including classes not  in the Trust  Fund
but from the same  series as classes that are in the  Trust Fund) are listed,
together  with the related  pass-through rates and  certain other information
applicable thereto, in Annex B hereto.)

(Convertible Mortgage Loans

     ____% of the Mortgage Loans ("Convertible Mortgage Loans") provide that,
at the option of the related Mortgagors, the adjustable interest rate on such
Mortgage Loans may be converted to a fixed interest rate.  The first month in
which any  of the Mortgage  Loans may convert  is ____________, and  the last
month in which any of the Mortgage Loans may convert is _____________.   Upon
conversion, the  Mortgage Rate  will be  converted to  a fixed  interest rate
determined in accordance with the  formula set forth in the related  Mortgage
Note which formula is intended to result in a Mortgage Rate which is not less
than  the then  current market  interest  rate (subject  to applicable  usury
laws).  After such conversion, the monthly payments of principal and interest
will be adjusted to provide for full amortization over the remaining  term to
scheduled maturity.   Upon notification from a Mortgagor  of such Mortgagor's
intent to convert from an adjustable  interest rate to a fixed interest  rate
and prior to the conversion of any such Mortgage Loan (a "Converting Mortgage
Loan"), the  related Warrantying  Party will  be obligated to   purchase  the
Converting  Mortgage Loan  at  a  price equal  to  the outstanding  principal
balance thereof  plus accrued interest  thereon net of any  subservicing fees
(the " Conversion Price").  In the event of a failure by a Warrantying  Party
to purchase a  converting Mortgage Loan,  the Master Servicer is  required to
use  its best efforts to purchase such Mortgage Loan following its conversion
(a "Converted Mortgage Loan") during  the one-month period following the date
of conversion at the Conversion Price.

     In the  event that the  related Warrantying  Party fails  to purchase  a
Converting  Mortgage  Loan  and  the  Master Servicer  does  not  purchase  a
Converted Mortgage  Loan, neither the Depositor nor any of its affiliates nor
any other  entity is obligated to purchase or arrange for the purchase of any
Converted Mortgage Loan.  Any such Converted Mortgage Loan will remain in the
Mortgage Pool  as a fixed-rate Mortgage Loan and  will result in the Mortgage
Pool's  having  both fixed  rate  and adjustable  rate  Mortgage Loans.   See
"Certain Yield and Prepayment Considerations" herein.

     Following  the  purchase of  any  Converted Mortgage  Loan  as described
above,  the  purchaser will  be entitled  to receive  an assignment  from the
Trustee of  such Mortgage Loan  and the  purchaser will  thereafter own  such
Mortgage  Loan  free  of  any  further  obligation  to  the  Trustee  or  the
Certificateholders with respect thereto.)

(The Index

     As  of  any  Payment  Adjustment  Date,  the  Index  applicable  to  the
determination of  the related Mortgage Rate will be a per annum rate equal to
______________, as most recently available as of the date      days prior to
                                                          ----
the Payment Adjustment Date  (the "Index").  Such average yields  reflect the
yields for the week prior to that week in  which the information is reported.
In the  event that  the Index  is no  longer available,  an index  reasonably
acceptable  to the  Trustee that is  based on comparable  information will be
selected by the  Master Servicer.  The Index is currently calculated based on
information reported in ___________.)

Certain Characteristics of the Mortgage Loans

     All of the Mortgage Loans are payable in (name of foreign currency).

     (Approximately ___% of  the Mortgage Loans have Due Dates  that occur on
the ___  day of each month; approximately ___% of the Mortgage Loans have Due
Dates that  occur on the  ___ day of each  month; approximately ____%  of the
Mortgage Loans have Due  Dates that occur on  the ___ day of each  month; and
the  remainder  of  the Mortgage  Loans  have  Due Dates  that  occur  on the
fifteenth day of each month.)

     (As  of  the  Cut-off  Date,   the  Mortgage  Loans  had  the  following
characteristics: (i) Mortgage Rates ranging from _____% per annum to _______%
per annum; (ii)  a weighted average Mortgage Rate of ______% per annum; (iii)
Gross Margins  ranging from ____ basis points to  ______ basis points; (iv) a
weighted average  Gross Margin of  ____ basis points; (v)  principal balances
ranging  from $_______  to  $______;  (vi) an  average  principal balance  of
$_________; (vii)  original terms  to scheduled  maturity ranging  from _____
months  to _________  months;  (viii)  a weighted  average  original term  to
scheduled  maturity  of  _____  months;  (ix)  remaining  terms to  scheduled
maturity ranging from  ____ months  to _____ months;  (x) a weighted  average
remaining term  to scheduled maturity  of ________ months; (xi)  Cut-off Date
Loan-to-Value  ("LTV") Ratios  ranging  from ______%  to  ________%; (xii)  a
weighted average Cut-off Date LTV Ratio of _____%; (xiii) as to  the _______%
of  the Mortgage  Loans to  which  such characteristic  applies, (A)  minimum
lifetime Mortgage Rates  ranging from ____% per  annum to ______ %  per annum
and (B)  a weighted average  minimum lifetime  Mortgage Rate of  _______% per
annum;  and  (xiv) as  to  the__________%  of Mortgage  Loans  to  which such
characteristic  applies and  for which  it may  be currently  calculated, (A)
maximum lifetime Mortgage  Rate ranging from _______% per  annum to ________%
per annum  and (B)  a  weighted average  maximum  lifetime Mortgage  Rate  of
_________% per annum.)

     (___%  of the  Mortgage  Loans  provide for  Balloon  Payments on  their
respective maturity  dates.  Loans  providing for Balloon Payments  involve a
greater  degree   of  risk   than  self-amortizing   loans.     See  "Special
Considerations -- Balloon Payments" in the Prospectus.)

     (The Mortgage Rate  on each Mortgage  Loan is  subject to adjustment  on
each Interest Rate Adjustment Date by adding  the related Gross Margin to the
value of the  Index (described below) as most  recently announced a specified
number of  days prior to such Interest Rate  Adjustment Date, subject, in the
case  of substantially  all of  the Mortgage  Loans, to  minimum  and maximum
lifetime Mortgage Rates, with ranges specified  below.  The Mortgage Rates on
the Mortgage  Loans generally are  adjusted monthly; however, certain  of the
Mortgage Loans provide for Interest  Rate Adjustment Dates to occur quarterly
(___% of the Mortgage Loans), semi-annually (___% of the Mortgage Loans) or
annually (____% of the Mortgage Loans).  Each of the Mortgage  Loans provided
for an initial fixed interest rate period; _________ Mortgage Loans,
representing ___%  of the  Mortgage Loans, have  not experienced  their first
Interest Rate Adjustment Dates.   The latest initial Interest Rate Adjustment
Date for any Mortgage Loan is to occur in ___________________________________
________________________________________________.)

     (Subject to the Payment Caps described  below, the amount of the Monthly
Payment on each Mortgage Loan adjusts periodically on each Payment Adjustment
Date to  an amount  that would fully  amortize the  principal balance  of the
Mortgage Loan over its then  remaining amortization schedule and pay interest
at the  Mortgage Rate in  effect during the  one month period  preceding such
Payment Adjustment  Date.   Approximately __% of  the Mortgage  Loans provide
that  an  adjustment  of the  amount  of  the Monthly  Payment  on  a Payment
Adjustment Date may  not result in a  Monthly Payment that increases  by more
than ___% (nor, in some cases, decreases by more than ____%) of the amount of
the Monthly  Payment in effect  immediately prior to such  Payment Adjustment
Date  (each such  provision,  a  "Payment Cap");  however,  certain of  those
Mortgage Loans also  provide that the Payment  Cap will not apply  on certain
Payment  Adjustment Dates or  if the application thereof  would result in the
principal   balance  of  the   Mortgage  Loan  exceeding   (through  negative
amortization)  by a  specified  percentage  the  original  principal  balance
thereof.  Generally, the related Mortgage Note  provides that if, as a result
of negative  amortization, the respective  principal balance of  the Mortgage
Loan reaches an amount specified therein (which as to most Mortgage  Loans is
not  greater  than  _% of  the  Mortgage  Loan principal  balance  as  of the
origination date thereof), the amount  of the Monthly Payments due thereunder
will be increased as necessary to prevent further negative amortization.

     (Only  in the  case  of _____%  of  the Mortgage  Loans  does a  Payment
Adjustment Date immediately follow each Interest Rate Adjustment  Date.  As a
result, and because application of Payment Caps may limit the amount by which
the Monthly  Payments due on  certain of the  Mortgage Loans may  adjust, the
amount of a Monthly Payment may be more  or less than the amount necessary to
amortize  the  Mortgage  Loan  principal  balance  over  the  then  remaining
amortization schedule at the applicable Mortgage Rate.  Accordingly, Mortgage
Loans may be subject to slower amortization (if the Monthly  Payment due on a
Due Date  is sufficient  to pay  interest accrued  to  such Due  Date at  the
applicable  Mortgage  Rate but  is  not  sufficient  to reduce  principal  in
accordance  with   the  applicable   amortization   schedule),  to   negative
amortization (if  interest accrued to a  Due Date at the  applicable Mortgage
Rate is  greater than the entire Monthly Payment due  on such Due Date) or to
accelerated amortization (if the Monthly Payment due on a Due Date is greater
than the  amount necessary to  pay interest accrued to  such Due Date  at the
applicable  Mortgage Rate  and to  reduce  principal in  accordance with  the
applicable amortization schedule).)

     (No Mortgage Loan  currently prohibits  principal prepayments;  however,
certain  of  the  Mortgage  Loans  impose fees  or  penalties  ("  Prepayment
Premiums")  in  connection  with  full  or  partial  prepayments.    Although
Prepayment  Premiums  are  payable  to  the  Master  Servicer  as  additional
servicing  compensation, the  Master Servicer  may waive  the payment  of any
Prepayment Premium  only in  connection with a  principal prepayment  that is
proposed  to be  made during the  three month  period prior to  the scheduled
maturity  of  the related  Mortgage  Loan,  or  under certain  other  limited
circumstances.)

      The  following table  sets  forth the  range of  Mortgage Rates  on the
Mortgage Loans as of the Cut-off Date:

                    Mortgage Rates as of the Cut-off Date
                    -------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Mortgage Rate           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------           -----                ------           ----------------     ----------------
      <S>              <C>                  <C>                 <C>                   <C>

        Total                                100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average 
  Mortgage Rate:

Note: Percentage totals may not add due to rounding.

          The following table  sets forth the  types of Mortgaged  Properties
securing the Mortgage Loans:

                                Property Type
                                -------------
<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Type                    Loans                Number           the Cut-off Date     the Cut-off Date
- ----                    -----                ------           ----------------     ----------------
      <S>              <C>                  <C>                 <C>                   <C>

       Total                                 100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Note:   Percentage totals may not add due to rounding.

          (The following table sets forth the range of Gross Margins for  the
Mortgage Loans:)

                               (Gross Margins)
                               ---------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Mortgage Rate           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------           -----                ------           ----------------     ----------------
      <S>              <C>                  <C>                 <C>                   <C>

       Total                                 100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average 
 Gross Margin:

Note:  Percentage totals may not add due to rounding.

      (The following  table sets  forth the frequency  of adjustments  to the
Mortgage Rates on the Mortgage Loans as of the Cut-off Date:)

                 (Frequency of Adjustments to Mortgage Rates)
                 --------------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Frequency(A)            Loans                Number           the Cut-off Date     the Cut-off Date
- ------------            -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                 <C>                   <C>

 Total                                       100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average 
Frequency of 
Adjustments to 
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A)  _______  or ___%  of Mortgage  Loans  have not  experienced their  first
     Interest Rate Adjustment Date.

     (The  following table  sets forth  the frequency  of adjustments  to the
Monthly Payments on the Mortgage Loans as of the Cut-off Date:)

                (Frequency of Adjustments to Monthly Payments)
                ----------------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Frequency (A)           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------           -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                 <C>                   <C>

 Total                                       100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average 
Frequency of 
Adjustments to
Monthly Payments: 


Note:  Percentage totals may not add due to rounding.


     (The following table  sets forth the range of  maximum lifetime Mortgage
Rates for the Mortgage Loans:)

                      (Maximum Lifetime Mortgage Rates)
                      ---------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
    Maximum           Number of              Percent             Principal             Principal
    Lifetime           Mortgage                by              Balance as of         Balance as of
 Mortgage Rate          Loans                Number           the Cut-off Date     the Cut-off Date
 -------------          -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                 <C>                   <C>

 Total                                       100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average 
Maximum Lifetime
Mortgage Rate:


Note:  Percentage totals may not add due to rounding.

(A)  Represents Mortgage Loans without a lifetime rate cap.
(B)  The lifetime rate caps for these Mortgage Loans are based upon the Index
     as determined  at  a  future point  in  time plus  a  fixed  percentage.
     Therefore, the rate is not determinable as of the Cut-off Date.
(C)  This  calculation does  not include  the ____  Mortgage Loans  without a
     lifetime rate cap or the ____ Mortgage Loans with lifetime rate caps
     which are currently not determinable.

     (The following table  sets forth the range of  minimum lifetime Mortgage
Rates on the Mortgage Loans:)

                      (Minimum Lifetime Mortgage Rates)
                      ---------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
    Minimum           Number of              Percent             Principal             Principal
    Lifetime           Mortgage                by              Balance as of         Balance as of
 Mortgage Rate          Loans                Number           the Cut-off Date     the Cut-off Date
 -------------          -----                ------           ----------------     ----------------
<S>                    <C>                  <C>                 <C>                   <C>

 Total                                       100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average
Minimum Lifetime
Mortgage Rate:

Note: Percentage totals may not add due to rounding.

(A)  Represents Mortgage Loans without interest rate floors.
(B)  This calculation does not include the ____ Mortgage Loans without
     interest rate floors.

      The following table sets  forth the range of principal  balances of the
Mortgage Loans as of the Cut-off Date:

                  Principal Balances as of the Cut-off Date
                  -----------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
   Principal                                                     Aggregate             Aggregate
    Balance           Number of              Percent             Principal             Principal
   as of the           Mortgage                by              Balance as of         Balance as of
  Cut-off Date          Loans                Number           the Cut-off Date     the Cut-off Date
  ------------          -----                ------           ----------------     ----------------
 <S>                   <C>                  <C>                 <C>                   <C>

 Total                                       100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Average Principal Balance
as of the
Cut-off Date:

Note: Percentage totals may not add due to rounding.

     The  following tables  set forth  the  original and  remaining terms  to
maturity (in months) of the Mortgage Loans:

                       Original Term to Maturity in Months
                       -----------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
    Original          Number of              Percent             Principal             Principal
    Term in           Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

     The  following tables set forth the purpose  for which the Mortgage Loan
was originated, (the  type of program under  which it was originated  and the
occupancy type).

                            Mortgage Loan Purpose
                            ---------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                    (Mortgage Loan Documentation Program)
                    -------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                         Mortgage Loan Occupancy Type
                         ----------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

                     Remaining Term to Maturity in Months
                     ------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
     ------             -----                ------           ----------------     ----------------
    <S>                <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average Remaining
Term to Maturity:

Note: Percentage totals may not add due to rounding.

     The  following  tables set  forth  the  respective  years in  which  the
Mortgage Loans were originated and are scheduled to mature:

                   Mortgage Loan Year of Scheduled Maturity
                   ----------------------------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
      Year              Loans                Number           the Cut-off Date     the Cut-off Date
      ----              -----                ------           ----------------     ----------------
     <S>               <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Note: Percentage totals may not add due to rounding.

      The following table sets forth the range of Original LTV Ratios  of the
Mortgage  Loans.   An  "Original LTV  Ratio"  is a  fraction, expressed  as a
percentage, the  numerator of which  is the  principal balance of  a Mortgage
Loan on  the date  of its origination,  and the denominator  of which  is (in
general) the  lesser of  (i)  the appraised  value of  the related  Mortgaged
Property as  determined by an  appraisal thereof obtained in  connection with
the origination  of  such Mortgage  Loan  and (ii)  the  sale price  of  such
Mortgaged  Property  at  the time  of  such  origination.   There  can  be no
assurance that the value (determined through an  appraisal or otherwise) of a
Mortgaged Property determined after origination  of the related Mortgage Loan
will be equal  to or greater  than the value  thereof (determined through  an
appraisal or  otherwise) obtained in connection  with the origination.   As a
result,  there  can be  no assurance  that  the loan-to-value  ratio  for any
Mortgage Loan  determined at any  time following origination thereof  will be
lower than the Original LTV  Ratio, notwithstanding any positive amortization
of such Mortgage Loan.

                               Original LTV Ratios
                               -------------------

<TABLE>
<CAPTION>
                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
    Original           Mortgage                by              Balance as of         Balance as of
   LTV Ratio            Loans                Number           the Cut-off Date     the Cut-off Date
   ---------            -----                ------           ----------------     ----------------
  <S>                  <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Weighted Average Original
LTV Ratio:

Note: Percentage totals may not add due to rounding.

     The Mortgage Loans are secured by Mortgaged Properties in          
                                                               ---------
different  states.   The  table below  sets  forth the  states  in which  the
Mortgaged Properties are located:


                             Geographic Distribution
                             -----------------------

<TABLE>
<CAPTION>
                                                                                      Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
   (Political          Mortgage                by              Balance as of         Balance as of
  Subdivision)          Loans                Number           the Cut-off Date     the Cut-off Date
  ------------          -----                ------           ----------------     ----------------
 <S>                   <C>                  <C>                 <C>                   <C>

     Total                                   100.00%             $                     100.00%
                        -----                -------             ---------             -------

</TABLE>

Note:     Percentage totals may not add due to rounding.
     (regional breakdown to be provided as appropriate)

     No more  than ___% of  the Mortgage Loans  will be secured  by Mortgaged
Properties located in any one zip code.

Underwriting Standards

      All  of the  Mortgage Loans  were  originated or  acquired by  _______,
generally in accordance with the underwriting criteria described herein.

      (Description of underwriting standards.)

Additional Information

      The description in this Prospectus  Supplement of the Mortgage Pool and
the Mortgaged Properties  is based upon the  Mortgage Pool as expected  to be
constituted at the close of business on the Cut-off Date, as adjusted for the
scheduled principal  payments  due on  or before  such date.    Prior to  the
issuance of the Class  ( ) Certificates, a Mortgage Loan may  be removed from
the  Mortgage Pool as a  result of incomplete  documentation or otherwise, if
the Depositor deems  such removal necessary or appropriate and may be prepaid
at any time.  A limited number of other mortgage loans may be included in the
Mortgage Pool prior  to the  issuance of  the Class (  ) Certificates  unless
including  such mortgage loans would materially  alter the characteristics of
the  Mortgage Pool  as described  herein.   The  Depositor believes  that the
information set forth herein will be representative of the characteristics of
the  Mortgage Pool  as it  will be  constituted  at the  time the  Class (  )
Certificates are issued, although the  range of Mortgage Rates and maturities
and certain other characteristics of the Mortgage Loans  in the Mortgage Pool
may vary.

     A Current  Report on  Form 8-K  (the "Form  8-K") will  be available  to
purchasers of the Class ( ) Certificates and will be filed, together with the
Pooling  and Servicing Agreement, with the Securities and Exchange Commission
within fifteen days after the initial issuance of the Class ( ) Certificates.
In the event Mortgage Loans are removed from or added to the Mortgage Pool as
set forth in the preceding paragraph, such removal or addition will  be noted
in the Form 8-K.

                       DESCRIPTION OF THE CERTIFICATES

General

     The Certificates  will be issued  pursuant to the Pooling  and Servicing
Agreement and will consist of ____ classes to  be designated as the Class ( )
Certificates, the Class ( ) Certificates, the Class ( ) Certificates  and the
Class ( ) Certificates.   The Class ( ), Class ( ) and Class ( ) Certificates
(the  "Subordinate  Certificates") will  be  subordinate  to  the Class  (  )
Certificates,  as  described  herein.   The  Certificates  represent  in  the
aggregate the entire beneficial ownership interest in a Trust Fund consisting
of:  (i) the  Mortgage  Loans and  all  payments under  and  proceeds of  the
Mortgage  Loans received  after the  Cut-off Date  (exclusive of  payments of
principal and interest due on or before the Cut-off Date); (ii) any Mortgaged
Property acquired on  behalf of the Trust Fund through foreclosure or deed in
lieu of foreclosure  (upon acquisition, an "REO Property");  (iii) such funds
or  assets as from time to time  are deposited in the Certificate Account and
any  account   established  in  connection  with  REO  Properties  (the  "REO
Account"); and (iv) the rights of the mortgagee under all insurance  policies
with respect to  the Mortgage Loans.   Only the (Class  ( ) (, Class ( )  and
Class ( )) Certificates are offered hereby.

     The Class  ( ) Certificates  will have an initial  (Certificate Balance)
(Notional Balance) of $__________.  The Class ( ) Certificates represent ___%
of the aggregate  principal balance of the  Mortgage Loans as of  the Cut-off
Date.  The Class ( ) Certificates will have an initial Certificate Balance of
$__________,  representing ___%  of the  aggregate principal  balance of  the
Mortgage Loans as of the Cut-off Date.  The Class ( ) Certificates will  have
an  initial  Certificate Balance  of  $__________, representing  ___%  of the
aggregate  principal balance of  the Mortgage Loans  as of the  Cut-off Date.
The initial Certificate Balance of the Class ( ) Certificates will be (zero).
The Certificate Balance of  any class of Certificates outstanding at any time
represents  the maximum  amount which  the  holders thereof  are entitled  to
receive  as distributions allocable  to principal from  the cash  flow on the
Mortgage  Loans  and the  other assets  in  the Trust  Fund.   The respective
Certificate  Balances of the Class ( ), Class  ( ) and Class ( ) Certificates
(respectively, the "Class (  ) Balance", "Class (  ) Balance" and "Class  ( )
Balance") will in each case be (i) reduced by amounts actually distributed on
such  class  of  Certificates  that  are allocable  to  principal  and  ((ii)
increased by  amounts allocated to  such class of Certificates  in respect of
negative amortization  on the  Mortgage Loans  (Describe Notional  Balance.))
(The Certificate  Balance  of the  Class (  ) Certificates  (the  "Class (  )
Balance") will at any  time equal the aggregate  Stated Principal Balance  of
the Mortgage Loans minus the sum of the Class ( ) Balance,  Class ( ) Balance
and Class ( ) Balance.)  The Stated Principal Balance of any Mortgage Loan at
any  date of determination  will equal (a)  the Cut-off Date  Balance of such
Mortgage Loan,  plus ((b)  any negative amortization  added to  the principal
balance of such Mortgage Loan on any  Due Date after the Cut-off Date to  and
including the  Due Date  in the Due  Period for  the most  recently preceding
Distribution Date), minus  (c) the sum of  (i) the principal portion  of each
Monthly  Payment due  on such Mortgage  Loan after  the Cut-off Date,  to the
extent  received from the  mortgagor or advanced  by the Master  Servicer and
distributed to holders of the Certificates before such date of determination,
(ii) all principal prepayments and other unscheduled collections of principal
received with  respect to such  Mortgage Loan,  to the extent  distributed to
holders of the Certificates before such date of  determination, and (iii) any
reduction  in  the  outstanding  principal  balance  of  such  Mortgage  Loan
resulting out of a bankruptcy proceeding for the related mortgagor.

Distributions

     Method, Timing  and Amount.   Distributions on the Certificates  will be
made on the  ____ day of each  month or, if such  ____ day is not  a business
day,   then   on   the   next   succeeding   business  day,   commencing   in
____________________ 199_ (each, a "Distribution Date") .  All  distributions
(other than the  final distribution on any  Certificate) will be made  by the
Master Servicer to the persons in whose names the Certificates are registered
at  the close  of business  on  each Record  Date,  which will  be the  (last
business day  of  the  month)  preceding  the  month  in  which  the  related
Distribution Date occurs.  Such distributions  will be made by wire  transfer
in   immediately   available  funds   to   the  account   specified   by  the
Certificateholder at  a bank  or other  entity having  appropriate facilities
therefor,  if such Certificateholder  will have provided  the Master Servicer
with wiring instructions no less than five business days prior to the related
Record Date and is the registered owner of Certificates the aggregate initial
principal amount of which is at least $  ,  or otherwise  by check  mailed to
such Certificateholder.   The final  distribution on any Certificate  will be
made  in  like  manner,  but  only  upon  presentment or  surrender  of  such
Certificate at the location specified in the notice to the holder  thereof of
such final distribution.   All distributions made with respect to  a class of
Certificates on each Distribution Date will  be allocated pro rata among  the
outstanding Certificates of such class  based on their respective  Percentage
Interests.  The Percentage Interest evidenced by any Class ( ) Certificate is
equal to the  initial denomination thereof as of the Closing Date, divided by
the initial Certificate  Balance for such class.   The aggregate distribution
to be  made on  the Certificates  on any  Distribution Date  shall equal  the
Available Distribution Amount.

     The  "Available Distribution  Amount" for  any Distribution  Date  is an
amount equal to (a) the sum of  (i) the amount on deposit in the  Certificate
Account as  of the close of business on  the related Determination Date, (ii)
the aggregate amount of  any Advances made by the Master  Servicer in respect
of such  Distribution Date and  (iii) the  aggregate amount deposited  by the
Master Servicer  in the Certificate  Account in respect of  such Distribution
Date in connection  with Prepayment Interest  Shortfalls incurred during  the
related Due Period, net of (b) the portion of the amount described  in clause
(a)(i)  hereof  that  represents  (i) Monthly  Payments  due  on  a Due  Date
subsequent to the end of the related Due Period, (ii) any voluntary principal
prepayments  and other unscheduled recoveries on  the Mortgage Loans received
after the  end of  the related  Due Period  or (iii)  any amounts  payable or
reimbursable therefrom to any person.

     Calculations of Interest.   The "Distributable Certificate  Interest" in
respect of  the Class ( )  Certificates for any Distribution  Date represents
that portion of  the Accrued Certificate Interest in respect of such class of
Certificates for such Distribution Date that is net of such class's allocable
share  of (i)  the aggregate  portion of  any Prepayment  Interest Shortfalls
resulting  from voluntary principal prepayments on  the Mortgage Loans during
the related Due Period (that are not covered by the application  of servicing
compensation  of  the  Master  Servicer  for the  related  Due  Period  (such
uncovered  aggregate  portion,  as  to  such  Distribution  Date,)  the  "Net
Aggregate  Prepayment Interest Shortfall")(;  and (ii)  the aggregate  of any
negative amortization in  respect of the Mortgage Loans  for their respective
Due Dates  during the  related Due  Period (the  aggregate  of such  negative
amortization,  as to  such Distribution  Date, the  "Aggregate Mortgage  Loan
Negative Amortization").)

     The  "Accrued  Certificate  Interest"  in  respect  of  the  Class  (  )
Certificates  for any  Distribution Date  is equal  to thirty  days' interest
accrued during the  related Interest Accrual Period at  the Pass-Through Rate
applicable to such  class of Certificates for such  Distribution Date accrued
on  the   related  (Certificate  Balance)  (Classes  (   )  Notional  Amount)
outstanding immediately  prior to such  Distribution Date.   The Pass-Through
Rate applicable  to the Class ( ) Certificates  for any Distribution Date (is
fixed  and is set forth on the cover hereof) (will equal the weighted average
of the Class ( ) Remittance Rates in effect for the Mortgage Assets as of the
commencement of the  related Due Period  (as to  such Distribution Date,  the
"Weighted Average Class  ( ) Remittance  Rate").  The  "Class ( )  Remittance
Rate" in effect  for any Mortgage  Loan as of any  date of determination  (a)
prior  to its first  Interest Rate Adjustment  Date, is equal  to the related
Mortgage Rate then in effect minus ____ basis points and (b) from and after
its first  Interest Rate Adjustment  Date, is  equal to the  related Mortgage
Rate then in effect minus the excess of the related Gross Margin over ____
basis points (is equal to the excess  of the Mortgage Rate thereon over ____%
per  annum.)   The  "Interest Accrual  Period"  for the  Certificates  is the
calendar month  preceding the month  in which the Distribution  Date occurs.)
(The Class ( )  Notional Amount will equal the (sum of the Class ( ) Balance.
The Class ( )  Notional Amount does not entitle the Class ( ) Certificate (or
a component  thereof) to any  distribution of principal.)   (Interest will be
calculated on the basis of a 360-day year of twelve 30-day months.)

     (The portion  of Net  Aggregate Prepayment  Interest Shortfall  (and the
Aggregate Mortgage Loan Negative Amortization) for any Distribution Date that
will be  allocated to the  Class ( )  Certificates on such  Distribution Date
will  be  equal  to  the  then  applicable  Class  (  )  Interest  Allocation
Percentage.    The  "Class  (  )  Interest  Allocation  Percentage"  for  any
Distribution  Date will  equal a  fraction,  expressed as  a percentage,  the
numerator of which is equal to the product of (a) the Class ( ) Balance ((net
of any  Uncovered Portion  thereof))  outstanding immediately  prior to  such
Distribution Date, multiplied  by (b) the Pass-Through Rate for the Class ( )
Certificates for such Distribution Date, and the denominator of which is  the
product of (x) the aggregate  Stated Principal Balance of the  Mortgage Loans
outstanding immediately  prior to such  Distribution Date, multiplied  by (y)
the Weighted Average Net Mortgage Rate for such Distribution Date.   The "Net
Mortgage  Rate"  in  effect  for  any  Mortgage   Loan  as  of  any  date  of
determination is equal to the related Mortgage Rate then in effect minus ____
basis points.   (The "Uncovered Portion" of the Class (  ) Balance, as of any
date of  determination, is  the portion thereof  representing the  excess, if
any, of (a)  the Class ( )  Balance then outstanding, over  (b) the aggregate
Stated Principal Balance of the Mortgage Loans then outstanding.))

     (The  Class  ( ) Certificates  (or  a  component  thereof) will  not  be
entitled to distributions of interest and will not have a Pass-Through Rate.)

     Calculations of Principal.  (Holders of the Class ( )  Certificates will
be entitled  to  receive on  each Distribution  Date, to  the  extent of  the
balance of the  Available Distribution Amount remaining after  the payment of
the Class  ( )  Interest Distribution  Amount for  such Distribution  Date an
amount equal  to the Class ( ) Principal Distribution Amount.  The "Class ( )
Principal Distribution Amount"  for any Distribution Date will  equal the sum
of  (i) the product  of the Scheduled  Principal Distribution Amount  and the
Class (  ) Scheduled Principal  Distribution Percentage, (ii) the  product of
the  Senior Accelerated  Percentage and  all  principal prepayments  received
during  the related  Due  Period,  and (iii)  to  the  extent not  previously
advanced,  (the lesser  of the  Class  ( )  Scheduled Principal  Distribution
Percentage  of the  Stated Principal Balance  of the  Mortgage Loans  and the
Senior  Accelerated  Percentage  of the  Unscheduled  Principal  Distribution
Amount net  of any prepayment  amounts described in  clause (ii) above.   The
"Scheduled Principal Distribution Amount" for  any Distribution Date is equal
to the aggregate of the principal portions of all Monthly Payments, including
Balloon Payments, due during or, if and to the extent not previously received
or advanced and distributed to Certificateholders on a preceding Distribution
Date, prior to the related Due Period, in each case to the extent paid by the
related mortgagor  or advanced  by the  Master Servicer  and included in  the
Available Distribution  Amount  for such  Distribution Date.   The  principal
portion of any  Advances in respect of a  Mortgage Loan delinquent as  to its
Balloon Payment will constitute advances  in respect of the principal portion
of such Balloon Payment.

     (The portion of  the Class ( ) Principal Distribution  Amount payable on
any Distribution Date  shall be allocated  to the  Class ( ) Certificates  as
follows:  (Describe  distributions which may be concurrent  or sequential and
among different classes and may be  based on a schedule of payments sometimes
referred to as a  Schedule of PAC, TAC or Scheduled Balances for some and not
other classes.))

     (The  Class (  )  Scheduled Principal  Distribution  Percentage for  any
Distribution  Date  represents   the  portion  of  the   Scheduled  Principal
Distribution Amount  for  such  Distribution  Date payable  (subject  to  the
payment  priorities described  herein) on  the Class  ( ) Certificates.   The
"Class ( )  Scheduled Principal Distribution Percentage" for any Distribution
Date will equal  the lesser of (a)  100% and (b)  a fraction, expressed as  a
percentage,  the numerator  of  which is  the Class  ( )  Balance outstanding
immediately prior to such Distribution Date, and the denominator of which  is
the lesser of (i) the sum of the Class ( ) Balance, the Class ( ) Balance and
the Class ( ) Balance and (ii) the  aggregate Stated Principal Balance of the
Mortgage  Loans,  in  either  case  outstanding  immediately  prior  to  such
Distribution Date.)

     The  "Unscheduled Principal  Distribution Amount"  for  any Distribution
Date  is equal  to  the sum  of:   (a)  all  voluntary principal  prepayments
received  on the Mortgage  Loans during the  related Due Period;  and (b) the
excess, if any,  of (i) all unscheduled  recoveries received on the  Mortgage
Loans  during the  related  Due Period,  whether in  the form  of liquidation
proceeds,  condemnation proceeds,  insurance  proceeds  or  amounts  paid  in
connection  with  the purchase  of a  Mortgage  Loan out  of the  Trust Fund,
exclusive in each  case of any portion thereof payable or reimbursable to the
Master Servicer in  connection with the related Mortgage Loan,  over (ii) the
respective portions of the net amounts described in the immediately preceding
clause (i) needed to cover interest  (at the applicable Net Mortgage Rate  in
effect from time to time) on the related Mortgage Loan from the date to which
interest  was previously  paid or  advanced  through the  Due  Date for  such
Mortgage Loan in  the related Due Period  ((exclusive of any portion  of such
interest added to  the principal balance  of such  Mortgage Loan as  negative
amortization).)

     (The  "Class  Negative   Amortization"  in  respect  of   any  class  of
Certificates  for any  Distribution Date  is equal  to such  class' allocable
share  of  the  Aggregate  Mortgage  Loan  Negative  Amortization   for  such
Distribution Date.)

     Distributions on  Certificates.   The Available  Distribution Amount  in
respect of a Distribution Date will  be distributed in the following  amounts
and order of priority:

     (describe  the  application  of Available  Distribution  Amount  to make
distributions of interest and principal among the Classes of Certificates)

Subordination

      In  order to increase  the likelihood  of distribution  in full  of the
interest   and  principal   due  to  be   distributed  to   the  Class   (  )
Certificateholders  on each  Distribution  Date,  holders of  the  Class (  )
Certificates have  a right  to distributions  of  the Available  Distribution
Amount  that  is  prior to  the  rights  of the  holders  of  the Subordinate
Certificates, to the extent necessary to satisfy such amounts of interest and
principal.

     (The entitlement to the Class ( ) Certificates of the (entire) (a larger
percentage under certain circumstances of) Unscheduled Principal Distribution
Amount  will  accelerate the  amortization  of  the  Class (  )  Certificates
relative to the actual amortization of the Mortgage Loans.)

      (To the  extent that the  Class ( )  Certificates are amortized  faster
than the Mortgage Loans, without taking  into account losses on the  Mortgage
Loans, the percentage interest evidenced by the Class ( ) Certificates in the
Trust Fund will be  decreased (with a corresponding increase in  the interest
in  the  Trust Fund  evidenced  by  the  Subordinate  Certificates),  thereby
increasing,   relative  to   their  respective   Certificate  Balances,   the
subordination  afforded  the  Class  (  )  Certificates  by  the  Subordinate
Certificates.)

     (The principal portion of any Realized Losses will be allocated first in
reduction of the  Subordinate Certificates (in the order  specified here) and
then to the Class ( ) Certificates  (in the order specified here).  Any  loss
realized on a Mortgage Loan that is finally liquidated equal to the excess of
the Stated  Principal Balance of such  Mortgage Loan remaining, if  any, plus
interest thereon  through the last  day of the  month in which  such Mortgage
Loan was finally  liquidated, after application of all  amounts received (net
of  amounts reimbursable  to  the  Master Servicer  or  any Sub-Servicer  for
Advances  and expenses,  including  attorneys'  fees)  towards  interest  and
principal  owing on the  Mortgage Loan is  referred to herein  as a "Realized
Loss.")

Advances

      On the business  day immediately preceding each  Distribution Date, the
Master Servicer will  be obligated to make advances (each,  an "Advance") out
of  its own  funds, or  funds held  in the  Certificate Account that  are not
required  to  be   part  of  the  Available  Distribution   Amount  for  such
Distribution Date,  in an amount equal to the  aggregate of ((i)) all Monthly
Payments (net  of the  Servicing Fee), (other  than Balloon  Payments,) which
were due on the Mortgage Loans  during the related Due Period and  delinquent
as of the related Determination Date  (and (ii) in the case of each  Mortgage
Loan  delinquent  in  respect  of  its  Balloon  Payment as  of  the  related
Determination  Date, an  amount sufficient  to amortize  fully the  principal
portion  of such Balloon Payment over the remaining amortization term of such
Mortgage Loan and to pay interest at the Net Mortgage Rate in effect for such
Mortgage Loan for the one month period preceding its Due  Date in the related
Due Period (but only to the extent that the related mortgagor has not made  a
payment  sufficient to  cover such amount  under any  forbearance arrangement
that  has  been  included  in  the Available  Distribution  Amount  for  such
Distribution Date)).   The Master Servicer's obligations to  make Advances in
respect  of any  Mortgage  Loan  will continue  through  liquidation of  such
Mortgage  Loan and out of its own funds from any amounts collected in respect
of the Mortgage Loan as to which  such Advance was made, whether in the  form
of  late payments,  insurance  proceeds,  liquidation proceeds,  condemnation
proceeds or  amounts paid in  connection with the  purchase of such  Mortgage
Loan.  Notwithstanding  the foregoing, the Master Servicer  will be obligated
to make any  Advance only to the extent that it  determines in its reasonable
good faith judgment  that, if made, would be recoverable out of general funds
on deposit in the Certificate Account.  Any failure by the Master Servicer to
make an Advance as  required under the  Pooling and Servicing Agreement  will
constitute an event of default thereunder(, in which case the Trustee will be
obligated to  make any  such Advance,  in accordance  with the  terms of  the
Pooling and Servicing Agreement).

                             (THE SWAP AGREEMENT

     The  following summary  describes certain  terms of the  Swap Agreement.
The summary does  not purport to be complete and is subject to, and qualified
in its entirety by reference to, the provisions of the Swap Agreement.

Payments under the Swap Agreement

     On the Closing  Date the Trust Fund will enter into a 1992 International
Swaps  and Derivatives  Association, Inc.  ("ISDA")  Master Agreement  (Multi
Currency-Cross Border) (such agreement, the "1992 Master Agreement") with the
Swap Counterparty,  as modified to  reflect the transactions  described below
and certain  terms of  the Certificates  (the  1992 Master  Agreement, as  so
modified, the "Swap Agreement").  The Swap Agreement will incorporate certain
relevant standard definitions published by ISDA.  

     Under the Swap Agreement, on each Distribution Date the  Trust Fund will
pay to the Swap  Counterparty the Available  Distribution Amount in (name  of
foreign currency) in exchange for U.S. dollars at an exchange rate of _______
for  one  U.S.  dollar (the  "Original  Exchange  Rate").   The  U.S. dollars
received from the Swap Counterparty will be applied to make the distributions
on the Certificates on that Distribution Date.

Conditions Precedent

     The respective obligations  of the Swap Counterparty and  the Trust Fund
to  pay certain amounts due  under the Swap Agreement will  be subject to the
following conditions precedent:  (i) no Swap Default (as  defined below under
"-- Defaults Under Swap  Agreement") or event that with the  giving of notice
or lapse of time or both would  become a Swap Default shall have occurred and
be continuing and (ii) no Early Termination Date (as defined below  under "--
Early  Termination  of  Swap Agreement")  has  occurred  or been  effectively
designated.

Defaults Under Swap Agreement

     "Events of  Default" under the  Swap Agreement (each, a  "Swap Default")
are limited to: (i) the failure of the Trust Fund (or the Swap Counterparty),
to pay any amount when  due under the Swap  Agreement after giving effect  to
the applicable grace period, if any; (ii) the occurrence of certain events of
insolvency or  bankruptcy of  the Trust  Fund or the  Swap Counterparty,  and
(iii)  certain  other  standard  events  of default  under  the  1992  Master
Agreement including "Breach of Agreement" (not applicable to the Trust Fund),
"Credit    Support   Default"   (not   applicable   to   the   Trust   Fund),
"Misrepresentation" (not  applicable to the  Trust Fund) and  "Merger without
Assumption",  as  described  in Sections  5(a)(ii),  5(a)(iii),  5(a)(iv) and
5(a)(viii) of the 1992 Master Agreement.

Termination Events

     "Termination  Events"  under  the  Swap  Agreement  consist  of  certain
standard  termination  events  under  the  1992  Master  Agreement  including
"Illegality" and  "Tax Event Upon  Merger", as described in  Sections 5(b)(i)
and 5(b)(iii) of the 1992 Master Agreement.

Early Termination of Swap Agreement

     Upon the occurrence  of any Swap Default  under the Swap  Agreement, the
non-defaulting party  will have the  right to designate an  Early Termination
Date (as defined in  the Swap Agreement) upon the occurrence  and continuance
of  such  Swap  Default.    With  respect  to  Termination Events,  an  Early
Termination Date may  be designated by  one of the  parties (as specified  in
each case  in the  Swap Agreement) and  will occur only  upon notice  and, in
certain  cases, after  any  Affected  Party has  used  reasonable efforts  to
transfer its  rights and obligations under  such Swap Agreement to  a related
entity within a limited period after notice has been given of the Termination
Event, all  as set forth in the  Swap Agreement.  Upon the  occurrence of (i)
any Swap  Default arising from  any action taken, or  failure to act,  by the
Swap Counterparty, or (ii) a Termination Event with respect to which the Swap
Counterparty  is the sole  Affected Party, the  Trustee may by  notice to the
Swap Counterparty  designate an  Early Termination Date  with respect  to the
Swap Agreement.  The occurrence of  an Early Termination Date under the  Swap
Agreement will constitute a "Swap Early Termination."

     Upon any Swap Early Termination, the Trust Fund or the Swap Counterparty
may be  liable to  make a termination  payment to  the other  (regardless, if
applicable, of which of such parties may have caused such termination).  Such
termination payment will  be calculated on the  basis that the Trust  Fund is
the Affected  Party (as defined  in the Swap  Agreement), subject to  certain
exceptions.  (The amount of any such termination payment will be based on the
market value of the Swap Agreement computed on the basis of market quotations
of  the cost  of entering  into  swap transactions  with the  same  terms and
conditions  that would  have the  effect  of preserving  the respective  full
payment obligations  of the  parties, in accordance  with the  procedures set
forth in  the Swap Agreement; (state whether there are circumstances where no
termination payment will  be payable).)  Any such  termination payment could,
if currency  exchange rates  between (foreign currency)  and the  U.S. dollar
have changed significantly, be substantial.

     (In  addition, in certain events of  insolvency or bankruptcy pertaining
to the Swap Counterparty, which would result in the early termination  of the
Swap Agreement, the Swap Counterparty shall  not be entitled to a termination
payment.)

     If a Swap Early Termination occurs, (the Trust Fund would become exposed
to the  risk of  unfavorable changes  in the currency  exchange rate  between
(foreign currency) and U.S. dollars (i.e., it may receive fewer U.S. dollars
                                     ----
for its (foreign currency) collections  on the Mortgage Loans, thus resulting
in Certificateholders  receiving fewer U.S.  dollars and incurring a  loss on
their  investment even if the loss and delinquency experience on the Mortgage
loans is favorable).  (The Trust  Fund will thereafter make distributions  in
(foreign   currency)    rather   than   U.S.   dollars,    thereby   exposing
Certificateholders to  the risk of  unfavorable changes in the  exchange rate
between (foreign currency) and U.S. dollars.

Taxation

     Neither the Trust Fund nor the  Swap Counterparty is obligated under the
Swap Agreement to gross up if withholding  taxes are imposed on payments made
under the Swap Agreement.

     In the event that any withholding tax is imposed on payments due to  the
Trust Fund on the  Underlying Securities or payments by the  Trust Fund under
the Swap Agreement, the Swap Counterparty  will be entitled to deduct amounts
in the same proportion (as calculated in  accordance with the Swap Agreement)
from  subsequent  payments  due  from  it.    In  the  event  that  the  Swap
Counterparty  is required  to  withhold  amounts from  payments  by the  Swap
Counterparty under  the Swap Agreement,  the payment obligations of  the Swap
Counterparty  will be reduced by such amounts  and the payment obligations of
the  Trust Fund under  the Swap  Agreement will remain  the same.   In either
event, the Trust  Fund will have fewer  U.S. dollars for distribution  on the
Certificates.

Assignment

     Except as provided  below, neither the Issuer nor  the Swap Counterparty
is permitted to assign,  novate or transfer as a whole or in  part any of its
rights, obligations  or interests under  the Swap Agreement.   (Describe swap
assignment provisions.)

The Swap Counterparty

     (Describe Swap Counterparty)

     The description of the Swap Counterparty set out above has been provided
by  the Swap  Counterparty;  the  Swap Counterparty  has  not, however,  been
involved in the preparation  of and does not accept responsibility  for, this
Prospectus  Supplement  or  the Prospectus  as  a  whole.   There  can  be no
assurance that the Swap Counterparty will be able to perform its  obligations
under the Swap Agreement.  Failure by  the Swap Counterparty to make required
payments may result in a delay or reduction in payments on the Securities.)

            CERTAIN YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

      The yield to maturity on the Class ( ) Certificates will be affected by
the  rate of  principal payments  on the  Mortgage Loans including,  for this
purpose,  prepayments,  which  may  include  amounts  received  by virtue  of
liquidation due to default, repurchase, condemnation or insurance.  The yield
to maturity on the Class ( ) Certificates will also  be affected by the level
of the Index.   The rate of principal payments on the  Class ( ) Certificates
will correspond to the rate  of principal payments (including prepayments) on
the related Mortgage Loans.

     (Description of factors affecting yield,  prepayment and maturity of the
Mortgage Loans and  Class ( ) Certificates depending  upon characteristics of
the Mortgage Loans.)

Weighted Average Life of the Class ( ) Certificates

     Weighted average life refers to the average amount of time from the date
of issuance of  a security until  each dollar of  principal of such  security
will be repaid to the investor.   The weighted average life of the  Class ( )
Certificates  will be  influenced by  the  rate at  which principal  payments
(including  scheduled payments  and principal  prepayments)  on the  Mortgage
Loans are made.   Principal payments on the Mortgage Loans may be in the form
of  scheduled  amortization  or  prepayments  (for  this  purpose,  the  term
"prepayment" includes prepayments and liquidations  due to a default or other
dispositions of the Mortgage Loans).

     The table entitled  "Percent of Initial Certificate  Balance Outstanding
for the Class  ( ) Certificates at the respective percentages of (CPR) (SPA)"
set forth below indicates the weighted average life of such Certificates  and
sets  forth  the   percentage  of  the  initial  principal   amount  of  such
Certificates that would be outstanding after  each of the dates shown at  the
indicated percentages  of (CPR)(SPA).   The  table has  been prepared  on the
basis  of  the following  assumptions  regarding the  characteristics  of the
Mortgage  Loans:  (i)  an  outstanding principal  balance  of  $_________,  a
remaining  amortization term  of ___  months  and a  term to  balloon  of ___
months:  (ii) an interest rate equal to _____% per annum until the ______ Due
Date and thereafter  an interest rate equal to ____% per annum (at an assumed
Index of ____%) and Monthly Payments that  would fully amortize the remaining
balance of the Mortgage Loan over its remaining amortization  term; (iii) the
Mortgage Loans  prepay at  the indicated percentage  of (CPR)(SPA);  (iv) the
maturity date  of each  of the Balloon  Mortgage Loans  is not  extended; (v)
distributions on the  Class (  ) Certificates  are received in  cash, on  the
( )th  day of  each month,  commencing in_____________;  (vi) no  defaults or
delinquencies in,  or modifications,  waivers or  amendments respecting,  the
payment by the  mortgagors of principal  and interest on  the Mortgage  Loans
occur; (vii) the initial Certificate Balance of the Class ( ) Certificates is
$________;  (viii)  prepayments  represent  payment  in  full  of  individual
Mortgage Loans and  are received on the  respective Due Dates and  include 30
days' interest thereon; (ix)  there are no repurchases of Mortgage  Loans due
to breaches of any representation and warranty or otherwise; (x) the  Class (
) Certificates are purchased on ________; (xi) the Servicing Fee is ____% per
annum; and (xii) the Index on each Interest Rate Adjustment Date is ________%
per annum.

     Based on  the foregoing  assumptions, the  table indicates  the weighted
average  life of the Class ( ) Certificates and sets forth the percentages of
the initial Certificate Balance  of the Class ( ) Certificates  that would be
outstanding after the Distribution Date in  ___________ of each of the  years
indicated, at various percentages of  (CPR)(SPA).  Neither (CPR)(SPA) nor any
other prepayment model or assumption  purports to be a historical description
of  prepayment  experience  or  a  prediction  of  the  anticipated  rate  of
prepayment  of any  pool  of  mortgage loans,  including  the Mortgage  Loans
included  in  the  Mortgage  Pool.    Variations  in  the  actual  prepayment
experience and the  balance of the Mortgage Loans that prepay may increase or
decrease the percentage of initial Certificate Balance  (and weighted average
life) shown in  the following table.  Such  variations may occur even  if the
average prepayment experience of all such  Mortgage Loans is the same as  any
of the specified assumptions.

         Percent of Initial Class ( ) Certificate Balance Outstanding
                  at the Following Percentages of (CPR)(SPA)

<TABLE>
<CAPTION>

Distribution Date
- -----------------
<S>                                  <C>          <C>         <c?        <C>         <C>          <C>
Initial Percent . . . . . . . . .     ___%         ___%       ___%        ___%        ___%         ___%
____________ __, 1997 . . . . . .
____________ __, 1998 . . . . . .
____________ __, 1999 . . . . . .
____________ __, 2000 . . . . . .
____________ __, 2001 . . . . . .
____________ __, 2002 . . . . . .
____________ __, 2003 . . . . . .
____________ __, 2004 . . . . . .
____________ __, 2005  . . . . .
____________ __, 2006 . . . . . .
____________ __, 2007 . . . . . .

</TABLE>

Weighted Average Life
 (Years) (+) . . . . . . . . . . . .

+    The weighted average life of the Class ( ) Certificates is determined by
     (i)  multiplying the  amount of  each distribution  of principal  by the
     number of years from  the date of issuance  to the related  Distribution
     Date, (ii) adding  the results and (iii)  dividing the sum by  the total
     principal distributions on such class of Certificates.

(Class ( ) Yield Consideration)

     (Will describe assumption  for various scenarios showing  sensitivity of
certain  classes to  prepayment and  default  risks and  set forth  resulting
yield.)

                       POOLING AND SERVICING AGREEMENT

General

     The  Certificates will  be issued  pursuant to  a Pooling  and Servicing
Agreement to be dated as of ____________ 1, 199_ (the " Pooling and Servicing
Agreement"), by and among the Depositor, the Master Servicer and the Trustee.

     Reference  is  made  to  the  Prospectus  for  important information  in
addition to  that set forth herein regarding the  terms and conditions of the
Pooling  and  Servicing  Agreement  and the  Class  (  )  Certificates.   The
Depositor will provide to a prospective or actual Class ( ) Certificateholder
without  charge, upon  written  request,  a copy  (without  exhibits) of  the
Pooling and Servicing Agreement.

Assignment of the Mortgage Loans

     On or prior to  the Closing Date, the Depositor will  assign or cause to
be assigned the  Mortgage Loans,  without recourse,  to the  Trustee for  the
benefit of the Certificateholders.  Prior to the Closing  Date, the Depositor
will,  as to  each Mortgage Loan,  deliver to  the Trustee (or  the custodian
hereinafter  referred  to),  among  other  things,  the  following  documents
(collectively,  as  to such  Mortgage  Loan,  the  "Mortgage File"):    (list
Mortgage   Loan  documents  and  transfer  documents  applicable  to  foreign
jurisdiction).

The Master Servicer

     General.  ____________________, a  __________________ corporation,  will
act as Master  Servicer (in  such capacity,  the "Master  Servicer") for  the
Mortgage  Loans pursuant to the Pooling  and Servicing Agreement.  The Master
Servicer(,  a  wholly-owned subsidiary  of  __________,) (is  engaged  in the
mortgage banking  business and,  as such,  originates,  purchases, sells  and
services  mortgage loans.    _________________ primarily  originates mortgage
loans through a  branch system consisting of  _______________________ offices
in __________ states, and through mortgage loan brokers.)

     The  executive   offices  of   the  Master   Servicer  are  located   at
_______________, telephone number (__)__________.

     (Include description of Servicing Standard.)

     Delinquency and Foreclosure Experience.   The following tables set forth
certain information concerning the delinquency  experience (including pending
foreclosures) on one- to four-  family residential mortgage loans included in
the Master Servicer's servicing portfolio (which includes mortgage loans that
are subserviced by others).   The indicated periods of delinquency are  based
on the number of days past  due on a contractual basis.  No  mortgage loan is
considered  delinquent  for  these purposes  until  31  days  past due  on  a
contractual basis.

<TABLE>
<CAPTION>
                       As of December 31, 19       As of December 31, 19      As of           , 19  
                       -----------------------     -----------------------    ----------------------
                                     By Dollar                   By Dollar                 By Dollar
                       By No. of     Amount of     By No. of     Amount of    By No. of    Amount of
                         Loans         Loans         Loans         Loans        Loans        Loans
                                               (Dollar Amount in Thousands)
<S>                   <C>           <C>           <C>           <C>          <C>          <C>
 Total Portfolio       ________      $______       ________      $______      ________     $________

Period of
Delinquency
  31 to 59 days
  60 to 89 days
  90 days or more      ________      _______       _________     ________     _________    ________
Total Delinquent       ________      $______       _________     $_______     _________    $_______
Loans                                                                                     
Percent of Portfolio          %            %               %             %            %           %

Foreclosures pending
(1)
Percent of Portfolio          %            %               %              %           %           %

Foreclosures
Percent of Portfolio          %            %               %              %           %           %

</TABLE>
____________________
(1)  Includes bankruptcies which preclude foreclosure.

     There  can   be  no  assurance  that  the  delinquency  and  foreclosure
experience of the Mortgage Loans comprising the Mortgage Pool will correspond
to  the  delinquency  and foreclosure  experience  of  the Master  Servicer's
mortgage  portfolio  set  forth  in  the foregoing  tables.    The  aggregate
delinquency and foreclosure  experience on the Mortgage Loans  comprising the
Mortgage  Pool  will depend  on the  results  obtained over  the life  of the
Mortgage Pool.

Certificate Account

     The Master Servicer is required to deposit on a daily basis  all amounts
received with  respect to the Mortgage Loans of the Mortgage Pool, net of its
servicing compensation, into  a separate Certificate Account  maintained with
____________.  Interest or  other income earned on  funds in the  Certificate
Account  will  be  paid  to  the  Master  Servicer  as  additional  servicing
compensation.   See "Description  of the Trust Funds  -- Mortgage Assets" and
"Description  of the Agreements  -- Certificate Account  and Other Collection
Accounts" in the Prospectus.

Servicing and Other Compensation and Payment of Expenses

     (All  fees payable  to  the Master  Servicer  will be  paid in  (foreign
currency).)  The principal compensation to be paid to the Master  Servicer in
respect of its  master servicing activities will  be the Servicing Fee.   The
Servicing  Fee will be payable monthly only  from amounts received in respect
of interest on each Mortgage Loan, will  accrue at the Servicing Fee Rate and
will be computed on  the basis of the same principal amount  and for the same
period respecting which any related interest payment on such Mortgage Loan is
computed.  The Servicing Fee Rate (with respect to each Mortgage  Loan equals
___% per annum) (equals the weighted average of the excesses of the
Mortgage Rates over the respective Net Mortgage Rates).

     As additional servicing compensation, the Master Servicer is entitled to
retain all assumption fees, prepayment penalties and late payment charges, to
the extent  collected from  mortgagors, together with  any interest  or other
income  earned  on  funds held  in  the  Certificate Account  and  any escrow
accounts.   The  Servicing Standard  requires the  Master Servicer  to, among
other things, diligently service and  administer the Mortgage Loans on behalf
of the  Trustee and  in  the best  interests of  the Certificateholders,  but
without  regard to  the Master  Servicer's right  to receive  such additional
servicing  compensation.   The Master  Servicer is  obligated to  pay certain
ongoing expenses associated with the Mortgage Pool and incurred by the Master
Servicer in  connection with its  responsibilities under the Agreement.   See
"Description of the  Agreements -- Retained Interest;  Servicing Compensation
and Payment  of Expenses" in  the Prospectus for information  regarding other
possible compensation  payable to  the Master  Servicer  and for  information
regarding  expenses payable  by  the Master  Servicer  (and "Certain  Federal
Income Tax Consequences" herein regarding certain taxes payable by the Master
Servicer).

Reports to Certificateholders

     On  each Distribution  Date the  Master Servicer  shall furnish  to each
Certificateholder, to the Depositor, to the Trustee  and to the Rating Agency
a statement  setting forth certain  information with respect to  the Mortgage
Loans and  the Certificates  required pursuant to  the Pooling  and Servicing
Agreement.   In addition,  within  a reasonable  period  of time  after  each
calendar year, the  Master Servicer shall furnish  to each person who  at any
time during such  calendar year was the  holder of a Certificate  a statement
containing  certain information  with respect  to  the Certificates  required
pursuant to the Pooling and Servicing Agreement, aggregated for such calendar
year or  portion thereof  during which such  person was  a Certificateholder.
See "Description of the Certificates -- Reports to Certificateholders" in the
Prospectus.

Voting Rights

     At all times during the term of this Agreement, the Voting  Rights shall
be allocated  among the  Classes of Certificateholders  in proportion  to the
respective Certificate Balances  of their Certificates ((net, in  the case of
the Class ( ), Class ( ) and Class ( ) Certificates, of any Uncovered Portion
of the related Certificate Balance)).  Voting  Rights allocated to a class of
Certificateholders  shall  be  allocated  among  such  Certificateholders  in
proportion   to  the  Percentage  Interests  evidenced  by  their  respective
Certificates.

Termination

     The  obligations created  by  the Pooling  and Servicing  Agreement will
terminate  following  the  earliest  of   (i)  the  final  payment  or  other
liquidation of  the last Mortgage Loan  or REO Property subject  thereto, and
(ii) the  purchase of  all of  the assets  of the  Trust Fund  by the  Master
Servicer.    Written notice  of  termination  of  the Pooling  and  Servicing
Agreement will be given to each Certificateholder, and the final distribution
will be made  only upon surrender and cancellation of the Certificates at the
office of the Certificate Registrar specified in such notice of termination.

     Any such purchase by the Master  Servicer of all the Mortgage Loans  and
other assets in the Trust Fund is required to be made at a price equal to the
greater of (1) the aggregate fair market value of all  the Mortgage Loans and
REO Properties then included in the Trust Fund, as mutually determined by the
Master Servicer and the Trustee, and (2) the excess of (a) the sum of (i) the
aggregate Purchase Price of all the Mortgage Loans then included in the Trust
Fund and (ii) the  fair market value of  all REO Properties then included  in
the  Trust Fund, as  determined by an  appraiser mutually agreed  upon by the
Master Servicer and the Trustee, over (b) the aggregate of amounts payable or
reimbursable  to  the  Master  Servicer  under  the  Pooling   and  Servicing
Agreement.    Such  purchase  will   effect  early  retirement  of  the  then
outstanding Class ( )  Certificates, but the right of the  Master Servicer to
effect  such termination  is subject  to the  requirement that  the aggregate
Stated Principal Balance of the Mortgage Loans then in the Trust Fund is less
than __%  of the aggregate principal balance of  the Mortgage Loans as of the
Cut-off Date.  (In addition, the  Master Servicer may at its option  purchase
any  class or classes  of Class (  ) Certificates with  a Certificate Balance
less  than __%  of the  original balance  thereof at  a price  equal to  such
Certificate Balance plus accrued interest through _________.)

                               USE OF PROCEEDS

     The net proceeds from the sale of Class ( ) Certificates will be used by
the Depositor to pay the purchase price of the Mortgage Loans.

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the issuance of the  Class ( ) Certificates, _____________, counsel
to  the Depositor,  will deliver its  opinion generally  to the  effect that,
assuming  compliance  with  all  provisions  of  the  Pooling  and  Servicing
Agreement, for federal  income tax purposes, the Trust Fund will qualify as a
REMIC under the Code.

     For federal income  tax purposes, the Class ( ) Certificates will be the
sole class of "residual interests" in the REMIC  and the Class ( ), Class ( )
and Class ( )  Certificates will be the "regular interests"  in the REMIC and
will be treated as debt instruments of the REMIC.

     See  "Material  Federal  Income  Tax  Consequences  --  REMICS"  in  the
Prospectus.

     (The Class (  ) Certificates (may)(will)(will not) be  treated as having
been issued  with original  issue discount for  federal income  tax reporting
purposes.   The prepayment assumption  that will  be used in  determining the
rate of accrual of  original issue discount, market discount and  premium, if
any, for federal  income tax purposes  will be based  on the assumption  that
subsequent to the date of any determination the Mortgage Loans will prepay at
a rate equal to ___% (CPR)(SPA).  No representation is made that the Mortgage
Loans will prepay at that rate  or at any other rate.  See  "Material Federal
Income Tax  Consequences --  REMICS --  Taxation of  Owners of  REMIC Regular
Certificates" and "--Original Issue Discount" in the Prospectus.)

     The Class  (  )  Certificates may  be  treated for  federal  income  tax
purposes as having been  issued at a premium.   Whether any holder of  such a
class  of  Certificates  will  be  treated  as  holding  a  certificate  with
amortizable bond  premium will  depend on  such Certificateholder's  purchase
price and  the distributions remaining to be made  on such Certificate at the
time of its acquisition by such Certificateholder.   Holders of such class of
Certificates should consult their own tax advisors regarding  the possibility
of making an election to amortize such premium.  See "Material Federal Income
Tax  Consequences  --   REMICS  --  Taxation  of  Owners   of  REMIC  Regular
Certificates" and "-- Premium" in the Prospectus.

     For further information regarding the federal income tax consequences of
investing in  the Class  ( ) Certificates,  see "Material Federal  Income Tax
Consequences -- REMICS" in the Prospectus.

                             ERISA CONSIDERATIONS

     A fiduciary of any employee  benefit plan or 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, that is subject to the Employee
Retirement  arrangements are  invested,  that  is  subject  to  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975
of the  Code should  carefully review  with its  legal  advisors whether  the
purchase  or  holding  of Class  (  )  Certificates  could  give  rise  to  a
transaction that  is prohibited  or is not  otherwise permitted  either under
ERISA or Section 4975 of the Code.

     (Discuss any applicable ERISA exemptions.)  

     Any  Plan  fiduciary  considering  whether  to  purchase  a  Class  (  )
Certificate 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.

                               LEGAL INVESTMENT

     The  Class  (  )  Certificates (will)  (will  not)  constitute "mortgage
related securities" for purposes of the Secondary Mortgage Market Enhancement
Act of  1984 ("SMMEA")  (so long  as they are  rated in  at least  the second
highest  rating  category  by the  Rating  Agency,  and, as  such,  are legal
investments for  certain entities to the  extent provided in SMMEA).   (SMMEA
provided that  states could override  its provisions on legal  investment and
restrict or  condition investment  in mortgage related  securities by  taking
statutory action on or prior to October 3, 1991.  Certain states have enacted
legislation which overrides the preemption provisions of SMMEA.)

     The Depositor makes no representations as to the proper characterization
of the Class ( ) Certificates  for legal investment or other purposes,  or as
to the ability of particular investors to purchase the Class ( ) Certificates
under  applicable legal  investment restrictions.    These uncertainties  may
adversely  affect the liquidity of the Class  ( ) Certificates.  Accordingly,
all  institutions whose investment activities are subject to legal investment
laws and regulations, regulatory capital requirements or review by regulatory
authorities  should consult  with  their own  legal  advisors in  determining
whether and  to what  extent the Class  ( )  Certificates constitute  a legal
investment  under  SMMEA or  are  subject  to  investment, capital  or  other
restrictions.

     See "Legal Investment" in the Prospectus.

                             PLAN OF DISTRIBUTION

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement  between  the  Depositor  and   the  Underwriter,  the  Class  (  )
Certificates  will be  purchased from  the Depositor  by the  Underwriter, an
affiliate of  the Depositor, upon  issuance.  Distribution  of the Class  ( )
Certificates will be made by the Underwriter from time to time  in negotiated
transactions or otherwise at  varying prices to be determined at  the time of
sale.  Proceeds  to the Depositor from  the Certificates will be  $_________,
plus accrued  interest from the  Cut-off Date  at a  rate of  __% per  annum,
before deducting expenses  payable by the Depositor.   In connection with the
purchase and  sale of  the Class  ( )  Certificates, the  Underwriter may  be
deemed  to  have received  compensation from  the  Depositor in  the  form of
underwriting discounts.

     The Depositor also has been advised by the Underwriter that it currently
expects  to  make a  market in  the  Class (  ) Certificates  offered hereby;
however, it has no obligation 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 Class ( ) Certificates will develop.

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

                                LEGAL MATTERS

     Certain legal  matters will be passed upon for  the Depositor by Brown &
Wood LLP, New York, New York and for the Underwriter by Brown & Wood LLP.

                                    RATING

     It is a condition to  issuance that the Class ( )  Certificates be rated
(not  lower  than) "______"  by  ________________.    However, no  person  is
obligated  to  maintain  the rating  on  the  Class  (  )  Certificates,  and
_______________ is not obligated to  monitor its rating following the Closing
Date.

     ________________'s ratings on mortgage pass-through certificates address
the likelihood of  the receipt by holders  thereof of payments to  which they
are entitled.   _____________'s  ratings take  into consideration the  credit
quality of  the mortgage pool,  structural and legal aspects  associated with
the certificates, and the extent to which the payment stream in  the mortgage
pool  is   adequate  to  make  payments  required   under  the  certificates.
_________________'s rating on  the Class ( ) Certificates  does not, however,
constitute a  statement regarding  frequency of  prepayments on  the Mortgage
Loans.   (The rating  of the  Class  ( )  Certificates does  not address  the
possibility that the holders of  such Certificates may fail to fully  recover
their initial investments.)  See "Special Considerations" herein.

     There can be  no assurance as to whether any rating agency not requested
to rate the  Class ( ) Certificates will  nonetheless issue a rating  and, if
so, what  such  rating  would  be.   A  rating  assigned  to the  Class  (  )
Certificates by a  rating agency that has not been requested by the Depositor
to do so may be lower than the rating assigned by ________________'s pursuant
to the Depositor's request.

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

                        INDEX OF PRINCIPAL DEFINITIONS

Terms                                                                   Pages

Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . .  S-31
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Advances  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Aggregate Mortgage Loan Negative Amortization . . . . . . . . . . . . .  S-30
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . .  S-30
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . 1, S-1, S-5
Class Negative Amortization . . . . . . . . . . . . . . . . . . . . S-8, S-32
Class ( ) Balance . . . . . . . . . . . . . . . . . . . . . .  S-6, S-9, S-29
Class ( ) Certificate Owner . . . . . . . . . . . . . . . . . . . . . .  S-16
Class ( ) Interest Allocation Percentage  . . . . . . . . . . . . . . .  S-31
Class ( ) Principal Distribution Amount . . . . . . . . . . . . . . . .  S-31
Class ( ) Remittance Rate . . . . . . . . . . . . . . . . . . . . . . .  S-31
Class ( ) Scheduled Principal Distribution Percentage . . . . . . . . .  S-32
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Conversion Price  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Converted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Convertible Mortgage Loans  . . . . . . . . . . . . . . . . . . . . S-5, S-18
Converting Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . S-5, S-18
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Definitive Class ( ) Certificate  . . . . . . . . . . . . . . . . . . .  S-16
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Distributable Certificate Interest  . . . . . . . . . . . . . . . . . .  S-30
Distribution Date . . . . . . . . . . . . . . . . . . . . . . .  2, S-1, S-30
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
Government Securities . . . . . . . . . . . . . . . . . . . . .  1, S-2, S-17
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . S-7, S-31
Interest Rate Adjustment Date . . . . . . . . . . . . . . . . . . . . . . S-3
LTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, S-36
MBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-2, S-17
Monthly Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Mortgage Asset Seller . . . . . . . . . . . . . . . . . . . . . . . . 1, S-17
Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Net Aggregate Prepayment Interest Shortfall . . . . . . . . . . . . . .  S-30
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-31
Notional Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Original LTV Ratio  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Payment Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Payment Cap . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . S-6, S-36
Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Prepayment Premiums . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-6
Regular interests . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-39
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, S-13
REO Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
Residual interests  . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-39
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Scheduled Principal Distribution Amount . . . . . . . . . . . . . . . .  S-31
Seller's Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . 1, S-29
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-6
Uncovered Portion . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Unscheduled Principal Distribution Amount . . . . . . . . . . . . . . .  S-32
Weighted Average Class ( ) Remittance Rate  . . . . . . . . . . . . . .  S-31

                                                                      ANNEX A

                            (TITLE, SERIES OF MBS)
                                  TERM SHEET

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
<S>                       <C>                   <C>                                 <C>
Cut-off Date:              (             )       Mortgage Pool Cut-off Date          $(             )
                                                 Balance:
Date of Initial            (             )       Reference Date Balance:             $(             )
Issuance:
Related Trustee:           (             )       Percent of Original Mortgage Pool     (          )%
Maturity Date:             (             )       Remaining as of Reference Date:

</TABLE>

                                                     Initial
                  Class                            Certificate
                    of           Pass-Through       Principal
               Certificates          Rate            Balance         Features
               ------------      ------------      -----------       --------

                (       )        (        )%       $(        )       (      )

(First MBS  Distribution  Date on  which the  MBS may  receive  a portion  of
prepayments:  (date))

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
<S>                               <C>                     <C>                             <C>
Minimum Servicing Fee Rate:*       (   )% per annum           As of Date of
Maximum Servicing Fee Rate:*       (   )% per annum           Initial Issuance
                                                            Special Hazard Amount:          $(   )
                                                            Fraud Loss Amount:              $(   )
                                                            Bankruptcy Amount:              $(   )

</TABLE>

                                    As of                      As of Date of
                                Delivery Date                Initial Issuance
                                -------------                ----------------
Senior Percentage                 (      )%                      (      )%
Subordinate Percentage            (      )%                      (      )%


Ratings:          Rating Agency              Class             Voting Rights:
                  -------------              -----             -------------
                   (        )                                    (        )
                   (        )
                   (        )
                   (        )

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

     UNTIL 90 DAYS AFTER THE DATE OF  THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING  TRANSACTIONS  IN  THE  CLASS  ( )  CERTIFICATES,  WHETHER  OR  NOT
PARTICIPATING IN THIS  DISTRIBUTION, MAY BE REQUIRED TO  DELIVER A PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES.  THIS DELIVERY REQUIREMENT
IS  IN  ADDITION  TO THE  OBLIGATION  OF  DEALERS  TO  DELIVER  A  PROSPECTUS
SUPPLEMENT AND  PROSPECTUS WHEN  ACTING AS UNDERWRITERS  AND WITH  RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

     No dealer, salesman, or any other person has been authorized to give any
information or to make any representations other than those contained in this
Prospectus Supplement and the accompanying  Prospectus in connection with the
offer   contained  in  this   Prospectus  Supplement  and   the  accompanying
Prospectus, and,  if given, such  information or representations must  not be
relied  upon as having  been authorized by  the Issuer, the  Depositor or the
Underwriter.   This  Prospectus Supplement  and  the accompanying  Prospectus
shall not constitute  an offer to sell or  a solicitation of an  offer to buy
any  of the securities  offered hereby in  any jurisdiction to  any person to
whom it is unlawful to make such  offer or solicitation in such jurisdiction.
The delivery of this Prospectus Supplement and the accompanying Prospectus at
any time does not imply that the information herein is correct as of any time
subsequent to the date hereof.

                              TABLE OF CONTENTS

                                                                       Page 
                                                                       ---- 

                            Prospectus Supplement

Summary                                                                S     
Special Considerations                                                 S     
Description of the Mortgage Pool                                       S     
Description of the Certificates                                        S     
Pooling and Servicing Agreement                                        S     
Use of Proceeds                                                        S     
Certain Federal Income Tax Consequences                                S     
ERISA Considerations                                                   S     
Legal Investment                                                       S     
Plan of Distribution                                                   S     
Legal Matters                                                          S     
Rating                                                                 S     

                                  Prospectus

Prospectus Supplement
Available Information
Incorporation of Certain Information by Reference
Summary of Prospectus
Special Considerations
Description of the Trust Funds
Use of Proceeds
Yield Considerations
The Depositor
Description of the Certificates
Description of the Agreements
Description of Credit Support
Certain Legal Aspects of Mortgage Loans
Certain Federal Income Tax Consequences
State Tax Considerations
ERISA Considerations
Legal Investment
Plan of Distribution
Legal Matters
Financial Information
Rating
Index of Principal Definitions








   
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 supplement and the prospectus to which it
relates 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.
    

   
                                                               draft 12/11/97
                                                                       (U.S.)
    

PROSPECTUS
- ----------

   
                SUBJECT TO COMPLETION, DATED December 11, 1997
    

                          Asset Backed Certificates
                              Asset Backed Notes
                             (Issuable in Series)

                    Merrill Lynch Mortgage Investors, Inc.
                                  Depositor
                                 ___________

   
    The  Asset  Backed Certificates  (the  "Certificates")  and Asset  Backed
Notes  (the "Notes"  and, together  with the Certificates,  the "Securities")
offered  hereby  and   by  Supplements  to  this   Prospectus  (the  "Offered
Securities")  will be offered from  time to time in one  or more series. Each
series of Certificates will represent  in the aggregate the entire beneficial
ownership interest in  a trust fund (with  respect to any series,  the "Trust
Fund") consisting of one or more segregated  pools of various types of single
family  mortgage loans  (or  certain  balances  thereof)  (collectively,  the
"Mortgage Loans"),  mortgage  participations  in  Mortgage  Loans  ("Mortgage
Participations"),  mortgage  pass-through   certificates  or  mortgage-backed
securities evidencing interests in Mortgage Loans or secured thereby ("MBS"),
manufactured   housing  installment  sale   contracts  or   installment  loan
agreements ("Contracts") or certain direct obligations  of the United States,
agencies  thereof or agencies  created thereby (the  "Government Securities")
(with respect  to any  series, collectively, "Assets").  The Mortgage  Loans,
Mortgage Participations  and MBS are  collectively referred to herein  as the
"Mortgage Assets." If a series of Securities  includes Notes, such Notes will
be  issued  and   secured  pursuant  to  an  indenture   and  will  represent
indebtedness of the  Trust Fund.  If  so specified in the  related Prospectus
Supplement, the Trust  Fund for a series of Securities may include letters of
credit,  insurance policies,  guarantees,  reserve funds  or  other types  of
credit  support, or  any combination  thereof  (with respect  to any  series,
collectively,  "Credit  Support"),  and currency  or  interest  rate exchange
agreements and  other  financial assets  or  derivative instruments,  or  any
combination thereof  (with respect  to any  series, collectively, "Cash  Flow
Agreements").  See "Description  of  the Trust  Funds,"  "Description of  the
Securities" and "Description of Credit Support."
    

    Each  series of  Securities  will  consist  of  one or  more  classes  of
Securities that  may (i) provide for the accrual of interest thereon based on
fixed, variable or adjustable  rates; (ii) be senior or subordinate to one or
more other classes  of Securities in respect of certain  distributions on the
Securities;   (iii) be    entitled   to    principal   distributions,    with
disproportionately  low,  nominal  or  no  interest  distributions;   (iv) be
entitled to interest  distributions, with disproportionately low,  nominal or
no principal distributions; (v) provide for distributions of accrued interest
thereon commencing only  following the occurrence of certain  events, such as
the  retirement of one  or more other  classes of Securities  of such series;
(vi) provide  for  distributions of  principal  as described  in  the related
Prospectus  Supplement;  and/or (vii) provide for  distributions  based  on a
combination of  two  or more  components  thereof with  one  or more  of  the
characteristics  described  in this  paragraph,  to the  extent  of available
funds, in  each case as described  in the related Prospectus  Supplement. Any
such classes may include classes of Offered Securities.   See "Description of
the Securities." 

    Principal  and interest with respect  to Securities will be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified   in  the  related  Prospectus  Supplement.  Distributions  on  the
Securities of  any series will  be made only  from the assets of  the related
Trust Fund. 

    The Securities  of each  series will  not represent an  obligation of  or
interest  in   the  Depositor,   Merrill  Lynch,   Pierce,  Fenner  &   Smith
Incorporated,  any  Master  Servicer,  any   Sub-Servicer  or  any  of  their
respective affiliates, except  to the limited extent described  herein and in
the related Prospectus  Supplement. Neither the Securities nor  any assets in
the  related Trust  Fund will  be guaranteed  or insured by  any governmental
agency or instrumentality  or by any other person,  unless otherwise provided
in the related Prospectus  Supplement. The assets in each Trust  Fund will be
held  in  trust for  the benefit  of  the holders  of the  related  series of
Certificates  pursuant  to a  Pooling  and  Servicing  Agreement or  a  Trust
Agreement, as more fully described herein. 

    The yield on  each class of Securities  of a series will be  affected by,
among other things, the rate  of payment of principal (including prepayments,
repurchase  and defaults)  on the Assets  in the  related Trust Fund  and the
timing  of receipt  of such  payments as described  under the  caption "Yield
Considerations" herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early  termination under the circumstances described herein
and in the related Prospectus Supplement. 

   
    Prospective investors should review  the information appearing under  the
caption "Risk Factors" herein and such information  as may be set forth under
the  caption  "Risk  Factors" in  the  related  Prospectus  Supplement before
purchasing any Offered Security.

    If  so  provided  in  the related  Prospectus  Supplement,  one  or  more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Material Federal Income Tax Consequences" herein.
    

                                   ________

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

                                   ________

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

    Offers  of  the Offered  Securities  may  be  made  through one  or  more
different  methods, including offerings  through underwriters, as  more fully
described under "Plan  of Distribution" herein and in  the related Prospectus
Supplement. 

                                   ________

                             Merrill Lynch & Co.

                 The date of this Prospectus is ______, 199_.

    Until 90 days after  the date of each Prospectus  Supplement, all dealers
effecting transactions in the Offered  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

    As   more  particularly  described   herein,  the  Prospectus  Supplement
relating to the Offered  Securities of each series will,  among other things,
set forth with respect to  such Securities, as appropriate: (i) a description
of the class or classes of Securities, the payment provisions with respect to
each such  class and  the Pass-Through  Rate or  interest rate  or method  of
determining the Pass-Through Rate or interest rate with respect  to each such
class; (ii) the aggregate principal amount and distribution dates relating to
such series and, if applicable,  the initial and final scheduled distribution
dates for each class; (iii) information as to the assets comprising the Trust
Fund, including the general characteristics  of the assets included  therein,
including  the Assets and  any Credit Support and  Cash Flow Agreements (with
respect  to the  Securities  of  any series,  the  "Trust Assets");  (iv) the
circumstances,  if any, under  which the Trust  Fund may be  subject to early
termination;  (v) additional  information  with  respect  to  the  method  of
distribution  of such Certificates; (vi) whether one  or more REMIC elections
will be made and designation of the regular interests and residual interests;
(vii) the aggregate original  percentage ownership interest in the Trust Fund
to be  evidenced by each  class of Securities;  (viii) information as  to any
Master  Servicer,   any  Sub-Servicer   and  the   Trustee,  as   applicable;
(ix) 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 (x) whether such Securities will be initially issued in definitive
or book-entry form. 

                            AVAILABLE INFORMATION

   
    The Depositor has filed with the  Securities and Exchange Commission (the
"Commission") a  Registration Statement  (of  which this  Prospectus forms  a
part) under  the Securities Act of  1933, as amended  (the "Securities Act"),
with  respect to the Offered Securities.   This Prospectus and the Prospectus
Supplement relating  to each  series of Securities  contain summaries  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:
Chicago  Regional  Office,  Suite 1400,  Citicorp  Center,  500 West  Madison
Street, Chicago,  Illinois 60661; and  New York Regional Office,  Seven World
Trade Center, 13th Floor, New York, New York 10048.  The Commission maintains
a Web site  at http://www.sec.gov containing  reports, proxy and  information
statements  and  other  information  regarding  registrants,   including  the
Depositor, that file electronically with the Commission.
    

    No  person has  been authorized  to give any  information or  to make any
representations  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
Offered Securities or an offer of the Offered Securities to any person in any
state  or other  jurisdiction  in which  such  offer would  be  unlawful. The
delivery of this  Prospectus and any Prospectus Supplement hereto at any time
does not imply that  information herein is correct as of  any time subsequent
to its date.

    A Master Servicer or the Trustee  will be required to mail to  holders of
Offered  Securities of each series periodic  unaudited reports concerning the
related Trust  Fund. Unless  and until definitive  Securities are  issued, or
unless otherwise provided  in the related Prospectus Supplement, such reports
will be  sent on behalf of the related Trust  Fund to Cede & Co. ("Cede"), as
nominee of The Depository Trust Company ("DTC") and registered holder  of the
Offered Securities, pursuant to the applicable Agreement. Such reports may be
available to holders of  interests in the Securities (the  "Securityholders")
upon request  to their respective  DTC participants. See "Description  of the
Securities--Reports  to Securityholders" and "Description of the Agreements--
Evidence as to Compliance." The Depositor will file or cause to be filed with
the Commission  such periodic reports with respect to  each Trust Fund as are
required under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), the rules and regulations of the Commission thereunder, as interpreted
by the staff of the Commission thereunder.

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are  incorporated herein  by reference  all documents  and reports
filed  or caused to  be filed by the  Depositor with respect  to a Trust Fund
pursuant to Section 13(a), 13(c),  14 or 15(d) of the Exchange Act,  prior to
the termination  of an  offering of  Offered Securities evidencing  interests
therein.  Upon request, the  Depositor will provide  or cause to  be provided
without  charge to  each  person  to whom  this  Prospectus is  delivered  in
connection with the offering of one or  more classes of Offered Securities, a
copy of any  or all documents or reports incorporated herein by reference, in
each case  to the extent such documents  or reports relate to one  or more of
such  classes of  such Offered Securities,  other than  the exhibits  to such
documents (unless such exhibits are specifically incorporated by reference in
such documents). Requests to the Depositor  should be directed in writing  to
Merrill Lynch  Mortgage Investors,  Inc., 250  Vesey Street, World  Financial
Center - North Tower,  10th Floor, New York, New York  10281-1310, Attention:
Secretary,  or by telephone at (212)  449-0357.  The Depositor has determined
that its financial statements are not material to the offering of any Offered
Securities.

                              TABLE OF CONTENTS

                                                                         Page

PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .   3

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .   3

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE . . . . . . . . . . . .   4

SUMMARY OF PROSPECTUS . . . . . . . . . . . . . . . . . . . . . . . . . .   6

   
RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
    

DESCRIPTION OF THE TRUST FUNDS  . . . . . . . . . . . . . . . . . . . . .  19

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24

YIELD CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  25

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29

DESCRIPTION OF THE SECURITIES . . . . . . . . . . . . . . . . . . . . . .  30

DESCRIPTION OF THE AGREEMENTS . . . . . . . . . . . . . . . . . . . . . .  37

DESCRIPTION OF CREDIT SUPPORT . . . . . . . . . . . . . . . . . . . . . .  57

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS . . . . . . . . . . . . . . . . .  59

   
MATERIAL FEDERAL INCOME TAX CONSEQUENCES  . . . . . . . . . . . . . . . .  72
    

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . 107

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . . 112

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113

FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . 113

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . . . 114

                            SUMMARY OF PROSPECTUS

    The following  summary of certain  pertinent information is  qualified in
its  entirety  by  reference  to  the  more  detailed  information  appearing
elsewhere in this Prospectus and by reference to the information with respect
to each  series of Securities  contained in  the Prospectus Supplement  to be
prepared  and delivered in  connection with the  offering of  such series. An
Index of Principal Definitions is included at the end of this Prospectus.

   
Title of Securities          Asset-Backed  Certificates  (the "Certificates")
                             and  Asset   Backed  Notes  (the   "Notes"  and,
                             together    with    the    Certificates,     the
                             "Securities"), issuable in series.

Issuer                       With  respect to  each  series, the  trust  fund
                             (the   "Trust   Fund")  formed   to   issue  the
                             Securities of that series.

Depositor                    Merrill  Lynch  Mortgage  Investors,  Inc.  (the
                             "Depositor"),  a  wholly   owned  subsidiary  of
                             Merrill Lynch  Mortgage Capital, Inc.,  which is
                             a  wholly-owned indirect  subsidiary of  Merrill
                             Lynch  &  Co.,  Inc.     The  Depositor  is   an
                             affiliate  of Merrill  Lynch,  Pierce, Fenner  &
                             Smith  Incorporated.   Neither  Merrill  Lynch &
                             Co., Inc. nor any  of its affiliates,  including
                             the Depositor and Merrill  Lynch, Pierce, Fenner
                             & Smith Incorporated,  will insure or  guarantee
                             the  Securities  or  the  Mortgage  Loans or  be
                             otherwise obligated in respect thereof.
    

Master Servicer              The master servicer  or master servicers  (each,
                             a "Master  Servicer"), if any, or a servicer for
                             substantially all  the Mortgage  Loans for  each
                             series of Securities,  which servicer or  master
                             servicer(s)  may be affiliates of the Depositor,
                             will  be   named  in   the  related   Prospectus
                             Supplement. See "Description  of the Agreements-
                             -General" and "--Collection  and Other Servicing
                             Procedures."

Trustee                      The  trustee (the "Trustee")  for each series of
                             Certificates  will  be  named   in  the  related
                             Prospectus Supplement.  See "Description  of the
                             Agreements--The Trustee."

   
The Trust Assets             Each  series of  Certificates will  represent in
                             the  aggregate the  entire beneficial  ownership
                             interest  in a  Trust  Fund.    If a  series  of
                             Securities  includes  Notes,   such  Notes  will
                             represent  indebtedness of  the  Trust Fund  and
                             will be  secured by  a security interest  in the
                             Assets of the  Trust Fund.   A  Trust Fund  will
                             consist  primarily  of  any   of  the  following
                             assets  (the  Mortgage   Assets,  Contracts  and
                             Government   Securities  may   be  referred   to
                             collectively or individually as "Assets"):

  (a) Mortgage Assets        The Mortgage  Assets with respect to a series of
                             Certificates  will consist  of a  pool of single
                             family  loans  (or   certain  balances  thereof)
                             (collectively,  the "Mortgage  Loans"), mortgage
                             participations  ("Mortgage  Participations")  or
                             mortgage  pass-through  certificates  or   other
                             mortgage-backed   securities   (such   as   debt
                             obligations) evidencing interests  in or secured
                             by Mortgage Loans  (collectively, the "MBS")  or
                             a  combination   of  Mortgage   Loans,  Mortgage
                             Participations  and/or MBS.  The Mortgage  Loans
                             will  not  be  guaranteed   or  insured  by  the
                             Depositor or any  of its  affiliates or,  unless
                             otherwise    provided    in    the    Prospectus
                             Supplement,  by   any  governmental   agency  or
                             instrumentality or  other person.   The Mortgage
                             Loans  will be  secured by  first  and/or junior
                             liens   on  one-   to  four-family   residential
                             properties  or  security   interests  in  shares
                             issued   by  cooperative   housing  corporations
                             ("Single  Family  Properties"), including  mixed
                             residential  and  commercial  structures.    The
                             Mortgage  Loans   may  include   (i)  closed-end
                             and/or  revolving home  equity loans  or certain
                             balances  thereof ("Home  Equity Loans")  and/or
                             (ii)   home   improvement   installment    sales
                             contracts   and   installment  loan   agreements
                             ("Home Improvement  Contracts").   The Mortgaged
                             Properties may  be  located in  any  one of  the
                             fifty  states,  the  District of  Columbia,  the
                             Commonwealth of  Puerto Rico or  any other  U.S.
                             jurisdiction   specified   in   the   Prospectus
                             Supplement.    The  Prospectus  Supplement  will
                             indicate  additional jurisdictions,  if any,  in
                             which the  Mortgaged Properties may  be located.
                             Unless   otherwise  provided   in  the   related
                             Prospectus Supplement,  all Mortgage  Loans will
                             have    individual    principal   balances    at
                             origination  of  not   less  than  $25,000   and
                             original terms to maturity  of not more than  40
                             years.  All   Mortgage  Loans  will   have  been
                             originated by persons other than  the Depositor,
                             and   all  Mortgage   Assets   will  have   been
                             purchased,  either  directly or  indirectly,  by
                             the Depositor on or  before the date of  initial
                             issuance  of the related series of Certificates.
                             The related Prospectus  Supplement will indicate
                             if  any  such  persons  are  affiliates  of  the
                             Depositor.
    

                             Each Mortgage  Loan may  provide for accrual  of
                             interest  thereon   at  an   interest  rate   (a
                             "Mortgage Rate")  that is fixed over its term or
                             that adjusts from  time to time, or that  may be
                             converted  from   an  adjustable   to  a   fixed
                             Mortgage Rate,  or from a fixed to an adjustable
                             Mortgage  Rate,   from  time  to   time  at  the
                             mortgagor's election, in each  case as described
                             in    the    related   Prospectus    Supplement.
                             Adjustable  Mortgage Rates on the Mortgage Loans
                             in a  Trust Fund  may be  based on  one or  more
                             indices.   Each  Mortgage Loan  may provide  for
                             scheduled  payments to  maturity, payments  that
                             adjust from time to time to accommodate  changes
                             in  the   Mortgage  Rate   or  to  reflect   the
                             occurrence  of certain  events, and  may provide
                             for   negative   amortization   or   accelerated
                             amortization, in each case  as described in  the
                             related  Prospectus  Supplement.  Each  Mortgage
                             Loan  may  be  fully  amortizing  or  require  a
                             balloon  payment  due  on  its  stated  maturity
                             date, in each case  as described in the  related
                             Prospectus  Supplement. Each  Mortgage Loan  may
                             contain  prohibitions on  prepayment or  require
                             payment  of  a  premium or  a  yield maintenance
                             penalty  in  connection with  a  prepayment,  in
                             each   case   as   described  in   the   related
                             Prospectus  Supplement. The  Mortgage Loans  may
                             provide for  payments of principal,  interest or
                             both,   on   due  dates   that   occur  monthly,
                             quarterly,  semi-annually   or  at   such  other
                             interval     as  is  specified  in  the  related
                             Prospectus Supplement.  See "Description  of the
                             Trust Funds--Assets."

   
  (b) Contracts              The  Contracts  with  respect  to  a  series  of
                             Securities will consist  of manufactured housing
                             installment sale contracts  and installment loan
                             agreements  secured by a  security interest in a
                             new   or  used   manufactured   home  (each,   a
                             "Manufactured  Home"),  and, to  the  extent, if
                             any,   indicated  in   the  related   Prospectus
                             Supplement,  by real  property.   The  Contracts
                             will  not  be  insured  or   guaranteed  by  the
                             Depositor or  any of its  affiliates or,  unless
                             otherwise  specified in  the related  Prospectus
                             Supplement,  by   any  governmental   agency  or
                             instrumentality   or  any  other  person.    The
                             Manufactured Homes  may be located in any of the
                             fifty   states   or   any   other   jurisdiction
                             specified in the  related Prospectus Supplement.
                             All  Contracts  will  have  been  originated  by
                             persons  other  than  the  Depositor,   and  all
                             Contracts  will  have   been  purchased,  either
                             directly or indirectly, by  the Depositor on  or
                             before  the  date  of  initial  issuance of  the
                             related  series  of  Securities.    The  related
                             Prospectus Supplement will indicate  if any such
                             persons are  affiliates of the Depositor.   Each
                             Contract  may provide  for an  annual percentage
                             rate thereon (a  "Contract Rate") that is  fixed
                             over its  term or  that adjusts as  described in
                             the related  Prospectus Supplement.   The manner
                             of  determining scheduled  payments  due on  the
                             Contract  will  be described  in  the Prospectus
                             Supplement.    The  Prospectus  Supplement  will
                             describe the  minimum principal  balance of  the
                             Contracts   at  origination   and  the   maximum
                             original term to maturity of the Contracts.

  (c) Government Securities  If  so  provided   in  the  related   Prospectus
                             Supplement,  the  Trust  Fund  may  include,  in
                             addition  to Mortgage  Assets and/or  Contracts,
                             certain   direct  obligations   of  the   United
                             States,  agencies  thereof or  agencies  created
                             thereby which  provide for  payment of  interest
                             and/or   principal   (collectively,  "Government
                             Securities").

  (d) Collection Accounts    Each  Trust  Fund  will   include  one  or  more
                             accounts  established and  maintained on  behalf
                             of the Securityholders into which  the person or
                             persons  designated  in the  related  Prospectus
                             Supplement  will, to the extent described herein
                             and in  such Prospectus Supplement,  deposit all
                             payments  and collections  received or  advanced
                             with respect to the  Assets and other assets  in
                             the   Trust  Fund.  Such   an  account   may  be
                             maintained  as  an interest  bearing  or  a non-
                             interest   bearing  account,   and  funds   held
                             therein  may  be held  as  cash  or invested  in
                             certain     short-term,     investment     grade
                             obligations, in each  case as  described in  the
                             related Prospectus Supplement. See  "Description
                             of   the   Agreements--Collection  Account   and
                             Related Accounts."

  (e) Credit Support         If  so  provided   in  the  related   Prospectus
                             Supplement, partial  or full  protection against
                             certain  defaults and  losses  on the  Assets in
                             the related  Trust Fund  may be provided  to one
                             or more  classes of  Securities  of the  related
                             series in  the form  of subordination of  one or
                             more  other  classes   of  Securities  of   such
                             series,  which other classes  may include one or
                             more classes  of Offered  Securities, or by  one
                             or more other types  of credit support that  has
                             the effect  of covering  losses on Assets,  such
                             as  a   letter  of  credit,   insurance  policy,
                             guarantee,  reserve  fund  or  another  type  of
                             credit  support, or  a combination  thereof (any
                             such coverage with respect to the  Securities of
                             any  series, "Credit  Support"). The  amount and
                             types  of coverage,  the  identification of  the
                             entity  providing the  coverage (if  applicable)
                             and  related  information with  respect  to each
                             type  of   Credit  Support,  if   any,  will  be
                             described  in the  Prospectus  Supplement for  a
                             series   of   Securities.       The   Prospectus
                             Supplement   for   any  series   of   Securities
                             evidencing  an  interest  in a  Trust  Fund that
                             includes MBS will describe any similar  forms of
                             credit  support that  are  provided  by or  with
                             respect  to,  or are  included  as  part of  the
                             trust  fund evidenced  by or  providing security
                             for,   such  MBS.   See  "Risk   Factors--Credit
                             Support Limitations" and  "Description of Credit
                             Support."

  (f) Cash Flow Agreements   If  so   provided  in  the   related  Prospectus
                             Supplement,   the   Trust   Fund   may   include
                             guaranteed  investment  contracts  pursuant   to
                             which  moneys  held in  the  funds and  accounts
                             established  for  the  related  series  will  be
                             invested  at a  specified rate.  The  Trust Fund
                             may also include certain  other agreements, such
                             as interest  rate exchange  agreements, interest
                             rate  cap or floor agreements, currency exchange
                             agreements,    other   swaps    and   derivative
                             instruments  or  other  financial assets.    The
                             principal terms of any such  agreement (any such
                             agreement, a "Cash  Flow Agreement"), including,
                             without limitation,  provisions relating  to the
                             timing,   manner   and    amount   of   payments
                             thereunder  and   provisions  relating   to  the
                             termination  thereof, will  be described  in the
                             Prospectus  Supplement for  the related  series.
                             In addition,  the related  Prospectus Supplement
                             will  provide certain  information with  respect
                             to   the  obligor  under   any  such  Cash  Flow
                             Agreement.  The  Prospectus Supplement  for  any
                             series of Securities  evidencing an interest  in
                             a  Trust Fund  that includes  MBS will  describe
                             any  cash flow agreements  that are  included as
                             part   of  the   trust  fund   evidenced  by  or
                             providing   security    for   such    MBS.   See
                             "Description  of   the  Trust   Funds-Cash  Flow
                             Agreements."

  (g) Pre-Funding Account    To   the  extent   provided   in  a   Prospectus
                             Supplement,  the  Depositor  will  be  obligated
                             (subject  only to  the availability  thereof) to
                             sell  at a  predetermined price,  and  the Trust
                             Fund  for the related  series of Securities will
                             be  obligated   to  purchase  (subject   to  the
                             satisfaction of certain  conditions described in
                             the  applicable  Agreement),  additional  Assets
                             (the  "Subsequent Assets") from time to time (as
                             frequently  as  daily)  within   the  number  of
                             months  specified in  the Prospectus  Supplement
                             after the issuance of such series  of Securities
                             having    an    aggregate   principal    balance
                             approximately equal to the amount on deposit  in
                             the   Pre-Funding   Account   (the   "Pre-Funded
                             Amount")   for  such  series  on  date  of  such
                             issuance.
    

Description of Securities    Each  series  of Certificates  will  evidence an
                             interest in the related  Trust Fund and will  be
                             issued  pursuant  to  a  pooling  and  servicing
                             agreement  or  a  trust agreement.  Pooling  and
                             servicing  agreements and  trust agreements  are
                             referred to  herein as  the "Agreements."   If a
                             series of Securities includes Notes,  such Notes
                             will  represent  indebtedness   of  the  related
                             Trust  Fund and  will be  secured by  a security
                             interest in the Assets  of the Trust Fund (or  a
                             specified   group   thereof)  pursuant   to   an
                             indenture.

                             Each  series of Securities  will include  one or
                             more classes.   Each class of Securities  (other
                             than  certain Stripped  Interest Securities,  as
                             defined  below)  will  have  a  stated principal
                             amount  (a "Security  Balance")  and except  for
                             certain   Stripped   Principal  Securities,   as
                             defined  below,  will  accrue  interest  thereon
                             based  on   a  fixed,  variable   or  adjustable
                             interest  rate (in  the case  of Certificates, a
                             "Pass-Through  Rate").  The  related  Prospectus
                             Supplement  will specify  the Security  Balance,
                             if any,  and the  Pass-Through Rate or  interest
                             rate  for each  class of  Securities or,  in the
                             case of  a variable  or adjustable  Pass-Through
                             Rate   or   interest   rate,  the   method   for
                             determining  the Pass-Through  Rate or  interest
                             rate.

Distributions on Securities  Each series  of Securities  will consist of  one
                             or   more  classes   of   Securities  that   may
                             (i) provide for the accrual of  interest thereon
                             based  on fixed,  variable or  adjustable rates;
                             (ii) be     senior    (collectively,     "Senior
                             Securities")   or   subordinate   (collectively,
                             "Subordinate Securities")  to one or  more other
                             classes  of  Securities in  respect  of  certain
                             distributions   on   the  Securities;   (iii) be
                             entitled   to   principal  distributions,   with
                             disproportionately low,  nominal or  no interest
                             distributions      (collectively,      "Stripped
                             Principal  Securities");  (iv) be  entitled   to
                             interest distributions,  with disproportionately
                             low,  nominal  or   no  principal  distributions
                             (collectively, "Stripped  Interest Securities");
                             (v) provide   for   distributions   of   accrued
                             interest thereon  commencing only  following the
                             occurrence   of  certain  events,  such  as  the
                             retirement  of one  or  more  other  classes  of
                             Securities   of   such   series   (collectively,
                             "Accrual    Securities");    (vi) provide    for
                             distributions of  principal as described  in the
                             related          Prospectus          Supplement;
                             and/or (vii) provide for distributions based  on
                             a combination of two or  more components thereof
                             with   one  or   more  of   the  characteristics
                             described   in  this   paragraph,  including   a
                             Stripped  Principal  Security  component  and  a
                             Stripped  Interest  Security component,  to  the
                             extent  of  available  funds, in  each  case  as
                             described in the  related Prospectus Supplement.
                             If  so  specified  in  the   related  Prospectus
                             Supplement,   distributions  on   one  or   more
                             classes  of  a  series  of  Securities   may  be
                             limited   to  collections   from  a   designated
                             portion  of the  Mortgage  Loans in  the related
                             Mortgage  Pool  or  Contracts   in  the  related
                             Contract  Pool  (each such  portion  of Mortgage
                             Loans,  a "Mortgage  Loan  Group" and  each such
                             portion of  the Contracts, a  "Contract Group").
                             See  "Description  of the  Securities--General."
                             Any such classes may include  classes of Offered
                             Securities.   With  respect  to Securities  with
                             two  or  more components,  references  herein to
                             Security  Balance,  notional  amount  and  Pass-
                             Through  Rate  or  interest  rate  refer  to the
                             principal balance, if  any, notional amount,  if
                             any,  and  the  Pass-Through  Rate  or  interest
                             rate, if any, for any such component.

   
                             The  Securities   will  not  be   guaranteed  or
                             insured  by  the   Depositor  or   any  of   its
                             affiliates,  by   any  governmental   agency  or
                             instrumentality or  by any other  person, unless
                             otherwise  provided  in the  related  Prospectus
                             Supplement.  See "Risk  Factors--Limited Assets"
                             and "Description of the Securities."

  (a) Interest               Interest  on each  class  of Offered  Securities
                             (other  than Stripped  Principal Securities  and
                             certain    classes    of    Stripped    Interest
                             Securities)  of each  series will  accrue at the
                             applicable  Pass-Through Rate  or interest  rate
                             on the outstanding Security Balance  thereof and
                             will  be   distributed  to   Securityholders  as
                             provided in  the related  Prospectus Supplement.
                             The  specified date  on which  distributions are
                             to   be   made   is   a   "Distribution   Date."
                             Distributions  with   respect  to   interest  on
                             Stripped  Interest  Securities  may be  made  on
                             each  Distribution  Date  on  the  basis   of  a
                             notional  amount  as described  in  the  related
                             Prospectus    Supplement.    Distributions    of
                             interest with  respect to one or more classes of
                             Securities may  be  reduced  to  the  extent  of
                             certain   delinquencies,   losses,    prepayment
                             interest  shortfalls,  and  other  contingencies
                             described herein  and in the  related Prospectus
                             Supplement. See  "Risk Factors--Average  Life of
                             Securities;    Prepayments;   Yields,"    "Yield
                             Considerations"   and   "Description   of    the
                             Securities--Distributions  of  Interest  on  the
                             Securities."
    

  (b) Principal              The  Securities of  each  series initially  will
                             have an  aggregate Security  Balance no  greater
                             than  the outstanding  principal balance  of the
                             Assets  as  of,  unless  the  related Prospectus
                             Supplement  provides  otherwise,  the  close  of
                             business on  the  first  day  of  the  month  of
                             formation  of the related  Trust Fund (the "Cut-
                             off  Date"),  after   application  of  scheduled
                             payments due  on or before such date, whether or
                             not   received.  The   Security  Balance   of  a
                             Security   outstanding   from   time   to   time
                             represents  the maximum  amount that  the holder
                             thereof is then entitled  to receive in  respect
                             of  principal  from  future  cash  flow  on  the
                             assets  in  the   related  Trust  Fund.   Unless
                             otherwise  provided  in the  related  Prospectus
                             Supplement, distributions  of principal  will be
                             made on each Distribution  Date to the class  or
                             classes  of  Securities entitled  thereto  until
                             the Security  Balances of  such Securities  have
                             been   reduced   to   zero.   Unless   otherwise
                             specified in the  related Prospectus Supplement,
                             distributions  of  principal  of  any  class  of
                             Securities will  be  made on  a  pro rata  basis
                             among all of the Securities of such class  or by
                             random selection,  as described  in the  related
                             Prospectus  Supplement or  otherwise established
                             by  the   related  Trustee.   Stripped  Interest
                             Securities  with no  Security  Balance will  not
                             receive distributions  in respect  of principal.
                             See    "Description    of    the    Securities--
                             Distributions of Principal of the Securities."

   
Risk Factors                 There   are   special   considerations   to   be
                             considered in investing in the  Securities.  See
                             "Risk  Factors" herein  and,  if applicable,  in
                             the related Prospectus Supplement.
    

Advances                     Unless   otherwise  provided   in  the   related
                             Prospectus Supplement, the  Master Servicer will
                             be   obligated   as   part   of   its  servicing
                             responsibilities to  make certain  advances that
                             in its good faith judgment it  deems recoverable
                             with  respect to  delinquent scheduled  payments
                             on the  Whole Loans  or Contracts in  such Trust
                             Fund.   Neither  the Depositor  nor  any of  its
                             affiliates  will have any responsibility to make
                             such  advances.    Advances  made  by  a  Master
                             Servicer   are   reimbursable   generally   from
                             subsequent recoveries  in respect of  such Whole
                             Loans or  Contracts and otherwise to  the extent
                             described herein and  in the related  Prospectus
                             Supplement.  If and  to the  extent provided  in
                             the Prospectus  Supplement for  any series,  the
                             Master  Servicer  will  be entitled  to  receive
                             interest  on its  outstanding advances,  payable
                             from amounts  in  the related  Trust  Fund.  The
                             Prospectus   Supplement   for  any   series   of
                             Securities  evidencing an  interest  in a  Trust
                             Fund  that   includes  MBS  will   describe  any
                             corresponding   advancing   obligation  of   any
                             person   in  connection   with  such   MBS.  See
                             "Description  of  the  Securities--Advances   in
                             Respect of Delinquencies."

Termination                  If  so  specified  in   the  related  Prospectus
                             Supplement,  a  series  of  Securities   may  be
                             subject  to optional  early termination  through
                             the  repurchase  of the  Assets  in  the related
                             Trust  Fund  by  the  party  specified  therein,
                             under the  circumstances and  in the  manner set
                             forth  therein. If  so provided  in the  related
                             Prospectus  Supplement,  upon the  reduction  of
                             the  Security Balance  of a  specified class  or
                             classes of Securities to  a specified percentage
                             or amount or  on and after  a date specified  in
                             such Prospectus Supplement,  the party specified
                             therein will  solicit bids  for the  purchase of
                             all of  the Assets  of the Trust  Fund, or  of a
                             sufficient  portion  of  such  Assets  to retire
                             such  class or classes,  or purchase such Assets
                             at a price set  forth in the related  Prospectus
                             Supplement.   In addition, if so provided in the
                             related  Prospectus Supplement,  certain classes
                             of  Securities  may  be  purchased   subject  to
                             similar  conditions.  See  "Description  of  the
                             Securities--Termination."

   
Registration of Securities   If  so   provided  in  the   related  Prospectus
                             Supplement, one  or more classes of  the Offered
                             Securities  will initially be represented by one
                             or more  certificates or  notes, as  applicable,
                             registered  in the  name of  Cede & Co.,  as the
                             nominee of DTC. No person acquiring  an interest
                             in  Offered  Securities so  registered  will  be
                             entitled to receive a definitive  certificate or
                             note, as applicable,  representing such person's
                             interest  except in  the  event that  definitive
                             certificates  or   notes,  as   applicable,  are
                             issued    under   the    limited   circumstances
                             described herein. See "Risk  Factors--Book-Entry
                             Registration"    and    "Description   of    the
                             Securities--Book-Entry     Registration      and
                             Definitive Securities."
    

Tax Status of the            The Certificates of each  series will constitute
Certificates                 as   specified   in  the   related    Prospectus
                             Supplement,   either  (i)  "regular   interests"
                             ("REMIC  Regular  Certificates")  and  "residual
                             interests" ("REMIC  Residual Certificates") in a
                             Trust  Fund  treated as a real  estate  mortgage
                             investment conduit ("REMIC") under Sections 860A
                             through  860G  of  the  Internal Revenue Code of
                             1986,  as amended   (the "Code"), (ii) interests
                             ("Grantor  Trust Certificates") in a  Trust Fund
                             treated  as  a  grantor  trust  under applicable
                             provisions of the Code,  (iii) an interest  in a
                             Trust Fund treated as a partnership for purposes
                             of   federal  and   state  income  tax   or (iv)
                             indebtedness   of the  Trust  Fund  for  federal
                             income tax purposes.

   
  (a) REMIC                  REMIC  Regular  Certificates generally  will  be
                             treated as  debt obligations  of the  applicable
                             REMIC for federal  income tax purposes.  Certain
                             REMIC  Regular Certificates  may be  issued with
                             original issue  discount for federal  income tax
                             purposes.    See  "Material Federal  Income  Tax
                             Consequences"   herein   and  in   the   related
                             Prospectus Supplement.

                             The Offered Certificates  evidencing an interest
                             in a  Trust Fund containing Mortgage  Loans will
                             be treated as  (i) assets  described in  section
                             7701(a)(19)(C)   of  the  Code  and  (ii)  "real
                             estate  assets" within  the  meaning of  section
                             856(c)(5)(A) of  the Code,  in each case  to the
                             extent described  herein and in  the Prospectus.
                             See "Material  Federal Income  Tax Consequences"
                             herein   and    in   the    related   Prospectus
                             Supplement.
    

  (b) Grantor Trust          If the  related Prospectus  Supplement specifies
                             that the  related Trust  Fund will be  a grantor
                             trust, the  Trust Fund  will be classified  as a
                             grantor trust and not as  an association taxable
                             as  a   corporation  for   federal  income   tax
                             purposes, and therefore  holders of Certificates
                             will be treated as  the owners of undivided  pro
                             rata interests in the  Assets held by the  Trust
                             Fund.

  (c) Partnership            If so specified in a  Prospectus Supplement, the
                             related  Trust  Fund  will   be  treated  as   a
                             partnership  for purposes  of federal  and state
                             income tax,  and each Certificateholder,  by the
                             acceptance of a Certificate of such Trust  Fund,
                             will  agree   to  treat  the  Trust  Fund  as  a
                             partnership in  which such  Certificateholder is
                             a  partner  for  federal  income and  state  tax
                             purposes.    Alternative  characterizations   of
                             such  Trust  Fund  and   such  Certificates  are
                             possible,  but  would not  result  in materially
                             adverse tax consequences to Certificateholders.

  (d) Indebtednes            If  so  specified  in  the   related  Prospectus
                             Supplement,  the Certificates  of a  series will
                             be treated  as indebtedness  for federal  income
                             tax  purposes  and   the  Certificateholder,  in
                             accepting the  Certificate, will agree  to treat
                             such Certificate as indebtedness.

   
                             Investors  are  advised  to  consult  their  tax
                             advisors and to review "Material  Federal Income
                             Tax  Consequences"  herein  and  in  the related
                             Prospectus Supplement.

Tax Status of Notes          Unless  otherwise   specified  in   the  related
                             Prospectus Supplement,  Notes of  a series  will
                             be  treated  as  indebtedness  for  federal  and
                             state  income tax  purposes and  the Noteholder,
                             in accepting  the Note, will agree to treat such
                             Note  as  indebtedness.   See  "Material Federal
                             Income  Tax  Consequences"  herein  and  in such
                             Prospectus Supplement.

                             Investors  are  advised  to  consult  their  tax
                             advisors and to review  "Material Federal Income
                             Tax  Consequences"  herein  and in  the  related
                             Prospectus Supplement.
    

ERISA Considerations         A  fiduciary  of an  employee  benefit plan  and
                             certain     other    retirement     plans    and
                             arrangements,  including  individual  retirement
                             accounts,    annuities,    Keogh   plans,    and
                             collective   investment   funds   and   separate
                             accounts   in   which  such   plans,   accounts,
                             annuities  or arrangements are invested, that is
                             subject  to   the  Employee   Retirement  Income
                             Security Act of  1974, as amended ("ERISA"),  or
                             Section 4975  of   the  Code   should  carefully
                             review  with  its  legal  advisors  whether  the
                             purchase or holding of Offered  Securities could
                             give rise to  a transaction  that is  prohibited
                             or  is not  otherwise  permissible either  under
                             ERISA or  Section 4975 of  the Code. See  "ERISA
                             Considerations"  herein   and  in   the  related
                             Prospectus  Supplement.     Certain  classes  of
                             Securities  may  not be  transferred  unless the
                             Trustee and the  Depositor are furnished with  a
                             letter  of  representations  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 Depositor
                             or   the    Master   Servicer    to   additional
                             obligations.      See    "Description   of   the
                             Securities--General"         and          "ERISA
                             Considerations".

   
Legal Investment             Each  Prospectus Supplement  will specify  which
                             class  or classes of Offered Securities, if any,
                             will  constitute  "mortgage-related  securities"
                             for  purposes of  the Secondary  Mortgage Market
                             Enhancement     Act    of     1984    ("SMMEA").
                             Institutions  whose  investment  activities  are
                             subject   to    legal   investment    laws   and
                             regulations  or  review  by  certain  regulatory
                             authorities  may be  subject to  restrictions on
                             investment  in certain  classes  of the  Offered
                             Securities.   See "Legal Investment"  herein and
                             in the related Prospectus Supplement.
    

Rating                       At the  date  of issuance,  as  to each  series,
                             each class of  Offered Securities will  be rated
                             not lower than investment  grade by one or  more
                             nationally    recognized    statistical   rating
                             agencies   (each,   a  "Rating   Agency").   See
                             "Rating" herein  and in  the related  Prospectus
                             Supplement.

   
                                 RISK FACTORS

    Investors should  consider, in  connection with  the purchase  of Offered
Securities, among other  things, the  following factors  and additional  risk
factors,  if any,  listed  under  "Risk Factors"  in  the related  Prospectus
Supplement.
    

Limited Liquidity

    At the  time of  issuance of  a series  of Securities, there  will be  no
secondary market for any of the Securities.  Merrill Lynch, Pierce,  Fenner &
Smith  Incorporated currently  expects  to  make a  secondary  market in  the
Offered  Securities,  but has  no  obligation  to do  so.   There  can  be no
assurance that  a secondary  market  for the  Securities of  any series  will
develop or, if it  does develop, that it will provide  holders with liquidity
of  investment  or will  continue  while  Securities  of such  series  remain
outstanding.

   
Limited  Assets and  Risk That  Such  Assets Will  Not Be  Sufficient  To Pay
Securities in Full
    

    The  Securities will not  represent an interest  in or  obligation of the
Depositor,  the Master  Servicer  or  any  of their  affiliates.    The  only
obligations  with  respect  to the  Securities  or  the  Assets will  be  the
obligations (if any)  of the Warranting Party (as defined herein) pursuant to
certain  limited representations  and  warranties made  with  respect to  the
Mortgage  Loans or Contracts,  the Master  Servicer's and  any Sub-Servicer's
servicing  obligations under  the related  Agreement  (including the  limited
obligation to  make certain  advances in the  event of  delinquencies on  the
Mortgage Loans  or Contracts, but only to the extent deemed recoverable) and,
if  and  to  the  extent   expressly  described  in  the  related  Prospectus
Supplement, certain limited obligations of the Master Servicer  in connection
with an agreement to  purchase or act as remarketing agent  with respect to a
convertible ARM Loan (as defined herein) upon conversion to a fixed rate or a
different index.   Since certain representations and  warranties with respect
to  the Mortgage Assets  or Contracts may  have been made  and/or assigned in
connection with transfers  of such Mortgage Assets or Contracts  prior to the
Closing Date, the rights of the Trustee  and the Securityholders with respect
to such  representations or warranties will be limited  to their rights as an
assignee  thereof. Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  none of  the Depositor,  the  Master Servicer  or any  affiliate
thereof   will  have  any  obligation  with  respect  to  representations  or
warranties  made by  any  other  entity. Unless  otherwise  specified in  the
related  Prospectus Supplement,  neither the  Securities  nor the  underlying
Assets  will  be  guaranteed  or   insured  by  any  governmental  agency  or
instrumentality, or  by the Depositor, the Master  Servicer, any Sub-Servicer
or  any of their affiliates.  Proceeds of  the assets included in the related
Trust Fund  for each series of Securities (including  the Assets and any form
of credit enhancement) will be the sole source of payments on the Securities,
and there will  be no recourse to  the Depositor or  any other entity in  the
event that  such proceeds are  insufficient or otherwise unavailable  to make
all payments provided for under the Securities.

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  a
series of Securities will not have any  claim against or security interest in
the  Trust  Funds  for any  other  series.  If  the  related  Trust  Fund  is
insufficient to  make payments on  such Securities, no  other assets will  be
available  for payment  of  the  deficiency.  Additionally,  certain  amounts
remaining in certain funds or  accounts, including the Collection Account and
any accounts  maintained as  Credit Support, may  be withdrawn  under certain
conditions, as described  in the related Prospectus Supplement.  In the event
of such withdrawal,  such amounts will not be available for future payment of
principal of or interest on the Securities.  If so provided in the Prospectus
Supplement for a  series of Securities consisting  of one or more  classes of
Subordinate Securities, on  any Distribution Date in respect  of which losses
or shortfalls in collections on the Assets have been incurred, the  amount of
such losses or shortfalls  will be borne first by one or  more classes of the
Subordinate   Securities,  and,  thereafter,  by  the  remaining  classes  of
Securities  in  the  priority  and  manner and  subject  to  the  limitations
specified in such Prospectus Supplement.

   
    See "Description of the Trust Funds".

Risk  That Prepayments  Will  Adversely  Affect Average  Life  and Yields  of
Securities
    

    Prepayments (including  those caused  by defaults) on  the Assets  in any
Trust Fund generally  will result in a  faster rate of principal  payments on
one or more classes of the related Securities than if payments on such Assets
were made as  scheduled. Thus, the  prepayment experience  on the Assets  may
affect  the average life  of each class  of related Securities.   The rate of
principal  payments  on  pools  of mortgage  loans  or  manufactured  housing
contracts varies  between pools  and from  time to  time is  influenced by  a
variety of  economic, demographic, geographic,  social, tax, legal  and other
factors. There can be no assurance as to the rate of prepayment on the Assets
in any  Trust Fund or  that the  rate of payments  will conform to  any model
described  herein or  in any  Prospectus Supplement.  If prevailing  interest
rates  fall significantly  below  the  applicable  mortgage  interest  rates,
principal prepayments are likely to be higher than if prevailing rates remain
at or above  the rates borne by  the Mortgage Loans underlying  or comprising
the Mortgage  Assets in any Trust  Fund. As a result, the  actual maturity of
any class  of Securities evidencing  an interest in  a Trust  Fund containing
Mortgage   Assets  could  occur  significantly  earlier  than  expected.  The
relationship of prevailing  interest rates and prepayment  rates on Contracts
will be discussed in the related Prospectus Supplement.  In addition, certain
prepayments  may  result  in  the  collection of  less  interest  than  would
otherwise be the case in the month of prepayment.

    A  series of  Securities may  include one or  more classes  of Securities
with priorities  of payment  and, as  a result,  yields on  other classes  of
Securities, including  classes of Offered  Securities, of such series  may be
more sensitive to prepayments  on Assets. A series of Securities  may include
one or  more classes offered at a significant  premium or discount. Yields on
such  classes of Securities  will be sensitive,  and in some  cases extremely
sensitive,  to  prepayments on  Mortgage  Assets  and,  where the  amount  of
interest  payable with  respect to  a  class is  disproportionately high,  as
compared to  the amount  of principal,  as with  certain classes  of Stripped
Interest Securities,  a holder might,  in some prepayment scenarios,  fail to
recoup its original  investment. A series  of Securities may  include one  or
more  classes of  Securities, including classes  of Offered  Securities, that
provide for  distribution of principal  thereof from amounts  attributable to
interest accrued  but not currently distributable  on one or more  classes of
Accrual  Securities  and, as  a  result, yields  on such  Securities  will be
sensitive to  (a) the provisions of  such Accrual Securities relating  to the
timing  of  distributions  of  interest  thereon  and  (b)  if  such  Accrual
Securities accrue interest  at a variable or adjustable  Pass-Through Rate or
interest rate, changes in such rate.

   
    See "Yield  Considerations" herein  and, if  applicable,  in the  related
Prospectus Supplement.

Mortgage Loans and  Mortgaged Properties In General -- Risk  That Defaults by
Obligors or Declines  in the Values  of Mortgaged  Properties Will Result  in
Losses to Investors

    An  investment  in  securities  such as  the  Securities  which generally
represent interests in Mortgage Loans may be affected by, among other things,
a decline  in real  estate values  and changes  in the  mortgagors' financial
condition. No assurance can be given that values  of the Mortgaged Properties
have remained or will  remain at their levels on the  dates of origination of
the related Mortgage Loans.   If the relevant residential  real estate market
should  experience  an overall  decline  in  property  values such  that  the
outstanding  balances  of the  related  Mortgage  Loans,  and  any  secondary
financing on the  Mortgaged Properties, become equal  to or greater than  the
value  of  the  Mortgaged  Properties,  the  actual rates  of  delinquencies,
foreclosures and losses could be  higher than those now generally experienced
in the mortgage  lending industry in that market. In addition, in the case of
Mortgage Loans that are subject to negative amortization, due to the addition
to principal  balance of  deferred interest, the  principal balances  of such
Mortgage  Loans could be increased to an amount  equal to or in excess of the
value   of  the  underlying  Mortgaged  Properties,  thereby  increasing  the
likelihood of  default. To the extent that such losses are not covered by the
applicable  Credit Support,  if  any,  holders of  Securities  of the  series
evidencing interests in the related Mortgage Loans will bear all risk of loss
resulting from default by  mortgagors and will have to look  primarily to the
value of the  Mortgaged Properties for recovery of  the outstanding principal
and unpaid interest on the defaulted Mortgage Loans. Certain of the  types of
Mortgage   Loans  may  involve   additional  uncertainties  not   present  in
traditional  types of  loans.  For  example, certain  of  the Mortgage  Loans
provide  for escalating  or  variable  payments by  the  mortgagor under  the
Mortgage Loan, as to which the mortgagor  is generally qualified on the basis
of the initial  payment amount.  In some instances the Mortgagor's income may
not be sufficient  to enable them to continue to make  their loan payments as
such payments increase and thus the likelihood  of default will increase.  In
addition to  the foregoing, certain  geographic regions of the  United States
from time  to time  will experience weaker  regional economic  conditions and
housing markets, and, consequently, will  experience higher rates of loss and
delinquency  than will  be  experienced  on  mortgage  loans  generally.  The
Mortgage Loans underlying certain series of Securities may be concentrated in
these  regions,  and such  concentration may  present risk  considerations in
addition  to those generally  present for similar  mortgage-backed securities
without such  concentration.   Furthermore, the rate  of default  on Mortgage
Loans  that are  refinance or  limited documentation  mortgage loans,  and on
Mortgage Loans with high  Loan-to-Value Ratios, may be higher  than for other
types of  Mortgage  Loans.   Additionally,  a decline  in  the value  of  the
Mortgaged Properties will increase the risk of loss particularly with respect
to any related junior Mortgage Loans.  See "--Junior Mortgage Loans."

Junior Mortgage  Loans --  Risk That  There Will  Be Reduced  or No  Proceeds
Available to Holders of Junior Lien Mortgage Loans

    Certain of the  Mortgage Loans  may be secured  by junior  liens and  the
related  first and  other senior  liens,  if any  (collectively, the  "senior
lien"),  may not  be included  in the  Mortgage  Pool.   The primary  risk to
holders of  Mortgage Loans secured  by junior liens  is the possibility  that
adequate funds will not be received  in connection with a foreclosure of  the
related senior lien  to satisfy fully both  the senior lien and  the Mortgage
Loan.   In  the  event that  a holder  of  the senior  lien  forecloses on  a
Mortgaged  Property, the proceeds of the  foreclosure or similar sale will be
applied first  to the payment of court costs  and fees in connection with the
foreclosure,  second to  real  estate  taxes, third  in  satisfaction of  all
principal, interest,  prepayment or acceleration  penalties, if any,  and any
other sums due and owing to the holder of the senior lien.  The claims of the
holder of the senior lien  will be satisfied in full  out of proceeds of  the
liquidation of the Mortgage Loan, if such proceeds are sufficient, before the
Trust Fund as holder of the  junior lien receives any payments in  respect of
the  Mortgage Loan.  If the Master Servicer were to foreclose on any Mortgage
Loan, it  would do so subject to  any related senior lien.   In order for the
debt related to the  Mortgage Loan to be paid in full at  such sale, a bidder
at  the foreclosure sale of  such Mortgage Loan  would have to  bid an amount
sufficient to pay  off all sums  due under the Mortgage  Loan and the  senior
lien or purchase  the Mortgaged Property subject to the senior  lien.  In the
event that such  proceeds from a foreclosure  or similar sale of  the related
Mortgaged Property were insufficient to  satisfy both loans in the aggregate,
the Trust  Fund, as the holder of the  junior lien, and, accordingly, holders
of the Certificates,  would bear the risk  of delay in distributions  while a
deficiency judgment against the  borrower was being obtained and  the risk of
loss if the deficiency judgment were not realized upon.  Moreover, deficiency
judgments may  not be  available in  certain jurisdictions.   In  addition, a
junior mortgagee may not foreclose on the property securing a junior mortgage
unless it  forecloses subject to  the senior  mortgage.   See "Certain  Legal
Aspects of the Mortgage Loans - Junior Mortgages".

Contracts  and Manufactured  Homes In  General --  Risk That  Depreciation in
Value of Manufactured Home Will Result in Losses
    

    An investment  in Certificates  evidencing an  interest in  a Trust  Fund
containing Contracts may  be affected by, among  other things, a  downturn in
national, regional or local economic  conditions.  The geographic location of
the Manufactured Homes  in any Contract  Pool at  origination of the  related
Contract will  be set forth  in the related Prospectus  Supplement under "The
Contract Pool".   Regional and  local economic conditions are  often volatile
and,  historically,  regional  and  local  economic conditions,  as  well  as
national economic  conditions, have affected  the delinquency, loan  loss and
repossession  experience of manufactured  housing installment sales contracts
and/or  installment  loan  contracts (hereinafter  generally  referred  to as
"contracts"  or "manufactured housing  contracts").  Moreover,  regardless of
its location,  manufactured housing  generally depreciates in  value.   Thus,
such  Securityholders should  expect that,  as a  general matter,  the market
value of any  Manufactured Home will be lower than  the outstanding principal
balance  of  the  related  Contract.    Sufficiently high  delinquencies  and
liquidation losses on the Contracts in an  Contract Pool will have the effect
of reducing, and could eliminate, the protection against loss afforded by any
credit enhancement supporting any class  of the related Securities.   If such
protection  is eliminated with respect to a  class of Securities, the holders
of  such Securities will bear  all risk of loss on  the related Contracts and
will have to rely on the value of the related Manufactured Homes for recovery
of  the  outstanding  principal  of  and unpaid  interest  on  any  defaulted
Contracts in the related Contract Pool.  See "Description of Credit Support."

   
Security Interests and Certain  Other Legal Aspects of the Contracts  -- Risk
That Security  Interest in Favor of Trustee Will  Not Be Effective; Effect of
Violating Consumer Protection Laws
    

    The  Asset Seller  in  respect of  a Contract  will  represent that  such
Contract  is  secured  by  a   security  interest  in  a  Manufactured  Home.
Perfection of security interests in the Manufactured Homes and enforcement of
rights to realize upon the value of  the Manufactured Homes as collateral for
the Contracts are  subject to a number  of Federal and state  laws, including
the  Uniform Commercial  Code  as  adopted in  each  state  and each  state's
certificate of title statutes.   The steps necessary to perfect  the security
interest in a Manufactured  Home will vary from state  to state.  Because  of
the  expense and administrative  inconvenience involved, the  Master Servicer
will not amend any certificates  of title to change the  lienholder specified
therein  from the  Asset  Seller to  the  Trustee and  will  not deliver  any
certificate of title  to the Trustee or note thereon  the Trustee's interest.
Consequently, in  some  states, in  the  absence of  such an  amendment,  the
assignment to  the Trustee of the security  interest in the Manufactured Home
may not be effective or such  security interest may not be perfected  and, in
the absence of  such notation or delivery  to the Trustee, the  assignment of
the security interest  in the Manufactured Home may not  be effective against
creditors of the Asset Seller or a trustee in bankruptcy of the Asset Seller.
In  addition,  numerous Federal  and  state consumer  protection  laws impose
requirements on  lending under  installment sales  contracts and  installment
loan agreements  such as  the Contracts,  and the  failure by  the lender  or
seller  of  goods  to comply  with  such  requirements  could  give  rise  to
liabilities of assignees for amounts due  under such agreements and claims by
such  assignees may  be subject  to  set-off as  result of  such  lender's or
seller's noncompliance.  These laws would apply to the Trustee as assignee of
the Contracts.   The  Asset Seller  of the  Contracts to  the Depositor  will
warrant that each  Contracts complies with all  requirements of law  and will
make certain warranties relating to the validity, subsistence, perfection and
priority  of the  security  interest  in each  Manufactured  Home securing  a
Contract.   A breach of  any such warranty that  materially adversely affects
any  Contract would create  an obligation of  the Asset Seller  to repurchase
such  Contract  unless  such breach  is  cured.   If  the  Credit  Support is
exhausted  and  recovery of  amounts due  on  the Contracts  is  dependent on
repossession and resale of Manufactured  Homes securing Contracts that are in
default,   certain   other   factors   may   limit   the   ability   of   the
Certificateholders to  realize upon  the Manufactured Home  or may  limit the
amount realized to less than  the amount due.  See "Certain Legal  Aspects of
the Contracts."

   
Credit  Support Limitations --  Risk That Credit  Support Will Not  Cover All
Losses
    

    The Prospectus Supplement for a series  of Certificates will describe any
Credit  Support  in the  related  Trust Fund,  which  may include  letters of
credit, insurance  policies,  guarantees, reserve  funds  or other  types  of
credit  support, or  combinations  thereof.  Use of  Credit  Support will  be
subject to the conditions and limitations described herein and in the related
Prospectus  Supplement.  Moreover,  such  Credit Support  may  not  cover all
potential losses or risks;  for example, Credit Support may or  may not cover
fraud or  negligence  by a  mortgage  loan or  contract  originator or  other
parties. 

    A series  of Securities may  include one  or more classes  of Subordinate
Securities  (which may  include Offered  Securities), if  so provided  in the
related Prospectus Supplement.  Although subordination is intended  to reduce
the  risk to  holders of  Senior  Securities of  delinquent distributions  or
ultimate losses, the  amount of subordination will be limited and may decline
under certain  circumstances. In  addition, if principal  payments on  one or
more classes  of Securities  of a  series are  made in  a specified order  of
priority, any limits with respect to the aggregate amount of claims under any
related  Credit Support may  be exhausted before  the principal of  the lower
priority classes of Securities of such  series has been repaid. As a  result,
the  impact  of significant  losses and  shortfalls  on the  Assets  may fall
primarily  upon  those classes  of  Securities  having  a lower  priority  of
payment. Moreover, if a form of Credit Support covers more than one series of
Securities  (each, a "Covered  Trust"), holders  of Securities  evidencing an
interest in  a Covered  Trust will be  subject to the  risk that  such Credit
Support will be exhausted by the claims of other Covered Trusts. 

   
    The  amount of  any  applicable Credit  Support  supporting  one or  more
classes of  Offered Securities,  including the subordination  of one  or more
classes  of  Securities,  will  be   determined  on  the  basis  of  criteria
established by each Rating  Agency rating such classes of Securities based on
an assumed level  of defaults, delinquencies, other losses  or other factors.
There can, however, be  no assurance that the loss experience  on the related
Assets will not exceed such assumed levels.
    

    Regardless of  the form  of credit  enhancement provided,  the amount  of
coverage  will be  limited in amount  and in  most cases  will be  subject to
periodic  reduction in  accordance with  a  schedule or  formula. The  Master
Servicer will generally  be permitted to reduce, terminate  or substitute all
or a portion  of the credit enhancement for any series  of Securities, if the
applicable Rating Agency indicates that the then-current rating thereof  will
not  be adversely  affected. The rating  of any  series of Securities  by any
applicable  Rating  Agency may  be  lowered  following the  initial  issuance
thereof as a result  of the downgrading of the obligations  of any applicable
Credit Support  provider, or  as a  result of  losses on  the related  Assets
substantially in excess of the levels  contemplated by such Rating Agency  at
the time of its initial rating  analysis.  None of the Depositor,  the Master
Servicer or any  of their affiliates will  have any obligation to  replace or
supplement  any Credit Support  or to take  any other action  to maintain any
rating of any series of Securities.

   
    See "--Limited Nature  of Ratings," "Description  of the Securities"  and
"Description of Credit Support." 

Subordination  of  the  Subordinate  Securities;  Effect  of  Losses  on  the
Subordinate Securities
    

    The  rights of  Subordinate Securityholders  to receive  distributions to
which  they would otherwise  be entitled with  respect to the  Assets will be
subordinate to the  rights of  the Master  Servicer (to the  extent that  the
Master Servicer  is paid  its servicing fee,  including any  unpaid servicing
fees  with respect to one  or more prior  Due Periods, and  is reimbursed for
certain  unreimbursed advances and unreimbursed liquidation expenses) and the
Senior  Securityholders to  the extent  described in  the related  Prospectus
Supplement.  As a result of the foregoing, investors must be prepared to bear
the risk that  they may be subject  to delays in payment and  may not recover
their initial investments in the Subordinate Securities.  See "Description of
the Securities--General" and "--Allocation of Losses and Shortfalls."

    The yields  on the Subordinate Securities  may be extremely  sensitive to
the loss experience of the Assets and the  timing of any such losses.  If the
actual rate and  amount of losses experienced  by the Assets exceed  the rate
and amount of such  losses assumed by an investor, the yields  to maturity on
the Subordinate Securities may be lower than anticipated.

   
Balloon  Payments --  Risk That  Obligor  Will Not  Be Able  to  Make Balloon
Payment

    Certain of  the Mortgage Loans  (the "Balloon Mortgage Loans")  as of the
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. Mortgage Loans with balloon payments involve a greater
degree  of risk because the ability of  a mortgagor to make a balloon payment
typically will depend upon its ability either to timely refinance the loan or
to timely sell the related Mortgaged Property. The ability of a  mortgagor 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 mortgagor's equity in the related Mortgaged Property, the
financial condition  of the mortgagor,  the value of the  Mortgaged Property,
tax  laws, prevailing  general  economic conditions  and the  availability of
credit for single family or multifamily real properties generally.
    

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

   
    Holders of  REMIC Residual  Certificates will  be required  to report  on
their federal income tax  returns as ordinary income their pro  rata share of
the taxable income of the REMIC, regardless  of the amount or timing of their
receipt  of cash  payments,  as  described in  "Material  Federal Income  Tax
Consequences--REMICs." Accordingly, under  certain circumstances, holders  of
Offered  Securities  that  constitute REMIC  Residual  Certificates  may have
taxable  income and  tax liabilities  arising from  such investment  during a
taxable year in excess  of the cash received  during such period.  Individual
holders of  REMIC Residual Certificates  may be  limited in their  ability to
deduct  servicing fees and  other expenses of  the REMIC.  In addition, REMIC
Residual  Certificates are  subject  to  certain  restrictions  on  transfer.
Because  of the  special tax  treatment of  REMIC Residual  Certificates, the
taxable income  arising in a given year on  a REMIC Residual Certificate will
not be equal to the taxable income  associated with investment in a corporate
bond  or stripped  instrument having  similar cash  flow characteristics  and
pre-tax  yield.  Therefore,  the  after-tax  yield  on   the  REMIC  Residual
Certificate may  be  significantly less  than  that of  a  corporate bond  or
stripped instrument  having similar cash flow  characteristics. Additionally,
prospective purchasers of  a REMIC Residual Certificate should  be aware that
recently issued temporary regulations provide restrictions  on the ability to
mark-to-market   certain  "negative  value"  REMIC  residual  interests.  See
"Material Federal Income Tax Consequences-REMICs."

Limited Nature of Ratings

    Any rating assigned  by a  Rating Agency to  a class  of Securities  will
reflect such Rating Agency's assessment solely of the likelihood that holders
of  Securities   of  such   class  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
(including those caused  by defaults) on the related Mortgage  Assets 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 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.  Each Prospectus
Supplement will identify  any payment to which holders  of Offered Securities
of the  related series  are entitled that  is not  covered by  the applicable
rating.  See "Rating".
    

Book-Entry Registration

    If so provided  in the Prospectus Supplement, one or  more classes of the
Securities  will  be  initially  represented  by  one  or  more  certificates
registered  in  the name  of  Cede,  the nominee  for  DTC, and  will  not be
registered in the names of the Securityholders or their  nominees. Because of
this, unless and until Definitive Securities are issued, Securityholders will
not be recognized by the Trustee as  "Securityholders" (as that term is to be
used in the related Agreement).  Hence, until such time, Securityholders will
be able to exercise the rights of Securityholders only indirectly through DTC
and its  participating organizations.  See "Description  of the  Securities--
Book-Entry Registration and Definitive Securities.

                        DESCRIPTION OF THE TRUST FUNDS

Assets

   
    The  primary  assets of  each  Trust  Fund  (the "Assets")  will  include
(i) single  family  and/or  mortgage  loans  (or  certain  balances  thereof)
(collectively,  the "Mortgage  Loans"),  including without  limitation,  Home
Equity Loans  and Home  Improvement Contracts,  (ii) mortgage  participations
("Mortgage  Participations"),   (iii)  pass-through  certificates   or  other
mortgage-backed securities evidencing interests in  or secured by one or more
Mortgage  Loans or other  similar participations, certificates  or securities
("MBS"), (iv) manufactured housing installment sale contracts and installment
loan agreements  (the "Contracts")  or (v) direct  obligations of  the United
States, agencies thereof or agencies  created thereby which are (a) interest-
bearing  securities,  (b)  non-interest-bearing  securities,  (c)  originally
interest-bearing  securities from  which coupons  representing  the right  to
payment  of interest  have been removed,  or (d)  interest-bearing securities
from  which  the  right  to  payment  of  principal  has  been  removed  (the
"Government Securities").   As used  herein, "Mortgage Loans" refers  to both
whole  Mortgage  Loans  (or  certain  balances thereof)  and  Mortgage  Loans
underlying Mortgage  Participations or MBS.   Mortgage Loans that  secure, or
interests in which are evidenced by, MBS are herein sometimes referred  to as
"Underlying Mortgage Loans."   Mortgage Loans  (or certain balances  thereof)
that are not  Underlying Mortgage Loans are  sometimes referred to as  "Whole
Loans."  Any pass-through certificates or other  asset-backed certificates in
which an  MBS evidences  an interest  or which  secure an  MBS are  sometimes
referred to  herein also  as  MBS or  as  "Underlying MBS."  Mortgage  Loans,
Mortgage Participations and MBS are sometimes referred to herein as "Mortgage
Assets." The  Mortgage Assets will  not be  guaranteed or insured  by Merrill
Lynch Mortgage Investors, Inc. (the "Depositor") or any of its affiliates or,
unless otherwise provided  in the Prospectus Supplement, by  any governmental
agency or instrumentality or by any other person. Each Asset will be selected
by the Depositor  for inclusion in a  Trust Fund from among  those purchased,
either  directly  or indirectly,  from  a  prior  holder thereof  (an  "Asset
Seller"), which may  be an affiliate  of the Depositor  and, with respect  to
Assets, which prior holder may or may not be  the originator of such Mortgage
Loan or Contract or the issuer of such MBS.
    

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Securities will be  entitled to payment only  from the assets of  the related
Trust Fund and will not be entitled  to payments in respect of the assets  of
any  other trust  fund  established by  the  Depositor. If  specified  in the
related Prospectus  Supplement, the  assets of a  Trust Fund will  consist of
certificates representing beneficial ownership interests in, or  indebtedness
of, another trust fund that contains the Assets.

Mortgage Loans

General

   
    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Mortgage Loan  will  be  secured  by  (i) a  lien  on  a  Mortgaged  Property
consisting of  a one- to  four-family residential property (a  "Single Family
Property" and the  related Mortgage Loan a "Single Family  Mortgage Loan") or
(ii) a  security interests  in shares issued  by private  cooperative housing
corporations ("Cooperatives").   If  so specified  in the  related Prospectus
Supplement, a Mortgaged Property may  include some commercial use.  Mortgaged
Properties  will  be  located,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  in any  one of  the  fifty states,  the  District of
Columbia, the Commonwealth  of Puerto Rico  or any U.S.  possession.  To  the
extent specified  in the  related Prospectus  Supplement, the  Mortgage Loans
will be secured by  first and/or junior mortgages or deeds of  trust or other
similar security  instruments creating  a first or  junior lien  on Mortgaged
Property.   The  Mortgaged  Properties   may  include  apartments   owned  by
Cooperatives and  leasehold interests  in properties, the  title to  which is
held by  third party  lessors. Unless otherwise  specified in  the Prospectus
Supplement, the  term of  any such  leasehold shall  exceed the  term of  the
related mortgage note  by at least five  years. Each Mortgage Loan  will have
been originated  by a person (the "Originator") other than the Depositor. The
related Prospectus Supplement will indicate if any Originator is an affiliate
of the  Depositor. The Mortgage Loans  will be evidenced by  promissory notes
(the "Mortgage Notes") secured by mortgages, deeds of trust or other security
instruments (the "Mortgages") creating a lien on the Mortgaged Properties.
    

Loan-to-Value Ratio

    The "Loan-to-Value Ratio"  of a Mortgage  Loan at any  given time is  the
ratio (expressed as  a percentage) of the then  outstanding principal balance
of the  Mortgage Loan  to the Value  of the  related Mortgaged  Property. The
"Value" of a Mortgaged  Property, other than with respect to Refinance Loans,
is generally the lesser of (a) the appraised value determined in an appraisal
obtained  by the originator  at origination  of such  loan and  (b) the sales
price  for such  property.  "Refinance  Loans" are  loans  made to  refinance
existing  loans.  Unless  otherwise  set  forth  in  the  related  Prospectus
Supplement, the Value  of the Mortgaged Property securing a Refinance Loan is
the appraised value  thereof determined in an appraisal obtained  at the time
of origination of the Refinance Loan. The Value of a Mortgaged Property as of
the  date of initial  issuance of the  related series of  Certificates may be
less than the value at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market. 

Mortgage Loan Information in Prospectus Supplements

    Each  Prospectus Supplement  will contain  information,  as of  the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically  known to  the Depositor,  with respect  to the  Mortgage Loans,
including  (i) the aggregate outstanding  principal balance and  the largest,
smallest and average  outstanding principal balance of the  Mortgage Loans as
of  the applicable  Cut-off  Date,  (ii) the type  of  property securing  the
Mortgage  Loans, (iii) the  weighted average  (by principal  balance) of  the
original  and remaining  terms to  maturity of  the Mortgage  Loans, (iv) the
earliest and latest origination date and maturity date of the Mortgage Loans,
(v) the  range of  the Loan-to-Value  Ratios at  origination of  the Mortgage
Loans,  (vi) the Mortgage Rates  or range of Mortgage  Rates and the weighted
average Mortgage Rate borne by the Mortgage Loans, (vii) the state  or states
in which  most of  the Mortgaged Properties  are located,  (viii) information
with respect  to the  prepayment provisions, if  any, of the  Mortgage Loans,
(ix) with  respect to  Mortgage Loans  with adjustable  Mortgage Rates  ("ARM
Loans"),  the  index, the  frequency of  the adjustment  dates, the  range of
margins added to the index, and the  maximum Mortgage Rate or monthly payment
variation at the time of any adjustment thereof  and over the life of the ARM
Loan  and  (x) information  regarding  the  payment  characteristics  of  the
Mortgage  Loans, including  without  limitation  balloon  payment  and  other
amortization provisions.   If  specific information  respecting the  Mortgage
Loans is  not known  to the Depositor  at the  time Securities  are initially
offered,  more general  information of  the  nature described  above will  be
provided in the  Prospectus Supplement, and specific information  will be set
forth  in a  report which  will  be available  to purchasers  of  the related
Securities at or  before the initial  issuance thereof and  will be filed  as
part  of  a Current  Report  on  Form 8-K with  the  Securities  and Exchange
Commission within fifteen days after such initial issuance.

    The related Prospectus Supplement may specify whether the  Mortgage Loans
include (i) closed-end and/or revolving home equity loans or certain balances
thereof ("Home  Equity Loans"), which  may be  secured by Mortgages  that are
junior  to other liens  on the  related Mortgaged  Property and/or  (ii) home
improvement installment sales  contracts or installment loan  agreements (the
"Home Improvement Contracts") originated by a home improvement contractor and
secured by  a Mortgage on  the related Mortgaged  Property that is  junior to
other liens on the Mortgaged Property.  Except as otherwise described  in the
related Prospectus Supplement, the home improvements  purchased with the Home
Improvement  Contracts will generally  be replacement windows,  house siding,
roofs,  swimming pools,  satellite dishes,  kitchen  and bathroom  remodeling
goods  and solar  heating panels.    The related  Prospectus Supplement  will
specify whether  the Home Improvement  Contracts are partially  insured under
Title I  of the  National Housing  Act and,  if so,  the limitations  on such
insurance.

    If  specified  in  the  related   Prospectus  Supplement,  new  draws  by
borrowers  under the  revolving Home  Equity Loans  will, during  a specified
period of time, automatically become part of the Trust Fund for a series.  As
a  result,  the aggregate  balance of  the revolving  Home Equity  Loans will
fluctuate  from day to day as  new draws by borrowers  are added to the Trust
Fund  and principal payments  are applied to  such balances and  such amounts
will usually differ each day,  as more specifically described in  the related
Prospectus Supplement.   If specified in  the related Prospectus  Supplement,
principal collections  received on  the closed-end Home  Equity Loans  may be
applied to purchase additional closed-end Home Equity Loans which will become
part of the Trust Fund for a series.

Payment Provisions of the Mortgage Loans

   
    Unless otherwise specified in the  related Prospectus Supplement, all  of
the Mortgage Loans will (i) have individual principal balances at origination
of not less  than $25,000, (ii) have original  terms to maturity of  not more
than 40 years and  (iii) provide for payments of principal, interest or both,
on due dates that occur monthly, quarterly  or semi-annually or at such other
interval as is specified in  the related Prospectus Supplement. Each Mortgage
Loan  may provide  for no  accrual  of interest  or for  accrual  of interest
thereon at an interest rate  (a "Mortgage Rate") that is fixed over  its term
or  that  adjusts from  time  to  time, or  that  may  be converted  from  an
adjustable to a fixed Mortgage Rate  or a different adjustable Mortgage Rate,
or from a fixed to an adjustable Mortgage Rate, from time to time pursuant to
an election or as otherwise specified  on the related Mortgage Note, in  each
case as  described in the  related Prospectus Supplement. Each  Mortgage Loan
may provide for scheduled payments  to maturity or payments that  adjust from
time to  time to accommodate changes in  the Mortgage Rate or  to reflect the
occurrence  of  certain  events  or  that   adjust  on  the  basis  of  other
methodologies,  and  may  provide for  negative  amortization  or accelerated
amortization, in each case as described in the related Prospectus Supplement.
Each Mortgage  Loan may be fully amortizing or  require a balloon payment due
on  its  stated maturity  date,  in each  case  as described  in  the related
Prospectus Supplement.
    

Mortgage Participations

    Mortgage   Participations  will   evidence  an   undivided  participation
interest  in Underlying  Mortgage  Loans.   To the  extent  available to  the
Depositor,  the related  Prospectus Supplement  will  contain information  in
respect  of  the Underlying  Mortgage  Loans  substantially  similar  to  the
information described  above in respect  of Mortgage Loans.   Such Prospectus
Supplement will  also specify  the amount of  the participation  interest and
describe   the  servicing  provisions  of  the  participation  and  servicing
agreements.

   

    

MBS

    Any MBS  will  have  been issued  pursuant  to a  pooling  and  servicing
agreement,  a trust  agreement, an  indenture or  similar agreement  (an "MBS
Agreement"). A seller (the "MBS Issuer") and/or servicer (the "MBS Servicer")
of the underlying Mortgage  Loans (or Underlying MBS) will have  entered into
the MBS Agreement with a trustee or a custodian under the MBS Agreement  (the
"MBS Trustee"), if any, or with the original purchaser of the interest in the
underlying Mortgage Loans or MBS evidenced by the MBS. 

    Distributions of any  principal or interest, as applicable,  will be made
on MBS on the  dates specified in the related Prospectus  Supplement. The MBS
may  be issued  in one or  more classes  with characteristics similar  to the
classes of Securities described in this Prospectus. Any principal or interest
distributions will be made on the MBS by the MBS Trustee or the MBS Servicer.
The MBS Issuer or the MBS Servicer or another person specified in the related
Prospectus  Supplement may  have the  right  or obligation  to repurchase  or
substitute assets  underlying the MBS  after a  certain date  or under  other
circumstances specified in the related Prospectus Supplement. 

    Enhancement in  the form of reserve  funds, subordination or  other forms
of  credit  support  similar  to  that described  for  the  Securities  under
"Description of Credit Support" may be provided with respect to the  MBS. The
type, characteristics and  amount of such credit  support, if any, will  be a
function  of certain  characteristics  of the  Underlying  Mortgage Loans  or
Underlying  MBS evidenced  by or  securing  such MBS  and  other factors  and
generally will have been established for the MBS on the basis of requirements
of either any Rating Agency that may have assigned a rating to the MBS or the
initial purchasers of the MBS. 

    The  Prospectus  Supplement  for   a  series  of  Securities   evidencing
interests in Mortgage  Assets that  include MBS will  specify, to the  extent
available  to  the  Depositor,  (i) the  aggregate  approximate  initial  and
outstanding principal amount  or notional amount, as applicable,  and type of
the  MBS to be  included in the  Trust Fund, (ii) the  original and remaining
term to stated maturity of the MBS,  if applicable, (iii) whether such MBS is
entitled only to  interest payments, only to  principal payments or  to both,
(iv) the pass-through or bond rate of the MBS or formula for determining such
rates, if any, (v) the applicable  payment provisions for the MBS, including,
but  not limited  to,  any priorities,  payment  schedules and  subordination
features, (vi) the MBS  Issuer, MBS Servicer and MBS  Trustee, as applicable,
(vii) certain  characteristics  of  the  credit  support,  if  any,  such  as
subordination,  reserve funds,  insurance  policies,  letters  of  credit  or
guarantees  relating to the related Underlying Mortgage Loans, the Underlying
MBS or directly to such MBS, (viii) the terms on which the related Underlying
Mortgage Loans or Underlying MBS for such MBS or the MBS may, or are required
to,  be purchased prior to  their maturity, (ix) the  terms on which Mortgage
Loans or  Underlying MBS may  be substituted for those  originally underlying
the MBS,  (x) the servicing  fees payable under  the MBS  Agreement, (xi) the
type of  information in  respect of the  Underlying Mortgage  Loans described
under "--Mortgage Loans--Mortgage Loan Information in Prospectus Supplements"
above, and the type of information in respect of the Underlying MBS described
in this paragraph, (xii) the characteristics of any cash flow agreements that
are included  as part of the trust  fund evidenced or secured by  the MBS and
(xiii) whether the MBS is in  certificated form or held through a  depository
such as The Depository Trust Company or the Participants Trust Company. 

   
    Each MBS will be  either (i) an exempted  security, (ii) a security  that
has been previously  registered under the Securities Act or  (iii) a security
that is eligible for sale under Rule 144(k) under the Securities Act.  In the
case of clauses (ii) and (iii), such security will be acquired in a secondary
market transaction  not  from the  issuer  thereof or  an  affiliate of  such
issuer.
    

Contracts

General

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Contract will be secured by a security interest in a new or used Manufactured
Home.    Such  Prospectus  Supplement   will  specify  the  states  or  other
jurisdictions in which  the Manufactured Homes are located  as of the related
Cut-off  Date.   The  method  of computing  the  "Loan-to-Value Ratio"  of  a
Contract will be described in the related Prospectus Supplement.

Contract Information in Prospectus Supplements

    Each Prospectus  Supplement will contain  certain information, as  of the
dates  specified  in  such  Prospectus  Supplement and  to  the  extent  then
applicable  and specifically  known to  the  Depositor, with  respect to  the
Contracts,  including (i) the aggregate outstanding principal balance and the
largest, smallest and  average outstanding principal balance of the Contracts
as of the  applicable Cut-off Date, (ii) whether  the Manufactured Homes were
new or  used  as of  the  origination of  the  related Contracts,  (iii)  the
weighted average (by  principal balance) of the original  and remaining terms
to maturity of  the Contracts, (iv) the earliest and  latest origination date
and maturity date of the Contracts, (v) the range of the Loan-to-Value Ratios
at origination of the Contracts, (vi) the Contract Rates or range of Contract
Rates  and the weighted average  Contract Rate borne  by the Contracts, (vii)
the state or states  in which most of  the Manufactured Homes are located  at
origination, (viii) information with respect to the prepayment provisions, if
any,  of  the Contracts,  (ix)  with  respect  to Contracts  with  adjustable
Contract Rates ("ARM Contracts"), the  index, the frequency of the adjustment
dates, and the maximum Contract Rate or monthly payment variation at the time
of any adjustment  thereof and over  the life  of the ARM  Contract, and  (x)
information  regarding the  payment  characteristics of  the  Contracts.   If
specific information respecting  the Contracts is not known  to the Depositor
at the time Securities are initially offered, more general information of the
nature described  above will  be provided in  the Prospectus  Supplement, and
specific information will be set forth in a report which will be available to
purchasers  of the  related  Securities  at or  before  the initial  issuance
thereof and will  be filed as part of  a Current Report on Form  8-K with the
Securities and Exchange Commission after such initial issuance.

Payment Provisions of the Contracts

    Unless  otherwise specified in the related  Prospectus Supplement, all of
the Contracts will  (i) have individual principal balances  at origination of
not less than $1,000, (ii)  have original terms to maturity of  not more than
40 years and  (iii) provide for payments  of principal, interest or  both, on
due dates that occur monthly or at such other interval as is specified in the
related Prospectus Supplement.  Each Contract  may provide for no accrual  of
interest or for accrual of interest  thereon at an annual percentage rate  (a
"Contract Rate") that is  fixed over its  term or that  adjusts from time  to
time,  or as otherwise specified in  the related Prospectus Supplement.  Each
Contract  may provide  for scheduled  payments to  maturity or  payments that
adjust from  time to  time to  accommodate changes  in the  Contract Rate  as
otherwise described in the related Prospectus Supplement.

Government Securities

    The  Prospectus  Supplement  for   a  series  of  Securities   evidencing
interests in Assets of a Trust  Fund that include Government Securities  will
specify, to the  extent available, (i) the aggregate  approximate initial and
outstanding principal amounts or  notional amounts, as applicable, and  types
of the  Government Securities  to be  included in  the Trust  Fund, (ii)  the
original and remaining terms to stated maturity of the Government Securities,
(iii) whether  such  Government  Securities  are entitled  only  to  interest
payments, only  to principal payments or to both,  (iv) the interest rates of
the Government Securities or the formula to determine such rates, if any, (v)
the applicable payment  provisions for the Government Securities  and (vi) to
what extent,  if any, the obligation evidenced thereby  is backed by the full
faith and credit of the United States.

   

    

Pre-Funding Account

    To the extent provided in a  Prospectus Supplement, the Depositor will be
obligated  (subject  only   to  the  availability  thereof)  to   sell  at  a
predetermined price, and the Trust Fund for the related series  of Securities
will  be  obligated to  purchase  (subject  to  the satisfaction  of  certain
conditions described  in the  applicable Agreement),  additional Assets  (the
"Subsequent Assets")  from time to time  (as frequently as daily)  within the
number of  months specified  in the related  Prospectus Supplement  after the
issuance of such  series of Securities having an  aggregate principal balance
approximately equal to the amount on deposit in the Pre-Funding Account  (the
"Pre-Funded Amount") for such series on date of such issuance.

Accounts

    Each  Trust  Fund will  include  one  or  more accounts  established  and
maintained  on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received or advanced with respect to the Assets and other assets in the Trust
Fund.  Such  an account  may  be  maintained  as  an interest  bearing  or  a
non-interest bearing account, and  funds held therein may be held  as cash or
invested in certain short-term, investment grade obligations, in each case as
described  in the  related  Prospectus Supplement.  See  "Description of  the
Agreement--Collection Account and Related Accounts."

Credit Support

   
    If so  provided in  the related  Prospectus Supplement,  partial or  full
protection against certain defaults  and losses on the Assets in  the related
Trust Fund  may  be provided  to one  or more  classes of  Securities in  the
related series in the  form of subordination of one or more  other classes of
Securities in such  series or by one  or more other types  of credit support,
such as  a letter  of credit,  insurance policy,  guarantee, reserve fund  or
another type of  credit support, or a combination thereof  (any such coverage
with respect to the Securities  of any series, "Credit Support"). The  amount
and  types  of coverage,  the  identification  of  the entity  providing  the
coverage (if applicable) and related information with respect to each type of
Credit Support, if any, will be described  in the Prospectus Supplement for a
series  of Securities.  See "Risk  Factors--Credit  Support Limitations"  and
"Description of Credit Support." 
    

Cash Flow Agreements

   
    If so provided in the  related Prospectus Supplement, the Trust Fund  may
include guaranteed investment contracts pursuant  to which moneys held in the
funds and accounts established for the  related series will be invested at  a
specified rate.  The Trust  Fund may also  include certain  other agreements,
such  as  interest rate  exchange  agreements,  interest  rate cap  or  floor
agreements,   currency  exchange  agreements,   other  swaps  and  derivative
instruments  or other  financial  assets.   The principal  terms of  any such
agreement (any such agreement,  a "Cash Flow Agreement"),  including, without
limitation, provisions relating to the  timing, manner and amount of payments
thereunder  and  provisions relating  to  the  termination  thereof, will  be
described in the  Prospectus Supplement for the related  series. In addition,
the  related  Prospectus  Supplement will  provide  certain  information with
respect to the obligor under any such Cash Flow Agreement. 
    

                               USE OF PROCEEDS

    The net proceeds  to be received from the sale of  the Securities will be
applied by the  Depositor to the purchase  of Assets, or  the payment of  the
financing incurred in such purchase, and to pay for certain expenses incurred
in connection  with such  purchase of  Assets and  sale of  Securities.   The
Depositor expects to  sell the Securities from  time to time, but  the timing
and amount of  offerings of Securities  will depend on  a number of  factors,
including the volume of Assets acquired by the Depositor, prevailing interest
rates, availability of funds and general market conditions.

                             YIELD CONSIDERATIONS

General

   
    The  yield on any Offered  Security will depend on  the price paid by the
Securityholder, the Pass-Through  Rate or interest rate of  the Security, the
receipt and  timing  of receipt  of  distributions on  the Security  and  the
weighted average life of  the Assets in the related Trust  Fund (which may be
affected  by prepayments, defaults,  liquidations or repurchases).  See "Risk
Factors."
    

Pass-Through Rate and Interest Rate

    Securities  of any  class within  a series  may  have fixed,  variable or
adjustable Pass-Through  Rates or  interest rates,  which may  or may not  be
based upon the interest rates borne by the Assets in the related Trust  Fund.
The  Prospectus Supplement  with respect  to  any series  of Securities  will
specify  the  Pass-Through Rate  or  interest rate  for  each  class of  such
Securities or, in the  case of a variable or adjustable  Pass-Through Rate or
interest rate,  the method of  determining the Pass-Through Rate  or interest
rate; the effect, if any, of the prepayment of any Asset on  the Pass-Through
Rate  or interest rate of one or  more classes of Securities; and whether the
distributions  of interest on the Securities  of any class will be dependent,
in whole  or in  part, on the  performance of any  obligor under a  Cash Flow
Agreement. 

    If so  specified  in the  related  Prospectus Supplement,  the  effective
yield to  maturity  to each  holder  of Securities  entitled to  payments  of
interest will be below that otherwise produced by the applicable Pass-Through
Rate  or interest  rate and  purchase price of  such Security  because, while
interest may accrue on each Asset  during a certain period, the  distribution
of such  interest will be made on  a day which may be  several days, weeks or
months following the period of accrual.

Timing of Payment of Interest

    Each  payment of interest on the Securities  (or addition to the Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued  during the  Interest Accrual Period  for such  Distribution
Date.   As indicated above under "--Pass-Through  Rate and Interest Rate," if
the  Interest Accrual  Period ends  on a  date other  than  the day  before a
Distribution Date for the related series,  the yield realized by the  holders
of  such Securities  may be  lower than the  yield that  would result  if the
Interest Accrual Period ended on such day before the Distribution Date.  

Payments of Principal; Prepayments

   
    The  yield to maturity on the Securities  will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans  and  Contracts  resulting  from  both  voluntary  prepayments  by  the
borrowers   and  involuntary  liquidations).  The  rate  at  which  principal
prepayments occur on the Mortgage Loans  and Contracts will be affected by  a
variety of factors, including, without  limitation, the terms of the Mortgage
Loans and Contracts, the level of prevailing interest rates, the availability
of  mortgage credit  and  economic, demographic,  geographic, tax,  legal and
other factors.  In  general,  however,  if  prevailing  interest  rates  fall
significantly below  the Mortgage Rates  on the Mortgage Loans  comprising or
underlying the Assets  in a  particular Trust Fund,  such Mortgage Loans  are
likely to be  the subject of higher principal prepayments  than if prevailing
rates remain  at or  above the rates  borne by  such Mortgage Loans.  In this
regard, it should  be noted that certain Assets may consist of Mortgage Loans
with  different Mortgage  Rates and  the stated  pass-through or  pay-through
interest rate of certain  MBS may be a number of percentage  points higher or
lower than  certain of the Underlying  Mortgage Loans. The rate  of principal
payments on  some or  all  of the  classes of  Securities  of a  series  will
correspond to the  rate of principal  payments on the  Assets in the  related
Trust  Fund.   Mortgage Loans  with  a prepayment  premium provision,  to the
extent enforceable, generally would be expected to experience a lower rate of
principal  prepayments than otherwise  identical Mortgage Loans  without such
provisions or with lower Prepayment Premiums. 
    

    Because of the depreciating nature of manufactured housing,  which limits
the  possibilities  for refinancing,  and  because  the  terms and  principal
amounts  of manufactured housing contracts  are generally shorter and smaller
than the terms and principal amounts of  mortgage loans secured by site-built
homes, changes in interest rates have a correspondingly smaller effect on the
amount of the monthly payments on manufactured housing contracts than on  the
amount of the monthly payments on mortgage loans secured by site-built homes.
Consequently, changes in interest rates may play a smaller role in prepayment
behavior of  manufactured housing  contracts than they  do in  the prepayment
behavior of loans secured by mortgage on site-built homes.  Conversely, local
economic conditions and certain of the other factors mentioned above may play
a larger  role in the  prepayment behavior of manufactured  housing contracts
than  they do  in the prepayment  behavior of  loans secured by  mortgages on
site-built homes.

    If  the purchaser  of  a Security  offered at  a discount  calculates its
anticipated yield to maturity  based on an  assumed rate of distributions  of
principal that  is faster than that  actually experienced on  the Assets, the
actual  yield to maturity will be lower  than that so calculated. Conversely,
if  the  purchaser  of  a  Security  offered  at  a  premium  calculates  its
anticipated  yield to maturity  based on an assumed  rate of distributions of
principal that is  slower than that  actually experienced on the  Assets, the
actual  yield to maturity  will be lower  than that so  calculated. In either
case, if so provided in the Prospectus Supplement for a series of Securities,
the effect on yield on one or  more classes of the Securities of such  series
of prepayments  of the Assets in  the related Trust Fund may  be mitigated or
exacerbated  by any  provisions for sequential  or selective  distribution of
principal to such classes. 

    Unless otherwise specified in  the related Prospectus Supplement,  when a
full  prepayment is made  on a  Mortgage Loan or  a Contract,  the obligor is
charged interest on the principal amount of the Mortgage Loan or  Contract so
prepaid for the number  of days in the month actually elapsed  up to the date
of  the prepayment.   Unless  otherwise specified  in the  related Prospectus
Supplement, the effect of prepayments in full will be to reduce the amount of
interest paid  in the following  month to  holders of Securities  entitled to
payments of interest because interest on the principal amount of any Mortgage
Loan or  Contract so prepaid  will be  paid only  to the  date of  prepayment
rather than for  a full  month.   Unless otherwise specified  in the  related
Prospectus Supplement,  a partial prepayment of principal is applied so as to
reduce  the outstanding  principal balance  of the  related Mortgage  Loan or
Contract as of the Due Date in the  month in which such partial prepayment is
received.

    The timing of  changes in the  rate of principal  payments on the  Assets
may significantly affect  an investor's actual yield to maturity, even if the
average rate of  distributions of principal is consistent  with an investor's
expectation. In general, the  earlier a principal payment is received  on the
Mortgage Assets and distributed on a Security, the greater the effect on such
investor's yield to maturity. The effect on an investor's yield of  principal
payments occurring at a  rate higher (or lower) than the  rate anticipated by
the investor during a  given period may  not be offset  by a subsequent  like
decrease (or increase) in the rate of principal payments. 

    The  Securityholder  will  bear  the  risk  of  being  able  to  reinvest
principal received in respect of a Security at  a yield at least equal to the
yield on such Security.

Prepayments--Maturity and Weighted Average Life

    The  rates  at  which  principal payments  are  received  on  the  Assets
included in  or comprising a  Trust Fund and  the rate at  which payments are
made from any Credit Support or Cash Flow Agreement for the related series of
Securities may affect the ultimate maturity  and the weighted average life of
each  class of such  series. Prepayments on  the Mortgage  Loans or Contracts
comprising or underlying the Assets in a particular Trust Fund will generally
accelerate the rate at which principal is paid on some  or all of the classes
of the Securities of the related series. 

    If so provided in  the Prospectus Supplement for a series  of Securities,
one or  more classes of  Securities may have  a final  scheduled Distribution
Date, which  is the date on or prior to which the Security Balance thereof is
scheduled to be reduced to zero,  calculated on the basis of the  assumptions
applicable to such series set forth therein. 

    Weighted  average life refers  to the  average amount  of time  that will
elapse from the date of issue of a security until each dollar of principal of
such security  will be repaid to the investor. The weighted average life of a
class of  Securities of  a series  will be  influenced by  the rate  at which
principal on  the Mortgage  Loans or Contracts  comprising or  underlying the
Assets  is  paid  to such  class,  which  may be  in  the  form  of scheduled
amortization or prepayments (for this purpose, the term "prepayment" includes
prepayments, in whole or in part, and liquidations due to default). 

    In addition, the weighted  average life of the Securities may be affected
by the  varying maturities of the  Mortgage Loans or Contracts  comprising or
underlying the Assets  in a Trust  Fund. If any  Mortgage Loans or  Contracts
comprising or underlying  the Assets in  a particular Trust Fund  have actual
terms  to maturity  less than  those assumed  in calculating  final scheduled
Distribution Dates for the classes of  Securities of the related series,  one
or more  classes  of  such  Securities  may be  fully  paid  prior  to  their
respective  final  scheduled  Distribution  Dates,  even  in the  absence  of
prepayments. Accordingly, the  prepayment experience of  the Assets will,  to
some extent, be a function of the mix of Mortgage Rates or Contract Rates and
maturities of the  Mortgage Loans or Contracts comprising  or underlying such
Assets. See "Description of the Trust Funds." 

    Prepayments on loans are also commonly  measured relative to a prepayment
standard or  model, such as  the Constant Prepayment Rate  ("CPR") prepayment
model or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below.  CPR represents a  constant assumed rate of  prepayment each
month relative to the  then outstanding principal balance of a  pool of loans
for the life of such loans. SPA represents an assumed rate of prepayment each
month relative to the then outstanding principal balance of a pool  of loans.
A prepayment assumption of  100% of SPA assumes prepayment rates  of 0.2% per
annum of the  then outstanding principal balance  of such loans in  the first
month of the life of the loans and an additional 0.2% per annum in each month
thereafter until the thirtieth month. Beginning in the thirtieth month and in
each  month thereafter during  the life of  the loans, 100% of  SPA assumes a
constant prepayment rate of 6% per annum each month. 

    Neither  CPR  nor  SPA  nor any  other  prepayment  model  or  assumption
purports  to  be a  historical  description  of  prepayment experience  or  a
prediction  of  the anticipated  rate  of prepayment  of any  pool  of loans,
including the  Mortgage  Loans  or  Contracts underlying  or  comprising  the
Assets.

    The Prospectus Supplement  with respect to each series  of Securities may
contain tables, if applicable, setting  forth the projected weighted  average
life of each class of Offered Securities of such series and the percentage of
the initial Security  Balance of each such class that would be outstanding on
specified  Distribution  Dates  based  on  the  assumptions  stated  in  such
Prospectus Supplement, including assumptions that prepayments on the Mortgage
Loans  comprising  or  underlying  the  related  Assets  are  made  at  rates
corresponding  to various  percentages of  CPR,  SPA or  such other  standard
specified  in such  Prospectus Supplement.  Such tables  and  assumptions are
intended to illustrate the  sensitivity of the  weighted average life of  the
Securities to various prepayment rates and will not be intended to predict or
to  provide information  that will  enable  investors to  predict the  actual
weighted average life of the Securities.   It is unlikely that prepayment  of
any Mortgage Loans or Contracts  comprising or underlying the Assets for  any
series will  conform to any  particular level of CPR,  SPA or any  other rate
specified in the related Prospectus Supplement. 

Other Factors Affecting Weighted Average Life

Type of Mortgage Asset or Contract

    If  so  specified in  the  related  Prospectus  Supplement, a  number  of
Mortgage Loans may  have balloon  payments due at  maturity, and because  the
ability of a mortgagor  to make a balloon payment typically  will depend upon
its ability  either to refinance  the loan or  to sell the  related Mortgaged
Property, there  is a  risk that a  number of  Mortgage Loans  having balloon
payments  may default  at  maturity. In  the  case of  defaults,  recovery of
proceeds may be delayed by, among  other things, bankruptcy of the  mortgagor
or adverse  conditions in the market where the  property is located. In order
to minimize losses  on defaulted  Mortgage Loans,  the servicer  may, to  the
extent  and under  the  circumstances  set forth  in  the related  Prospectus
Supplement, be  permitted to modify Mortgage Loans that  are in default or as
to which  a payment  default is  imminent. Any defaulted  balloon payment  or
modification that extends the maturity of a Mortgage Loan will tend to extend
the weighted average  life of the Securities, thereby  lengthening the period
of time elapsed from the date of issuance of a Security until it is retired.

    With  respect  to  certain  Mortgage  Loans,  including  ARM  Loans,  the
Mortgage Rate  at origination may be below the  rate that would result if the
index and margin  relating thereto were applied at  origination. With respect
to certain  Contracts, the Contract Rate may be  "stepped up" during its term
or may  otherwise vary or  be adjusted.   Under  the applicable  underwriting
standards, the mortgagor under each  Mortgage Loan or Contract generally will
be qualified on the basis of the Mortgage Rate or Contract Rate  in effect at
origination. The repayment of any such Mortgage  Loan or Contract may thus be
dependent on  the ability of  the mortgagor or  obligor to make  larger level
monthly payments  following the adjustment  of the Mortgage Rate  or Contract
Rate. In addition, certain Mortgage Loans may be subject to temporary buydown
plans ("Buydown Mortgage Loans") pursuant  to which the monthly payments made
by the mortgagor  during the early  years of the Mortgage  Loan will be  less
than  the  scheduled monthly  payments  thereon (the  "Buydown  Period"). The
periodic increase in the amount paid  by the mortgagor of a Buydown  Mortgage
Loan during  or at the  end of  the applicable  Buydown Period  may create  a
greater  financial burden  for the  mortgagor, who  might not  have otherwise
qualified for  a mortgage, and may  accordingly increase the  risk of default
with respect to the related Mortgage Loan.

    The Mortgage Rates on certain ARM  Loans subject to negative amortization
generally  adjust  monthly  and  their  amortization  schedules  adjust  less
frequently. During a period  of rising interest rates as  well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest  accrues), the  amount of interest  accruing on  the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon.  As a result, a  portion of the accrued  interest on
negatively amortizing  Mortgage Loans may  be added to the  principal balance
thereof and will bear  interest at the applicable Mortgage Rate. The addition
of any  such deferred interest to the principal  balance of any related class
or classes of Securities will lengthen the weighted  average life thereof and
may adversely affect  yield to holders  thereof, depending upon the  price at
which such  Securities were purchased.  In addition, with respect  to certain
ARM  Loans subject  to negative  amortization, during  a period  of declining
interest  rates, it  might be  expected that  each minimum  scheduled monthly
payment  on  such  a Mortgage  Loan  would  exceed  the  amount of  scheduled
principal and  accrued interest on  the principal balance thereof,  and since
such excess will  be applied to reduce  the principal balance of  the related
class or  classes of Securities, the weighted average life of such Securities
will be reduced and  may adversely affect yield to holders thereof, depending
upon the price at which such Securities were purchased.

Defaults

    The rate of defaults on the Mortgage Loans or Contracts will also  affect
the rate, timing and amount of principal payments on  the Assets and thus the
yield on the Securities.  In general, defaults on mortgage loans or contracts
are expected  to occur with greater frequency in  their early years. The rate
of default  on Mortgage  Loans which are  refinance or  limited documentation
mortgage loans,  and on Mortgage Loans with high Loan-to-Value Ratios, may be
higher than  for other  types of  Mortgage Loans.  Furthermore, the rate  and
timing of  prepayments, defaults and  liquidations on the Mortgage  Loans and
Contracts will be affected by the general economic condition of the region of
the country  in which the  related Mortgage Properties or  Manufactured Homes
are  located. The risk of  delinquencies and loss  is greater and prepayments
are less likely in regions where  a weak or deteriorating economy exists,  as
may be evidenced by, among  other factors, increasing unemployment or falling
property values.

Foreclosures

    The number of  foreclosures or repossessions and the  principal amount of
the Mortgage Loans or Contracts comprising  or underlying the Assets that are
foreclosed or repossessed in relation  to the number and principal amount  of
Mortgage Loans or  Contracts that are  repaid in accordance with  their terms
will  affect the  weighted average  life of the  Mortgage Loans  or Contracts
comprising  or  underlying the  Assets  and  that of  the  related series  of
Securities.

Refinancing

    At the request of a mortgagor, the Master Servicer or a Sub-Servicer  may
allow  the refinancing of  a Mortgage Loan  or Contract in any  Trust Fund by
accepting prepayments thereon and permitting a new loan secured by a mortgage
on the same property. In the event of such a  refinancing, the new loan would
not be included  in the related  Trust Fund and, therefore,  such refinancing
would have the  same effect as a  prepayment in full of the  related Mortgage
Loan  or Contract. A  Sub-Servicer or the  Master Servicer may,  from time to
time, implement programs designed to encourage refinancing. Such programs may
include,  without limitation,  modifications of  existing  loans, general  or
targeted solicitations,  the offering  of pre-approved  applications, reduced
origination  fees  or  closing  costs,  or  other  financial  incentives.  In
addition, Sub-Servicers  may encourage the  refinancing of Mortgage  Loans or
Contracts, including defaulted Mortgage Loans or Contracts, that would permit
creditworthy  borrowers  to  assume  the  outstanding  indebtedness  of  such
Mortgage Loans or Contracts.

Due-on-Sale Clauses

    Acceleration of  mortgage payments  as a result  of certain  transfers of
underlying  Mortgaged Property is  another factor affecting  prepayment rates
that may not  be reflected in the prepayment standards or  models used in the
relevant Prospectus Supplement. A number  of the Mortgage Loans comprising or
underlying the Assets may include "due-on-sale" clauses that allow the holder
of the Mortgage  Loans to demand payment  in full of the  remaining principal
balance  of the  Mortgage  Loans upon  sale, transfer  or  conveyance of  the
related Mortgaged Property. With respect to any Whole Loans, unless otherwise
provided  in the  related  Prospectus Supplement,  the  Master Servicer  will
generally  enforce any due-on-sale clause  to the extent  it has knowledge of
the conveyance or  proposed conveyance of  the underlying Mortgaged  Property
and it is entitled to do so under applicable law; provided, however, that the
Master Servicer will  not take any action  in relation to the  enforcement of
any due-on-sale provision which would adversely affect or jeopardize coverage
under any applicable insurance policy. See "Certain Legal Aspects of Mortgage
Loans--Due-on-Sale Clauses"  and "Description of  the Agreements--Due-on-Sale
Provisions."     Unless  otherwise   specified  in  the   related  Prospectus
Supplement, the Contracts,  in general, prohibit the sale or  transfer of the
related Manufactured  Homes without  the consent of  the Master  Servicer and
permit  the  acceleration of  the  maturity of  the  Contracts by  the Master
Servicer  upon any such  sale or transfer  that is not  consented to.  Unless
otherwise specified in the related Prospectus Supplement, it is expected that
the Master Servicer will permit most  transfers of Manufactured Homes and not
accelerate the maturity  of the  related Contracts.   In  certain cases,  the
transfer may be made by a delinquent obligor in order to avoid a repossession
of the  Manufactured Home.  In the case of a transfer  of a Manufactured Home
after  which the  Master Servicer desires  to accelerate the  maturity of the
related Contract,  the Master Servicer's ability to do  so will depend on the
enforceability under  state law  of the "due-on-sale"  clause.   See "Certain
Legal Aspects of  the Contracts-Transfers of Manufactured  Homes; Due-on-Sale
Clauses".

                                THE DEPOSITOR

    Merrill  Lynch Mortgage  Investors,  Inc.,  the  Depositor, is  a  direct
wholly-owned  subsidiary  of  Merrill Lynch  Mortgage  Capital  Inc.  and was
incorporated  in the  State of  Delaware  on June  13, 1986.    The principal
executive  offices of  the Depositor are  located at 250  Vesey Street, World
Financial Center,  North Tower,  10th Floor, New  York, New  York 10218-1310.
Its telephone number is (212) 449-0357.

   
    The Depositor's  principal business  is to acquire,  hold and/or  sell or
otherwise  dispose  of cash  flow  assets,  usually  in connection  with  the
securitization  of that  asset.   The  Depositor  does not  have,  nor is  it
expected in the future to have, any significant assets. 
    

                        DESCRIPTION OF THE SECURITIES

General

    The Certificates of each series (including  any class of Certificates not
offered hereby)  will represent the  entire beneficial ownership  interest in
the Trust Fund  created pursuant to  the related Agreement.   If a series  of
Securities includes  Notes, such  Notes  will represent  indebtedness of  the
related Trust Fund  and will be issued  and secured pursuant to  an indenture
(an "Indenture").   Each  series of Securities  will consist  of one  or more
classes  of Securities  that  may  (i) provide for  the  accrual of  interest
thereon  based  on  fixed,  variable  or  adjustable  rates;  (ii) be  senior
(collectively,   "Senior    Securities")   or    subordinate   (collectively,
"Subordinate  Securities") to  one or  more  other classes  of Securities  in
respect  of certain  distributions on  the Securities;  (iii) be entitled  to
principal  distributions, with disproportionately low, nominal or no interest
distributions  (collectively,   "Stripped  Principal   Securities");  (iv) be
entitled to interest  distributions, with disproportionately low,  nominal or
no  principal distributions  (collectively, "Stripped  Interest Securities");
(v) provide for  distributions of  accrued interest  thereon commencing  only
following the occurrence  of certain events, such as the retirement of one or
more other  classes  of Securities  of  such series  (collectively,  "Accrual
Securities");  (vi) provide for  payments of  principal as  described  in the
related Prospectus Supplement,  from all or only  a portion of the  Assets in
such Trust Fund, to the extent of  available funds, in each case as described
in the related Prospectus Supplement; and/or (vii) provide for  distributions
based on a combination  of two or more components thereof with one or more of
the   characteristics  described  in  this  paragraph  including  a  Stripped
Principal Security component and a  Stripped Interest Security component.  If
so specified in  the related Prospectus Supplement, a Trust  Fund may include
(i)  additional Mortgage  Loans (or  certain balances  thereof) that  will be
transferred  to  the Trust  from  time to  time and/or  (ii)  in the  case of
revolving  Home Equity  loans  or certain  balances  thereof, any  additional
balances  advanced to  the borrowers  under the  revolving Home  Equity loans
during certain periods. If so specified in the related Prospectus Supplement,
distributions on one or more classes of a series of Securities may be limited
to collections from  a designated portion of  the Whole Loans in  the related
Mortgage Pool (each such portion of Whole  Loans, a "Mortgage Loan Group") or
a designated  portion of Contracts  in the related  Contract Pool (each  such
portion  of Contracts,  a "Contract  Group").   Any such classes  may include
classes of Offered Securities.

   
    Each class of Offered  Securities of a series  will be issued in  minimum
denominations corresponding to the Security  Balances or, in case of Stripped
Interest  Securities, notional amounts  or percentage interests  specified in
the related Prospectus Supplement. The transfer of any Offered Securities may
be registered and such Securities may be exchanged without the payment of any
service charge  payable in connection  with such registration of  transfer or
exchange, but the Depositor  or the Trustee or any agent  thereof may require
payment of a  sum sufficient to cover  any tax or other  governmental charge.
One  or more classes  of Securities of  a series may  be issued in definitive
form   ("Definitive  Securities")   or   in  book-entry   form   ("Book-Entry
Securities"),  as provided  in the  related Prospectus Supplement.  See "Risk
Factors--Book-Entry  Registration"  and   "Description  of  the  Securities--
Book-Entry  Registration  and Definitive  Securities."  Definitive Securities
will  be exchangeable for other Securities of the  same class and series of a
like aggregate Security  Balance, notional amount or percentage  interest but
of different authorized denominations.  See "Risk Factors--Limited Liquidity"
and "--Limited Assets."
    

Distributions

    Distributions on the  Securities of  each series will  be made  by or  on
behalf of the Trustee on each  Distribution Date as specified in the  related
Prospectus Supplement from the Available  Distribution Amount for such series
and  such Distribution  Date. Except  as otherwise  specified in  the related
Prospectus Supplement, distributions (other than the final distribution) will
be made to  the persons in whose  names the Securities are  registered at the
close  of business on the last business day  of the month preceding the month
in which the  Distribution Date occurs (the "Record Date"), and the amount of
each distribution will be determined as of the  close of business on the date
specified  in the related  Prospectus Supplement (the  "Determination Date").
All  distributions  with  respect  to   each  class  of  Securities  on  each
Distribution Date will be allocated pro rata among the outstanding Securities
in such class or by random selection,  as described in the related Prospectus
Supplement or otherwise established by  the related Trustee. Payments will be
made either by wire transfer in immediately available funds to the account of
a  Securityholder at  a bank  or other  entity having  appropriate facilities
therefor, if such Securityholder has so notified the  Trustee or other person
required  to make  such payments  no  later than  the date  specified  in the
related Prospectus Supplement (and, if  so provided in the related Prospectus
Supplement, holds Securities in  the requisite amount specified therein),  or
by check mailed to the address  of the person entitled thereto as it  appears
on the Security  Register; provided, however, that the  final distribution in
retirement of  the Securities  (whether Definitive  Securities or  Book-Entry
Securities)  will  be  made  only  upon presentation  and  surrender  of  the
Securities at the location specified in the notice to Securityholders of such
final distribution. 

Available Distribution Amount

    All distributions on  the Securities of each series  on each Distribution
Date will be  made from the Available Distribution Amount described below, in
accordance with  the terms described  in the  related Prospectus  Supplement.
Unless  provided  otherwise   in  the  related  Prospectus   Supplement,  the
"Available Distribution Amount" for each  Distribution Date equals the sum of
the following amounts: 

    (i)  the total amount of  all cash on  deposit in the related  Collection
    Account as of the corresponding Determination Date, exclusive of: 

         (a) all scheduled payments  of principal and interest  collected but
         due on  a date  subsequent  to the  related Due  Period (unless  the
         related  Prospectus Supplement  provides otherwise,  a  "Due Period"
         with respect  to any Distribution  Date will commence on  the second
         day of  the month  in which  the immediately  preceding Distribution
         Date occurs, or  the day after the  Cut-off Date in the  case of the
         first Due  Period, and will end on the first day of the month of the
         related Distribution Date), 

         (b) unless the related Prospectus Supplement provides otherwise, all
         prepayments,  together with related payments of the interest thereon
         and  related Prepayment  Premiums,  Liquidation Proceeds,  Insurance
         Proceeds and other unscheduled recoveries received subsequent to the
         related Due Period, and 

         (c) all  amounts   in  the  Collection  Account  that   are  due  or
         reimbursable  to the  Depositor,  the Trustee,  an  Asset Seller,  a
         Sub-Servicer, the Master  Servicer or any other  entity as specified
         in the related Prospectus Supplement  or that are payable in respect
         of certain expenses of the related Trust Fund; 

    (ii)     if  the related Prospectus  Supplement so provides,  interest or
    investment income  on  amounts  on deposit  in  the  Collection  Account,
    including any net amounts paid under any Cash Flow Agreements; 

    (iii)    all  advances made by a  Master Servicer or any  other entity as
    specified  in the  related  Prospectus Supplement  with  respect to  such
    Distribution Date; 

    (iv)     if and  to  the  extent  the related  Prospectus  Supplement  so
    provides, amounts  paid  by a  Master  Servicer or  any other  entity  as
    specified  in the related Prospectus  Supplement with respect to interest
    shortfalls resulting  from  prepayments  during  the  related  Prepayment
    Period; and 

    (v)  unless  the related Prospectus Supplement provides otherwise, to the
    extent  not on  deposit  in the  related  Collection  Account as  of  the
    corresponding Determination  Date, any  amounts collected under,  from or
    in respect  of any Credit Support with respect to such Distribution Date.

    As  described below,  the entire  Available Distribution  Amount will  be
distributed  among the  related  Securities  (including  any  Securities  not
offered hereby) on  each Distribution Date, and accordingly  will be released
from the Trust Fund and will not be available for any future distributions. 

Distributions of Interest on the Securities

    Each  class  of Securities  (other  than  classes  of Stripped  Principal
Securities that  have no  Pass-Through  Rate or  interest  rate) may  have  a
different Pass-Through Rate or interest rate, which will be a fixed, variable
or adjustable rate at which interest will accrue on such class or a component
thereof (the "Pass-Through Rate" in  the case of Certificates).  The  related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each  class  or component  or,  in  the  case  of a  variable  or  adjustable
Pass-Through  Rate  or  interest   rate,  the  method  for   determining  the
Pass-Through Rate or interest rate. Unless otherwise specified in the related
Prospectus Supplement, interest  on the Securities will be  calculated on the
basis of a 360-day year consisting of twelve 30-day months. 

   
    Distributions of interest in  respect of the Securities of any class will
be  made  on  each  Distribution  Date  (other  than  any  class  of  Accrual
Securities,  which will  be  entitled to  distributions  of accrued  interest
commencing  only  on  the  Distribution  Date, or  under  the  circumstances,
specified in  the related  Prospectus Supplement, and  any class  of Stripped
Principal Securities that are not  entitled to any distributions of interest)
based on the  Accrued Security Interest for such class  and such Distribution
Date, subject to the sufficiency of the portion of the Available Distribution
Amount allocable  to such class on such Distribution  Date. Prior to the time
interest is distributable  on any class of Accrual  Securities, the amount of
Accrued Security Interest otherwise distributable on such class will be added
to the Security Balance  thereof on each Distribution  Date. With respect  to
each  class of  Securities and  each  Distribution Date  (other than  certain
classes of Stripped Interest Securities), "Accrued Security Interest" will be
equal to interest accrued for a specified period on the  outstanding Security
Balance thereof immediately prior to the Distribution Date, at the applicable
Pass-Through  Rate  or interest  rate,  reduced  as described  below.  Unless
otherwise provided in the Prospectus Supplement, Accrued Security Interest on
Stripped  Interest  Securities  will  be  equal to  interest  accrued  for  a
specified period on the outstanding notional amount thereof immediately prior
to each  Distribution Date, at  the applicable Pass-Through Rate  or interest
rate,  reduced as  described below.  The method  of determining  the notional
amount for any class of Stripped Interest Securities will be described in the
related Prospectus  Supplement. Reference  to notional amount  is solely  for
convenience  in certain  calculations and  does  not represent  the right  to
receive  any distributions  of principal.  Unless otherwise  provided in  the
related Prospectus Supplement,  the Accrued Security Interest on  a series of
Securities will  be reduced in  the event of prepayment  interest shortfalls,
which are  shortfalls in collections  of interest  for a full  accrual period
resulting from prepayments  prior to the due  date in such accrual  period on
the Mortgage  Loans or Contracts  comprising or underlying the  Assets in the
Trust Fund for such  series. The particular  manner in which such  shortfalls
are to be  allocated among some or all  of the classes of  Securities of that
series will  be specified in  the related Prospectus Supplement.  The related
Prospectus Supplement  will also describe the  extent to which the  amount of
Accrued Certificate Interest  that is otherwise distributable on  (or, in the
case of  Accrual Securities,  that  may otherwise  be added  to the  Security
Balance  of) a class of Offered Securities may  be reduced as a result of any
other contingencies, including delinquencies, losses and deferred interest on
or in respect of the Mortgage Loans or Contracts comprising or underlying the
Assets in the  related Trust Fund. Unless  otherwise provided in the  related
Prospectus  Supplement,  any reduction  in  the  amount of  Accrued  Security
Interest otherwise distributable on  a class of  Securities by reason of  the
allocation  to such  class  of a  portion  of any  deferred  interest on  the
Mortgage  Loans or  Contracts  comprising  or underlying  the  Assets in  the
related Trust  Fund will result in  a corresponding increase in  the Security
Balance  of such  class.    See "Risk  Factors--Average  Life of  Securities;
Prepayments; Yields" and "Yield Considerations."
    

Distributions of Principal of the Securities

    The Securities  of each  series, other than  certain classes  of Stripped
Interest Securities, will have a "Security Balance" which, at any time,  will
equal the then maximum amount that the holder will be  entitled to receive in
respect of  principal out of  the future  cash flow on  the Assets  and other
assets included in  the related Trust Fund. The  outstanding Security Balance
of a Security  will be reduced  to the extent  of distributions of  principal
thereon from  time to  time and,  if and  to the  extent so  provided in  the
related Prospectus Supplement, by the amount of losses incurred in respect of
the related Assets, may  be increased in respect of deferred  interest on the
related  Mortgage Loans  to the  extent  provided in  the related  Prospectus
Supplement and, in the  case of Accrual Securities prior to  the Distribution
Date on  which distributions of  interest are required  to commence,  will be
increased by any related Accrued Security Interest. Unless otherwise provided
in the related Prospectus Supplement, the initial  aggregate Security Balance
of  all classes  of  Securities of  a  series will  not be  greater  than the
outstanding  aggregate principal  balance of  the  related Assets  as of  the
applicable Cut-off Date.  The initial aggregate Security Balance  of a series
and  each  class  thereof  will   be  specified  in  the  related  Prospectus
Supplement. Unless otherwise  provided in the related  Prospectus Supplement,
distributions  of principal  will be  made on  each Distribution Date  to the
class  or classes  of  Securities  entitled thereto  in  accordance with  the
provisions described in such Prospectus Supplement until the Security Balance
of such class has been reduced to zero. Stripped Interest Securities  with no
Security Balance are not entitled to any distributions of principal. 

Components

    To   the  extent   specified  in   the  related   Prospectus  Supplement,
distribution on a class of Securities may be based on a combination of two or
more  different components  as described  under "--General"  above.   To such
extent, the descriptions set forth under "--Distributions of Interests on the
Securities" and "--Distributions of Principal  of the Securities" above  also
relate to components of  such a class of Securities. In  such case, reference
in  such sections to Security Balance  and Pass-Through Rate or interest rate
refer to the principal  balance, if any, of any such component  and the Pass-
Through Rate or interest rate, if any, on any such component, respectively.

   

    

Allocation of Losses and Shortfalls

    If so  provided in the Prospectus  Supplement for a series  of Securities
consisting  of  one  or  more  classes  of  Subordinate  Securities,  on  any
Distribution Date in respect of which losses or shortfalls  in collections on
the Assets have been incurred, the  amount of such losses or shortfalls  will
be borne  first by  a class  of Subordinate  Securities in  the priority  and
manner  and  subject  to   the  limitations  specified  in   such  Prospectus
Supplement.  See "Description  of Credit  Support" for  a description  of the
types of protection that  may be included in a Trust  Fund against losses and
shortfalls on Assets comprising such Trust Fund.

Advances in Respect of Delinquencies

    With respect to  any series  of Securities  evidencing an  interest in  a
Trust Fund, unless  otherwise provided in the  related Prospectus Supplement,
the Master Servicer  or another entity described therein  will be required as
part  of  its  servicing  responsibilities  to  advance  on  or  before  each
Distribution Date its own funds or funds held in the Collection  Account that
are not included  in the Available Distribution Amount  for such Distribution
Date, in  an amount equal  to the aggregate  of payments of  principal (other
than any balloon  payments) and interest  (net of related servicing  fees and
Retained Interest) that  were due  on the  Whole Loans or  Contracts in  such
Trust Fund during the related Due  Period and were delinquent on the  related
Determination Date,  subject to the  Master Servicer's (or  another entity's)
good faith determination that such advances will be reimbursable from Related
Proceeds (as  defined below).  In the  case of  a series  of Securities  that
includes one or more classes of Subordinate Securities and if so  provided in
the   related  Prospectus  Supplement,  the  Master  Servicer's  (or  another
entity's)  advance obligation  may be  limited only  to the  portion  of such
delinquencies necessary  to make  the required distributions  on one  or more
classes of Senior Securities and/or  may be subject to the Master  Servicer's
(or another  entity's) good  faith determination that  such advances  will be
reimbursable  not only  from Related  Proceeds but  also from  collections on
other  Assets  otherwise  distributable  on  one  or  more  classes  of  such
Subordinate Securities. See "Description of Credit Support." 

    Advances are  intended to maintain a  regular flow of  scheduled interest
and  principal payments to  holders of the  class or classes  of Certificates
entitled thereto, rather  than to guarantee or insure  against losses. Unless
otherwise provided  in the  related  Prospectus Supplement,  advances of  the
Master Servicer's (or  another entity's) funds will be  reimbursable only out
of related recoveries  on the Mortgage Loans or  Contracts (including amounts
received under  any form  of Credit Support)  respecting which  such advances
were made (as to any Mortgage  Loan or Contract, "Related Proceeds") and,  if
so  provided in  the  Prospectus  Supplement, out  of  any amounts  otherwise
distributable  on one  or  more  classes of  Subordinate  Securities of  such
series; provided,  however, that any  such advance will be  reimbursable from
any  amounts in the Collection Account  prior to any distributions being made
on the  Securities to  the extent  that the  Master Servicer  (or such  other
entity) shall  determine in good  faith that such advance  (a "Nonrecoverable
Advance")  is  not  ultimately  recoverable  from  Related  Proceeds  or,  if
applicable, from collections on other Assets  otherwise distributable on such
Subordinate Securities.  If advances  have been made  by the  Master Servicer
from excess funds in the Collection Account, the Master Servicer  is required
to  replace such funds in  the Collection Account  on any future Distribution
Date to the  extent that funds in the Collection Account on such Distribution
Date are less  than payments required to  be made to Securityholders  on such
date. If so  specified in the related Prospectus  Supplement, the obligations
of the Master Servicer (or another entity) to make advances may be secured by
a cash advance  reserve fund, a  surety bond, a  letter of credit  or another
form   of  limited  guaranty.   If  applicable,  information   regarding  the
characteristics of, and the identity of any obligor on, any such surety bond,
will be set forth in the related Prospectus Supplement. 

    If  and to the extent  so provided in  the related Prospectus Supplement,
the Master Servicer  (or another entity) will be entitled to receive interest
at  the rate  specified  therein  on its  outstanding  advances  and will  be
entitled to pay itself such interest periodically from general collections on
the  Assets prior to any payment  to Securityholders or as otherwise provided
in the related Agreement and described in such Prospectus Supplement.

    The  Prospectus  Supplement for  any series  of Securities  evidencing an
interest in  a Trust Fund that  includes MBS will describe  any corresponding
advancing obligation of any person in connection with such MBS.

Reports to Securityholders

    Unless  otherwise  provided  in  the  Prospectus  Supplement,  with  each
distribution to holders  of any class of  Securities of a series,  the Master
Servicer or  the Trustee, as  provided in the related  Prospectus Supplement,
will forward or cause to  be forwarded to each such holder, to  the Depositor
and to  such other parties  as may be specified  in the related  Agreement, a
statement setting forth, in each case to the extent applicable and available:

    (i)  the amount  of such  distribution to holders  of Securities  of such
class applied to reduce the Security Balance thereof;

    (ii)     the amount of such distribution to holders of Securities of such
class allocable to Accrued Security Interest; 

    (iii)    the  amount  of   such  distribution  allocable  to   Prepayment
Premiums;

    (iv)     the  amount  of  related servicing  compensation  received  by a
Master Servicer  (and, if payable directly out of  the related Trust Fund, by
any Sub-Servicer)  and such  other customary information  as any  such Master
Servicer  or   the  Trustee   deems  necessary  or   desirable,  or   that  a
Securityholder  reasonably  requests, to  enable  Securityholders  to prepare
their tax returns; 

    (v)  the  aggregate amount of advances included in such distribution, and
the aggregate  amount of unreimbursed  advances at the  close of  business on
such Distribution Date; 

    (vi)     the aggregate  principal balance of  the Assets at the  close of
business on such Distribution Date; 

    (vii)    the number and  aggregate principal  balance of  Whole Loans  or
Contracts in  respect  of  which  (a) one scheduled  payment  is  delinquent,
(b) two  scheduled payments  are  delinquent,  (c) three  or  more  scheduled
payments are delinquent and (d) foreclosure proceedings have been commenced; 

    (viii)   with respect to any Whole Loan or Contract liquidated during the
related Due Period,  (a) the portion of such liquidation  proceeds payable or
reimbursable to the  Master Servicer (or any other entity) in respect of such
Mortgage Loan and (b) the amount of any loss to Securityholders;

    (ix)     with respect to each  REO Property relating to  a Whole Loan  or
Contract and included  in the Trust  Fund as  of the end  of the related  Due
Period,  (a) the loan  number of  the related Mortgage  Loan or  Contract and
(b) the date of acquisition;

    (x)  with  respect  to each  REO  Property relating  to  a Whole  Loan or
Contract and included  in the Trust  Fund as of  the end of  the related  Due
Period, (a) the book value, (b) the principal balance of the related Mortgage
Loan or Contract immediately following such  Distribution Date (calculated as
if such Mortgage Loan  or Contract were still outstanding taking into account
certain   limited  modifications  to  the  terms  thereof  specified  in  the
Agreement), (c) the aggregate  amount of unreimbursed servicing  expenses and
unreimbursed advances in respect thereof and (d) if applicable, the aggregate
amount  of interest  accrued and  payable on  related servicing  expenses and
related advances;

   
    (xi)     with respect  to any such  REO Property sold during  the related
Due Period (a) the aggregate amount of sale proceeds, (b) the portion of such
sales proceeds payable or reimbursable  to the Master Servicer in  respect of
such REO Property or the related Mortgage Loan or Contract and (c) the amount
of any  loss to Securityholders  in respect of  the related Mortgage  Loan or
Contract;
    

    (xii)    the aggregate Security Balance or  notional amount, as the  case
may be, of  each class of Securities  (including any class of  Securities not
offered  hereby)  at  the  close  of  business  on  such  Distribution  Date,
separately  identifying any  reduction in  such Security  Balance due  to the
allocation of any loss  and increase in  the Security Balance  of a class  of
Accrual Securities in the event that Accrued Security Interest has been added
to such balance; 

    (xiii)   the  aggregate amount of  principal prepayments made  during the
related Due Period;

    (xiv)    the  amount deposited  in  the  reserve fund,  if  any, on  such
Distribution Date; 

    (xv)     the amount  remaining in the  reserve fund,  if any,  as of  the
close of business on such Distribution Date; 

    (xvi)    the aggregate unpaid Accrued Security  Interest, if any, on each
class of Securities at the close of business on such Distribution Date; 

    (xvii)   in the case  of Securities with a variable  Pass-Through Rate or
interest  rate, the  Pass-Through Rate  or interest  rate applicable  to such
Distribution Date, and, if available, the immediately succeeding Distribution
Date, as  calculated in accordance with  the method specified in  the related
Prospectus Supplement;

    (xviii)  in the case  of Securities with an  adjustable Pass-Through Rate
or interest rate,  for statements to be distributed in any  month in which an
adjustment  date occurs,  the adjustable Pass-Through  Rate or  interest rate
applicable  to such  Distribution  Date, if  available,  and the  immediately
succeeding  Distribution Date  as calculated  in accordance  with the  method
specified in the related Prospectus Supplement;

    (xix)    as to  any series which  includes Credit Support, the  amount of
coverage of  each instrument  of Credit  Support included  therein as  of the
close of business on such Distribution Date; and 

    (xx)     the aggregate amount of payments by the obligors of  (a) default
interest, (b) late charges and (c) assumption and modification fees collected
during the related Due Period.

    In the  case  of information  furnished  pursuant to  subclauses (i)-(iv)
above,  the amounts  shall  be  expressed  as a  dollar  amount  per  minimum
denomination of  Securities or for  such other specified portion  thereof. In
addition, in  the case of  information furnished pursuant to  subclauses (i),
(ii), (xii), (xvi) and (xvii) above, such amounts shall also be provided with
respect to  each component,  if any,  of a  class of  Securities. The  Master
Servicer or the  Trustee, as specified in the  related Prospectus Supplement,
will forward or cause to be forwarded to each holder, to the Depositor and to
such  other parties  as may  be specified  in the  Agreement, a  copy of  any
statements or  reports received  by the  Master Servicer  or the Trustee,  as
applicable,  with respect  to any  MBS.  The Prospectus  Supplement for  each
series of Offered  Securities will describe any additional  information to be
included in reports to the holders of such Securities.

    Within a reasonable  period of time after the end  of each calendar year,
the Master  Servicer or  the Trustee, as  provided in the  related Prospectus
Supplement, shall furnish  to each person who at any time during the calendar
year was a  holder of a Security  a statement containing the  information set
forth in subclauses (i)-(iv) above, aggregated  for such calendar year or the
applicable  portion thereof  during which  such person was  a Securityholder.
Such obligation of the Master Servicer or the Trustee shall be deemed to have
been satisfied to the extent that  substantially comparable information shall
be  provided  by  the  Master  Servicer   or  the  Trustee  pursuant  to  any
requirements of the Code as are from  time to time in force. See "Description
of the Securities--Registration and Definitive Securities."

Termination

    The  obligations created  by the  related  Agreement for  each series  of
Certificates will  terminate upon the  payment to Certificateholders  of that
series  of  all amounts  held  in the  Collection  Account or  by  the Master
Servicer, if any, or the Trustee and required to be paid to them pursuant  to
such  Agreement following  the  earlier  of (i) the  final  payment or  other
liquidation  of the  last Asset  subject thereto  or the  disposition of  all
property  acquired upon  foreclosure of  any Whole  Loan or  Contract subject
thereto and (ii) the purchase of all  of the assets of the Trust Fund  by the
party entitled to effect such termination, under the circumstances and in the
manner set forth  in the related Prospectus Supplement. In no event, however,
will the trust created by the Agreement continue beyond the date specified in
the  related  Prospectus Supplement.  Written  notice of  termination  of the
Agreement will  be given to  each Securityholder, and the  final distribution
will be made  only upon presentation and  surrender of the Securities  at the
location to be specified in the notice of termination.

    If  so  specified in  the  related  Prospectus  Supplement, a  series  of
Securities  may  be  subject  to  optional  early  termination  through   the
repurchase of  the assets in  the related Trust  Fund by the  party specified
therein, under  the circumstances and in the manner  set forth therein. If so
provided  in the  related Prospectus  Supplement, upon  the reduction  of the
Security Balance of a specified class or classes of Securities by a specified
percentage or amount, the  party specified therein will solicit bids  for the
purchase of all assets of the Trust Fund, or of  a sufficient portion of such
assets to retire such class or classes or purchase such class or classes at a
price set forth in the related Prospectus Supplement, in each case, under the
circumstances and in the manner set forth therein. 

Book-Entry Registration and Definitive Securities

    If  so provided in the related Prospectus Supplement, one or more classes
of  the  Offered  Securities  of  any series  will  be  issued  as Book-Entry
Securities, and each  such class will  be represented by  one or more  single
Securities  registered  in the  name  of a  nominee for  the  depository, The
Depository Trust Company ("DTC"). 

    DTC is  a limited-purpose trust company  organized under the  laws of the
State  of New  York, a  member  of the  Federal Reserve  System,  a "clearing
corporation" within the meaning of the  Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities  Exchange Act  of  1934,  as  amended. DTC  was  created  to  hold
securities   for   its  participating   organizations   ("Participants")  and
facilitate  the clearance and  settlement of securities  transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating  the need  for physical  movement  of certificates.  Participants
include  Merrill Lynch,  Pierce,  Fenner  &  Smith  Incorporated,  securities
brokers and dealers, banks, trust companies and clearing corporations and may
include certain other  organizations. Indirect access to the  DTC system also
is available to others  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").

    Unless   otherwise  provided  in   the  related   Prospectus  Supplement,
investors that  are not Participants  or Indirect Participants but  desire to
purchase, sell  or otherwise  transfer ownership of,  or other  interests in,
Book-Entry  Securities  may  do  so only  through  Participants  and Indirect
Participants.  In addition, such  investors ("Security Owners")  will receive
all  distributions  on  the   Book-Entry  Securities  through  DTC  and   its
Participants.  Under  a  book-entry  format,  Security  Owners  will  receive
payments  after  the related  Distribution Date  because, while  payments are
required to be forwarded to Cede &  Co., as nominee for DTC ("Cede"), on each
such  date,  DTC  will  forward  such  payments  to  its  Participants  which
thereafter  will be  required to  forward  them to  Indirect Participants  or
Security   Owners.  Unless  otherwise  provided  in  the  related  Prospectus
Supplement, the only "Securityholder" (as such term is used in the Agreement)
will  be Cede,  as  nominee of  DTC,  and the  Security  Owners will  not  be
recognized by  the Trustee as  Securityholders under the  Agreement. Security
Owners will be permitted to exercise the rights of  Securityholders under the
related   Agreement,  Trust  Agreement  or  Indenture,  as  applicable,  only
indirectly through  the Participants who  in turn will exercise  their rights
through DTC. 

    Under the  rules, regulations and  procedures creating and  affecting DTC
and  its operations,  DTC  is  required to  make  book-entry transfers  among
Participants  on  whose  behalf  it  acts  with  respect  to  the  Book-Entry
Securities and is required to receive and transmit distributions of principal
of  and interest  on  the Book-Entry  Securities.  Participants and  Indirect
Participants with  which Security  Owners have accounts  with respect  to the
Book-Entry Securities similarly are required to make book-entry transfers and
receive and  transmit such  payments on behalf  of their  respective Security
Owners. 

    Because DTC can  act only on behalf  of Participants, who in  turn act on
behalf of Indirect Participants and certain banks, the  ability of a Security
Owner to  pledge its  interest  in the  Book-Entry Securities  to persons  or
entities that do not participate in the DTC system, or otherwise take actions
in respect of its  interest in the Book-Entry Securities, may  be limited due
to the lack of a physical certificate evidencing such interest.

    DTC has advised the Depositor  that it will take any action  permitted to
be taken by a Securityholder under an Agreement  only at the direction of one
or more  Participants to whose account  with DTC interests  in the Book-Entry
Securities are credited. 

    Unless   otherwise  specified  in   the  related  Prospectus  Supplement,
Securities  initially issued  in  book-entry  form will  be  issued in  fully
registered,   certificated  form  to   Security  Owners  or   their  nominees
("Definitive Securities"), rather  than to DTC or its nominee only if (i) the
Depositor advises the  Trustee in writing  that DTC is  no longer willing  or
able to properly discharge its responsibilities as depository with respect to
the Securities and the Depositor is unable to locate a qualified successor or
(ii) the Depositor, at its option,  elects to terminate the book-entry system
through DTC. 

    Upon the occurrence of either of  the events described in the immediately
preceding  paragraph, DTC  is  required  to notify  all  Participants of  the
availability  through DTC of  Definitive Securities for  the Security Owners.
Upon surrender  by DTC  of the certificate  or certificates  representing the
Book-Entry Securities,  together  with instructions  for reregistration,  the
Trustee will issue (or cause to be issued) to the Security  Owners identified
in such  instructions the Definitive  Securities to which they  are entitled,
and  thereafter the  Trustee will  recognize the  holders of  such Definitive
Securities as Securityholders under the Agreement. 

                        DESCRIPTION OF THE AGREEMENTS

Agreements Applicable to a Series 

    REMIC Certificates,  Grantor Trust  Certificates.  Certificates  that are
REMIC  Certificates, Grantor  Trust  Certificates  or  indebtedness  for  tax
purposes will be issued, and the related Trust Fund will be created, pursuant
to a  pooling and servicing  agreement (a "Pooling and  Servicing Agreement")
among the Depositor, the Master Servicer and the Trustee.  The Assets of such
Trust Fund will be transferred to  the Trust Fund and thereafter serviced  in
accordance  with the terms  of the Pooling  and Servicing Agreement.   In the
context of the conveyance  and servicing of the  related Assets, the  Pooling
and  Servicing  Agreement may  be  referred  to  herein as  the  "Agreement".
Notwithstanding  the foregoing, if  the Assets of  the Trust Fund  for such a
series consists only  of Government Securities  or MBS, such  Assets will  be
conveyed to  the Trust Fund  and administered pursuant  to a trust  agreement
between the Depositor and the Trustee  (a "Trust Agreement"), which may  also
be referred to herein as the "Agreement".

    Certificates That Are  Partnership Interests for Tax  Purposes and Notes.
Certificates that are partnership interests  for tax purposes will be issued,
and the  related Trust Fund  will be created,  pursuant to a  Trust Agreement
between the Depositor and the Trustee.  The Assets of the related  Trust Fund
will be transferred  to the Trust Fund and thereafter  serviced in accordance
with a servicing  agreement (a "Servicing Agreement")  between the Depositor,
the Servicer and the Trustee.  In the context of the conveyance and servicing
of  the  related  Assets,  a Servicing  may  be  referred  to  herein as  the
"Agreement".

    A  series of Notes issued by a Trust  Fund will be issued pursuant to the
indenture (the "Indenture")  between the related Trust Fund  and an indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

    Notwithstanding the  foregoing, if  the Assets  of a  Trust Fund  consist
only  of MBS or  Government Securities, such  Assets will be  conveyed to the
Trust Fund  and  administered in  accordance  with  the terms  of  the  Trust
Agreement, which in such context may be referred to herein as the Agreement.

    General.  Any Master Servicer and the Trustee  with respect to any series
of Securities  will be named  in the related  Prospectus Supplement.   In any
series of Securities for which there are multiple Master Servicers, there may
also be multiple Mortgage Loan  Groups or Contract Groups, each corresponding
to a particular Master Servicer; and, if the related Prospectus Supplement so
specifies, the  servicing obligations  of each such  Master Servicer  will be
limited to the Whole  Loans in such corresponding Mortgage Loan  Group or the
Contracts  in the  corresponding Contract  Group.   In lieu  of appointing  a
Master  Servicer, a servicer  may be appointed pursuant  to the Agreement for
any Trust Fund.   Such servicer will  service all or a  significant number of
Whole Loans or  Contracts directly without a Sub-Servicer.   Unless otherwise
specified in the  related Prospectus Supplement, the obligations  of any such
servicer shall  be commensurate with  those of the Master  Servicer described
herein.  References  in this Prospectus to Master Servicer and its rights and
obligations, unless otherwise specified in the related Prospectus Supplement,
shall be deemed to  also be references to any servicer  servicing Whole Loans
or Contracts  directly.  A manager or administrator may be appointed pursuant
to the Trust Agreement for any Trust Fund  to administer such Trust Fund. 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.
Forms of a  Pooling and Servicing  Agreement, a Sale and  Servicing Agreement
and a  Trust  Agreement  have been  filed  as exhibits  to  the  Registration
Statement of which this Prospectus is a part. 

    The following summaries  describe certain provisions  that may appear  in
each Agreement.  The Prospectus  Supplement for a  series of  Securities will
describe  any  provision  of  the  Agreement relating  to  such  series  that
materially differs from the description thereof contained in this Prospectus.
The  summaries do  not purport to  be complete  and are  subject to,  and are
qualified  in their entirety  by reference to,  all of the  provisions of the
Agreement for each Trust  Fund and the description of such  provisions in the
related Prospectus Supplement. As used herein with respect to any series, the
term "Security" refers  to all of the  Securities of that series,  whether or
not  offered hereby  and by  the  related Prospectus  Supplement, unless  the
context  otherwise  requires.  The  Depositor  will provide  a  copy  of  the
Agreement  (without exhibits) relating  to any  series of  Securities without
charge  upon  written  request of  a  holder  of a  Security  of  such series
addressed to Merrill Lynch Mortgage  Investors, Inc., 250 Vesey Street, World
Financial Center,  North Tower,  10th Floor, New  York, New  York 10281-1310.
Attention:  Jack Ross.

Assignment of Assets; Repurchases

    At  the time of issuance of any  series of Securities, the Depositor will
assign (or cause to be  assigned) to the designated Trustee the  Assets to be
included in the related Trust Fund,  together with all principal and interest
to be  received on or  with respect to  such Assets  after the Cut-off  Date,
other than principal and interest due on or before the Cut-off Date and other
than  any  Retained  Interest.  The  Trustee  will,  concurrently  with  such
assignment, deliver  the Certificates  to the Depositor  in exchange  for the
Assets and  the other assets comprising the Trust  Fund for such series. Each
Asset will be identified in a schedule appearing as an exhibit to the related
Agreement.  Unless otherwise provided  in the related  Prospectus Supplement,
such schedule will include detailed  information (i) in respect of each Whole
Loan included  in the related  Trust Fund, including without  limitation, the
address  of the  related Mortgaged  Property and  type of such  property, the
Mortgage Rate  and, if applicable,  the applicable index,  margin, adjustment
date  and  any rate  cap  information,  the original  and  remaining  term to
maturity, the original and outstanding principal balance and balloon payment,
if  any, the  Value and  Loan-to-Value  Ratio as  of the  date  indicated and
payment and  prepayment provisions,  if applicable; (ii)  in respect  of each
Contract included in the related Trust Fund, including without limitation the
Contract number, the outstanding principal  amount and the Contract Rate; and
(iii) in  respect of each  MBS included in the  related Trust Fund, including
without  limitation,  the MBS  Issuer,  MBS  Servicer  and MBS  Trustee,  the
pass-through or  bond rate or  formula for determining  such rate, the  issue
date and original and remaining term to maturity, if applicable, the original
and outstanding principal amount and payment provisions, if applicable. 

    With respect  to each Whole  Loan, except as  otherwise specified  in the
related  Prospectus Supplement,  the Depositor  will deliver  or cause  to be
delivered  to the  Trustee  (or  to the  custodian  hereinafter referred  to)
certain  loan  documents, which  unless  otherwise specified  in  the related
Prospectus  Supplement  will  include the  original  Mortgage  Note endorsed,
without recourse,  in blank  or to  the order  of the  Trustee, the  original
Mortgage (or a  certified copy thereof) with evidence  of recording indicated
thereon and an  assignment of the Mortgage to the Trustee in recordable form.
Notwithstanding the foregoing, a Trust  Fund may include Mortgage Loans where
the original Mortgage Note  is not delivered to the Trustee  if the Depositor
delivers  to the Trustee or  the custodian a copy or  a duplicate original of
the Mortgage  Note, together with  an affidavit certifying that  the original
thereof has been lost or destroyed.  With respect to such Mortgage Loans, the
Trustee (or its nominee) may not be able to enforce the Mortgage Note against
the related  borrower. Unless otherwise  specified in the  related Prospectus
Supplement, the  Asset Seller  will be  required to  agree to  repurchase, or
substitute  for, each such  Mortgage Loan that is  subsequently in default if
the enforcement  thereof or of  the related Mortgage is  materially adversely
affected  by the  absence of  the  original Mortgage  Note. Unless  otherwise
provided in  the related  Prospectus Supplement,  the related  Agreement will
require the  Depositor or another  party specified therein to  promptly cause
each such assignment  of Mortgage to  be recorded  in the appropriate  public
office for  real property records,  except in the  State of California  or in
other states where, in the opinion of counsel acceptable to the Trustee, such
recording is  not required to protect  the Trustee's interest  in the related
Whole Loan against the claim of any subsequent transferee or any successor to
or creditor of the Depositor, the  Master Servicer, the relevant Asset Seller
or any other prior holder of the Whole Loan. 

    The  Trustee (or  a  custodian) will  review  such  Whole Loan  documents
within a specified period of days after  receipt thereof, and the Trustee (or
a  custodian) will  hold  such documents  in  trust for  the  benefit of  the
Certificateholders.  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) shall  immediately notify
the  Master  Servicer  and  the  Depositor, and  the  Master  Servicer  shall
immediately notify the relevant Asset Seller. If the Asset Seller cannot cure
the omission  or defect within  a specified number  of days after  receipt of
such  notice,  then unless  otherwise  specified  in  the related  Prospectus
Supplement, the Asset Seller will be obligated, within a specified  number of
days of receipt of such notice, to repurchase the related Whole Loan from the
Trustee at the Purchase Price or substitute for such Mortgage Loan. There can
be  no  assurance that  an  Asset  Seller  will  fulfill this  repurchase  or
substitution obligation,  and neither the  Master Servicer nor  the Depositor
will be  obligated to repurchase or substitute for  such Mortgage Loan if the
Asset Seller  defaults on its  obligation. Unless otherwise specified  in the
related  Prospectus Supplement,  this repurchase  or substitution  obligation
constitutes  the  sole remedy  available  to  the  Certificateholders or  the
Trustee for omission of, or a material  defect in, a constituent document. To
the extent specified in the related Prospectus Supplement,  in lieu of curing
any omission or defect in the Asset or repurchasing or substituting  for such
Asset, the Asset Seller  may agree to cover any losses  suffered by the Trust
Fund as a result of such breach or defect.

   
    Notwithstanding the preceding two paragraphs,  unless otherwise specified
in  the related  Prospectus Supplement,  the documents  with respect  to Home
Equity Loans  and Home  Improvement Contracts  will not be  delivered to  the
Trustee (or a  custodian), but will be retained by the Master Servicer, which
may  also be  the Asset  Seller.   In  addition, assignments  of  the related
Mortgages to the Trustee will  not be recorded, unless otherwise provided  in
the related Prospectus Supplement.
    

    With respect to each Contract, unless  otherwise specified in the related
Prospectus  Supplement, the  Master Servicer  (which  may also  be the  Asset
Seller)  will  maintain  custody  of  the original  Contract  and  copies  of
documents and instruments related to  each Contract and the security interest
in the Manufactured Home securing each Contract.  In order to give notice  of
the right, title and interest of the  Trustee in the Contracts, the Depositor
will cause  UCC-1 financing statements  to be  executed by the  related Asset
Seller  identifying the  Depositor  as  secured party  and  by the  Depositor
identifying the  Trustee as the secured party  and, in each case, identifying
all  Contracts as  collateral.   Unless  otherwise specified  in the  related
Prospectus Supplement, the Contracts will  not be stamped or otherwise marked
to reflect their  assignment from the Company  to the Trust.   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 interest of the Trustee in the Contracts could be defeated.  See "Certain
Legal Aspects of the Contracts."

    While the Contract documents will  not be reviewed by the Trustee  or the
Master Servicer,  if  the Master  Servicer finds  that any  such document  is
missing  or defective  in any  material  respect, the  Master Servicer  shall
immediately notify the Depositor and the relevant Asset Seller.  If the Asset
Seller cannot cure the omission or  defect within a specified number of  days
after receipt of such notice, then  unless otherwise specified in the related
Prospectus Supplement, the Asset Seller will be obligated, within a specified
number of days  of receipt of such notice, to repurchase the related Contract
from  the Trustee  at the  Purchase  Price or  substitute for  such Contract.
There can be no  assurance that an Asset Seller will  fulfill this repurchase
or substitution obligation, and neither the Master Servicer nor the Depositor
will be obligated to repurchase or substitute for such Contract if  the asset
Seller defaults on its obligation.  Unless otherwise specified in the related
Prospectus Supplement, this repurchase or substitution obligation constitutes
the  sole remedy  available  to  the Certificateholders  or  the Trustee  for
omission of, or a material  defect in, a constituent document.  To the extent
specified  in  the related  Prospectus  Supplement,  in  lieu of  curing  any
omission or defect  in the  Asset or  repurchasing or  substituting for  such
Asset, the Asset Seller  may agree to cover any losses  suffered by the Trust
Fund as a result of such breach or defect.

   
    With respect  to each  Government Security or  MBS in  certificated form,
the Depositor will  deliver or cause to  be delivered to the  Trustee (or the
custodian)  the original  certificate or  other definitive  evidence  of such
Government  Security or MBS, as applicable, together with bond power or other
instruments,  certifications or  documents required  to  transfer fully  such
Government Security or MBS, as applicable, to  the Trustee for the benefit of
the Certificateholders.  With  respect to each Government Security or  MBS in
uncertificated or  book-entry form or  held through a  "clearing corporation"
within the  meaning of the UCC, the Depositor and the Trustee will cause such
Government Security or MBS to be registered  directly or on the books of such
clearing corporation or of  one or more securities intermediaries in the name
of the  Trustee for  the benefit  of the  Securityholders.   Unless otherwise
provided in  the related  Prospectus Supplement,  the related  Agreement will
require that  either the Depositor or the Trustee  promptly cause any MBS and
Government  Securities in certificated form not registered in the name of the
Trustee to be  re-registered, with the applicable persons, in the name of the
Trustee. 
    

Representations and Warranties; Repurchases

    Unless otherwise  provided  in  the  related  Prospectus  Supplement  the
Depositor will, with  respect to each Whole Loan or  Contract, assign certain
representations and  warranties, as  of a specified  date (the  person making
such representations and warranties, the "Warranting Party") covering, by way
of example,  the  following  types  of  matters:  (i)  the  accuracy  of  the
information set forth  for such  Whole Loan  or Contract on  the schedule  of
Assets appearing as  an exhibit to the related Agreement; (ii) in the case of
a Whole Loan, the existence of title insurance insuring the lien  priority of
the  Whole Loan and, in the  case of a Contract,  that the Contract creates a
valid first security interest  in or lien  on the related Manufactured  Home;
(iii) the  authority of  the  Warranting  Party to  sell  the Whole  Loan  or
Contract;  (iv) the payment status of the Whole  Loan or Contract; (v) in the
case of a  Whole Loan, the existence  of customary provisions in  the related
Mortgage  Note  and Mortgage  to  permit  realization against  the  Mortgaged
Property  of  the benefit  of  the security  of  the  Mortgage; and  (vi) the
existence of hazard  and extended perils insurance coverage  on the Mortgaged
Property or Manufactured Home. 

    Any Warranting Party shall  be an Asset Seller or an affiliate thereof or
such other person acceptable to the Depositor and shall be identified  in the
related Prospectus Supplement. 

    Representations  and  warranties made  in  respect  of  a Whole  Loan  or
Contract may have  been made  as of a  date prior  to the applicable  Cut-off
Date. A substantial period of time may have elapsed between such date and the
date of initial issuance of the related series of Certificates  evidencing an
interest  in such Whole Loan  or Contract. Unless  otherwise specified in the
related  Prospectus  Supplement, in  the  event  of  a  breach  of  any  such
representation  or  warranty,  the  Warranting  Party  will be  obligated  to
reimburse the Trust Fund  for losses caused by any such breach or either cure
such breach or repurchase or replace  the affected Whole Loan or Contract  as
described below.  Since the  representations and  warranties may  not address
events that  may occur  following the date  as of which  they were  made, the
Warranting Party will have a reimbursement, cure, repurchase  or substitution
obligation in connection with a breach  of such a representation and warranty
only if the relevant event that causes such breach occurs prior to such date.
Such party  would have no such obligations if  the relevant event that causes
such breach occurs after such date.

   
    Unless otherwise  provided  in the  related  Prospectus Supplement,  each
Agreement  will provide  that  the  Master Servicer  and/or  Trustee will  be
required to  notify promptly the relevant  Warranting Party of  any breach of
any  representation or warranty  made by  it in  respect of  a Whole  Loan or
Contract that materially  and adversely affects the value of  such Whole Loan
or  Contract  or  the  interests  therein of  the  Securityholders.  If  such
Warranting Party cannot cure such  breach within a specified period following
the date  on  which  such  party  was notified  of  such  breach,  then  such
Warranting Party will  be obligated to repurchase such Whole Loan or Contract
from  the  Trustee within  a  specified period  from  the date  on  which the
Warranting Party was notified of such breach, at the Purchase Price therefor.
As to  any Whole Loan or Contract, unless  otherwise specified in the related
Prospectus Supplement, the "Purchase Price" is equal to the sum of the unpaid
principal balance  thereof,  plus  unpaid  accrued interest  thereon  at  the
Mortgage Rate or  Contract Rate from the date  as to which interest  was last
paid  to the due date in the Due  Period in which the relevant purchase is to
occur, plus  certain servicing expenses  that are reimbursable to  the Master
Servicer.  If  so provided  in  the Prospectus  Supplement  for  a series,  a
Warranting Party, rather than repurchase a Whole Loan or Contract as to which
a breach has  occurred, will have the option, within a specified period after
initial issuance of such series of Certificates, to cause the removal of such
Whole Loan or Contract from the Trust Fund and substitute in its place one or
more other  Whole Loans or  Contracts, as applicable, in  accordance with the
standards described in the related Prospectus Supplement.  If so provided  in
the  Prospectus Supplement  for a  series,  a Warranting  Party, rather  than
repurchase or  substitute a Whole Loan  or Contract as to which  a breach has
occurred,  will  have  the  option  to   reimburse  the  Trust  Fund  or  the
Securityholders  for any  losses  caused  by  such breach.  Unless  otherwise
specified   in  the   related  Prospectus  Supplement,   this  reimbursement,
repurchase  or  substitution  obligation  will  constitute  the  sole  remedy
available  to  holders   of  Securities  or  the  Trustee  for  a  breach  of
representation by a Warranting Party. 
    

    Neither  the Depositor (except  to the extent  that it is  the Warranting
Party) nor  the Master Servicer will  be obligated to  purchase or substitute
for a Whole Loan or Contract if a Warranting Party defaults on its obligation
to  do so, and no assurance  can be given that  Warranting Parties will carry
out such obligations with respect to Whole Loans or Contracts. 

    Unless otherwise  provided  in  the  related  Prospectus  Supplement  the
Warranting Party will,  with respect to a Trust Fund that includes Government
Securities or MBS,  make or assign certain representations  or warranties, as
of  a  specified date,  with respect  to such  Government Securities  or MBS,
covering  (i) the  accuracy  of the  information  set forth  therefor on  the
schedule of Assets appearing as an exhibit  to the related Agreement and (ii)
the authority  of the  Warranting Party  to sell  such Assets.   The  related
Prospectus Supplement will describe the remedies for a breach thereof.

    A Master  Servicer  will  make  certain  representations  and  warranties
regarding  its  authority to  enter  into, and  its  ability  to perform  its
obligations under, the related Agreement. A breach of any such representation
of the Master  Servicer which materially and adversely  affects the interests
of the  Certificateholders and which  continues unremedied for the  number of
days specified in  the Agreement after the  giving of written notice  of such
breach  to the Master  Servicer by  the Trustee or  the Depositor, or  to the
Master Servicer, the Depositor and the Trustee by the holders of Certificates
evidencing not less than 25% of the Voting Rights (unless otherwise specified
in the  related Prospectus Supplement),  will constitute an Event  of Default
under  such Pooling  and Servicing  Agreement.  See "Events  of Default"  and
"Rights Upon Event of Default." 

Collection Account and Related Accounts

General

   
    The  Master Servicer  and/or the  Trustee  will, as  to each  Trust Fund,
establish and maintain or cause to be established and maintained one  or more
separate  accounts for  the  collection  of payments  on  the related  Assets
(collectively, the "Collection Account"), which must be either (i) an account
or accounts the deposits  in which are insured by the  Bank Insurance Fund or
the  Savings  Association Insurance  Fund  of the  Federal  Deposit Insurance
Corporation  ("FDIC")  (to  the  limits  established by  the  FDIC)  and  the
uninsured deposits in  which are otherwise secured such that the Trustee have
a claim with respect  to the funds in the  Collection Account 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  institution with  which  the  Collection  Account is  maintained  or
(ii) otherwise maintained  with a  bank or  trust company, and  in a  manner,
satisfactory to the Rating  Agency or Agencies rating any class of Securities
of such series.  The collateral eligible to secure amounts  in the Collection
Account  is  limited  to  United   States  government  securities  and  other
investment   grade  obligations  specified   in  the   Agreement  ("Permitted
Investments"). A Collection Account may  be maintained as an interest bearing
or a non-interest  bearing account and the funds held therein may be invested
pending each  succeeding Distribution  Date in  certain short-term  Permitted
Investments.  Unless otherwise provided in the related Prospectus Supplement,
any interest or other income earned  on funds in the Collection Account  will
be  paid  to a  Master  Servicer  or  its designee  as  additional  servicing
compensation. The Collection  Account may be  maintained with an  institution
that is an  affiliate of  the Master Servicer,  if applicable, provided  that
such  institution  meets  the  standards  imposed by  the  Rating  Agency  or
Agencies. If permitted by  the Rating Agency or Agencies and  so specified in
the  related Prospectus  Supplement, a  Collection Account may  contain funds
relating to  more than one  series of mortgage pass-through  certificates and
may contain  other funds respecting  payments on mortgage loans  belonging to
the Master Servicer or serviced or master serviced by it on behalf of others.
    

Deposits

    A Master Servicer or  the Trustee will deposit  or cause to be  deposited
in  the Collection  Account for  one or  more Trust Funds  on a  daily basis,
unless otherwise provided  in the related  Agreement, the following  payments
and collections  received, or advances  made, by the  Master Servicer or  the
Trustee or on its behalf subsequent to the Cut-off Date (other  than payments
due on or before the Cut-off Date,  and exclusive of any amounts representing
a Retained Interest): 

    (i)  all   payments  on   account  of   principal,  including   principal
prepayments, on the Assets; 

    (ii)     all payments on account of interest on the Assets, including any
default interest collected, in each case net of  any portion thereof retained
by a Master Servicer or a Sub-Servicer as its servicing compensation  and net
of any Retained Interest; 

    (iii)    all proceeds of the hazard  insurance policies to be  maintained
in respect of each Mortgaged Property securing a Whole Loan in the Trust Fund
(to the  extent  such proceeds  are not  applied to  the  restoration of  the
property or released to the mortgagor in accordance with the normal servicing
procedures of a Master Servicer  or the related Sub-Servicer, subject  to the
terms   and  conditions   of   the  related   Mortgage  and   Mortgage  Note)
(collectively,  "Insurance  Proceeds")  and all  other  amounts  received and
retained in  connection with the  liquidation of defaulted Mortgage  Loans in
the  Trust  Fund,  by  foreclosure  or  otherwise  ("Liquidation  Proceeds"),
together with  the  net proceeds  on  a monthly  basis  with respect  to  any
Mortgaged  Properties  acquired   for  the  benefit  of   Securityholders  by
foreclosure or by deed in lieu of foreclosure or otherwise;

    (iv)     any amounts  paid under  any instrument or  drawn from  any fund
that  constitutes Credit  Support for  the  related series  of Securities  as
described under "Description of Credit Support"; 

    (v)  any advances made as described under "Description of the Securities-
- -Advances in Respect of Delinquencies"; 

    (vi)     any amounts  paid under  any Cash  Flow Agreement,  as described
under "Description of the Trust Funds--Cash Flow Agreements"; 

    (vii)    all proceeds of  any Asset  or, with  respect to  a Whole  Loan,
property acquired  in respect thereof  purchased by the Depositor,  any Asset
Seller  or any  other  specified  person as  described  under "Assignment  of
Assets; Repurchases"  and "Representations and Warranties;  Repurchases," all
proceeds  of  any  defaulted  Mortgage  Loan  purchased  as  described  under
"Realization  Upon Defaulted  Whole Loans,"  and  all proceeds  of any  Asset
purchased  as described  under "Description  of  the Securities--Termination"
(also, "Liquidation Proceeds"); 

    (viii)   any amounts paid by a  Master Servicer to cover certain interest
shortfalls arising  out of the prepayment of Whole  Loans or Contracts in the
Trust  Fund as  described  under  "Description  of  the  Agreements--Retained
Interest; Servicing Compensation and Payment of Expenses"; 

    (ix)     to the extent that any  such item does not constitute additional
servicing  compensation to  a Master  Servicer,  any payments  on account  of
modification or assumption fees, late payment charges  or Prepayment Premiums
on the Mortgage Assets; 

    (x)  all payments required to be deposited in the Collection Account with
respect to  any deductible clause  in any blanket insurance  policy described
under "Hazard Insurance Policies"; 

    (xi)     any amount required to be deposited by  a Master Servicer or the
Trustee in connection with losses realized on investments for  the benefit of
the Master  Servicer or the Trustee, as the case may be, of funds held in the
Collection Account; and 

    (xii)    any  other amounts  required to  be deposited in  the Collection
Account  as provided in  the related Agreement  and described  in the related
Prospectus Supplement. 

Withdrawals

    A  Master  Servicer  or  the  Trustee  may, from  time  to  time,  unless
otherwise specified  in  the related  Prospectus  Supplement or  the  related
Agreement, make withdrawals  from the Collection Account for  each Trust Fund
for any of the following purposes: 

    (i)  to  make distributions to  the Securityholders on  each Distribution
Date; 

    (ii)     to reimburse a Master Servicer for unreimbursed amounts advanced
as described  under "Description  of the  Securities--Advances in  Respect of
Delinquencies," such reimbursement  to be made out of  amounts received which
were identified and  applied by the  Master Servicer  as late collections  of
interest  (net  of related  servicing  fees  and  Retained Interest)  on  and
principal of the particular  Whole Loans or  Contracts with respect to  which
the advances  were made  or out  of amounts  drawn under  any form  of Credit
Support with respect to such Whole Loans or Contracts; 

    (iii)    to reimburse a  Master Servicer for unpaid servicing fees earned
and certain  unreimbursed servicing expenses  incurred with respect  to Whole
Loans   or  Contracts  and  properties  acquired  in  respect  thereof,  such
reimbursement to be  made out of amounts that  represent Liquidation Proceeds
and Insurance Proceeds  collected on the particular Whole  Loans or Contracts
and properties, and  net income collected on the  particular properties, with
respect to which such fees were earned  or such expenses were incurred or out
of amounts drawn under any form of Credit Support with respect to  such Whole
Loans or Contracts and properties; 

    (iv)     to reimburse  a Master Servicer  for any  advances described  in
clause  (ii) above and any servicing expenses described in clause (iii) above
which, in the Master Servicer's good faith judgment, will not  be recoverable
from  the amounts  described in  clauses (ii) and  (iii), respectively,  such
reimbursement to be made from amounts collected on other Assets or, if and to
the extent so provided by the related  Agreement and described in the related
Prospectus Supplement, just  from that portion of amounts  collected on other
Assets that is otherwise distributable on one or more  classes of Subordinate
Securities, if any, remain  outstanding, and otherwise any  outstanding class
of Securities, of the related series; 

    (v)  if and to the extent described in the related Prospectus Supplement,
to pay a Master Servicer interest accrued on the advances described in clause
(ii) above and the servicing expenses  described in clause (iii) above  while
such remain outstanding and unreimbursed;

    (vi)     to reimburse a  Master Servicer, the Depositor, or  any of their
respective directors, officers, employees and agents, as the case may be, for
certain  expenses, costs  and liabilities  incurred  thereby, as  and to  the
extent described under  "Certain Matters Regarding a Master  Servicer and the
Depositor"; 

    (vii)    if  and  to  the  extent  described  in the  related  Prospectus
Supplement, to pay  (or to  transfer to  a separate account  for purposes  of
escrowing for the payment of) the Trustee's fees; 

    (viii)   to reimburse  the Trustee  or any  of its  directors,  officers,
employees and  agents, as the  case may be,  for certain expenses,  costs and
liabilities incurred thereby,  as and to the extent  described under "Certain
Matters Regarding the Trustee"; 

    (ix)     unless  otherwise provided in the related Prospectus Supplement,
to pay a Master Servicer,  as additional servicing compensation, interest and
investment  income  earned in  respect  of  amounts  held in  the  Collection
Account; 

    (x)  to  pay the  person entitled  thereto any  amounts deposited  in the
Collection Account that were identified and applied by the Master Servicer as
recoveries of Retained Interest; 

    (xi)     to  pay for  costs reasonably  incurred in  connection with  the
proper management and maintenance of  any Mortgaged Property acquired for the
benefit of Securityholders by foreclosure  or by deed in lieu  of foreclosure
or otherwise,  such  payments to  be  made out  of  income received  on  such
property; 

   
    (xii)    if one or more elections have been  made to treat the Trust Fund
or designated portions thereof as a REMIC, to pay any federal, state or local
taxes imposed on the Trust Fund or  its assets or transactions, as and to the
extent described  under "Material Federal  Income Tax  Consequences--REMICS--
Prohibited Transactions Tax and Other Taxes"; 
    

    (xiii)   to pay for the  cost of an independent appraiser or other expert
in  real  estate  matters retained  to  determine  a fair  sale  price  for a
defaulted Whole Loan or a property acquired in  respect thereof in connection
with the liquidation of such Whole Loan or property; 

    (xiv)    to  pay for  the cost  of various  opinions of  counsel obtained
pursuant to the related Agreement for the benefit of Securityholders; 

    (xv)     to pay for the costs of recording  the related Agreement if such
recordation  materially   and   beneficially   affects   the   interests   of
Securityholders,  provided that  such payment  shall not constitute  a waiver
with respect  to the obligation of the Warranting  Party to remedy any breach
of representation or warranty under the Agreement; 

    (xvi)    to pay the person entitled  thereto any amounts deposited in the
Collection Account  in error, including  amounts received on any  Asset after
its removal from the Trust Fund whether by reason of purchase or substitution
as  contemplated by "Assignment  of Assets; Repurchase"  and "Representations
and Warranties; Repurchases" or otherwise; 

    (xvii)   to  make  any   other  withdrawals  permitted  by   the  related
Agreement; and 

    (xviii)  to clear and terminate the Collection Account at the termination
of the Trust Fund. 

Other Collection Accounts

    Notwithstanding the  foregoing, if so specified in the related Prospectus
Supplement, the  Agreement for any series  of Securities may provide  for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Sub-Servicer will deposit on a daily basis the
amounts  described  under  "--Deposits"  above  for one  or  more  series  of
Securities.  Any amounts  on deposit in  any such collection  account will be
withdrawn therefrom and deposited into  the appropriate Collection Account by
a  time specified  in  the  related Prospectus  Supplement.    To the  extent
specified in  the related Prospectus  Supplement, any amounts which  could be
withdrawn  from the  Collection Account  as  described under  "--Withdrawals"
above, may  also  be  withdrawn  from  any  such  collection  account.    The
Prospectus Supplement  will set  forth any restrictions  with respect  to any
such  collection   account,   including  investment   restrictions  and   any
restrictions with  respect  to financial  institutions  with which  any  such
collection account may be maintained.

Collection and Other Servicing Procedures

    The Master  Servicer, directly or  through Sub-Servicers, is  required to
make reasonable  efforts to  collect all scheduled  payments under  the Whole
Loans and will follow  or cause to be followed such  collection procedures as
it would  follow with respect  to mortgage loans  that are comparable  to the
Whole Loans or manufactured housing contracts comparable to the Contracts and
held  for its  own  account,  provided such  procedures  are consistent  with
(i) the  terms of  the related  Agreement  and any  related hazard  insurance
policy or instrument of Credit Support, if any, included in the related Trust
Fund   described   herein   or  under   "Description   of   Credit  Support,"
(ii) applicable law and (iii) the general servicing standard specified in the
related Prospectus Supplement or,  if no such standard  is so specified,  its
normal servicing practices  (in either  case, the  "Servicing Standard").  In
connection therewith, the Master Servicer will be permitted in its discretion
to waive  any late payment  charge or penalty  interest in respect of  a late
payment on a Whole Loan or Contract. 

    Each Master  Servicer will  also be required  to perform  other customary
functions  of a  servicer of comparable  loans, including  maintaining hazard
insurance  policies  as  described  herein  and  in  any  related  Prospectus
Supplement, and filing and settling  claims thereunder; maintaining escrow or
impoundment accounts of mortgagors for  payment of taxes, insurance and other
items  required  to  be paid  by  any  mortgagor pursuant  to  a  Whole Loan;
processing assumptions  or  substitutions in  those  cases where  the  Master
Servicer has  determined not  to enforce  any applicable due-on-sale  clause;
attempting to cure delinquencies; supervising foreclosures or  repossessions;
inspecting  and managing  Mortgaged Properties  or  Manufactured Homes  under
certain circumstances;  and maintaining  accounting records  relating to  the
Whole  Loans  or  Contracts.    Unless otherwise  specified  in  the  related
Prospectus Supplement, the Master Servicer will be responsible for filing and
settling  claims in respect of particular  Whole Loans or Contracts under any
applicable instrument of Credit Support. See "Description of Credit Support."

    The Master Servicer may  agree to modify, waive or amend any  term of any
Whole Loan or Contract in a manner consistent with the Servicing  Standard so
long as the modification, waiver or amendment will not (i) affect  the amount
or timing  of any scheduled  payments of principal  or interest on  the Whole
Loan or Contract  or (ii) in its judgment, materially impair the security for
the Whole Loan  or Contract  or reduce  the likelihood of  timely payment  of
amounts due thereon. The Master Servicer also  may agree to any modification,
waiver  or amendment that would so  affect or impair the  payments on, or the
security for, a Whole  Loan or Contract if, unless otherwise  provided in the
related Prospectus Supplement, (i) in its judgment, a material default on the
Whole Loan  or Contract  has occurred or  a payment  default is  imminent and
(ii) in its judgment,  such modification, waiver  or amendment is  reasonably
likely to  produce  a greater  recovery with  respect to  the  Whole Loan  or
Contract on a present value basis than would liquidation. The Master Servicer
is required to notify the Trustee in the event of any modification, waiver or
amendment of any Whole Loan or Contract.

   

    

Sub-Servicers

    A Master  Servicer may delegate its  servicing obligations in  respect of
the   Whole  Loans   or   Contracts  to   third-party   servicers  (each,   a
"Sub-Servicer"), but  such Master  Servicer will  remain obligated  under the
related Agreement. Each sub-servicing agreement between a Master Servicer and
a  Sub-Servicer (a  "Sub-Servicing  Agreement") must  be consistent  with the
terms  of the related Agreement and must provide  that, if for any reason the
Master Servicer for the  related series of Securities is no  longer acting in
such capacity, the Trustee  or any successor  Master Servicer may assume  the
Master Servicer's rights and obligations under such Sub-Servicing Agreement.

    Unless  otherwise  provided in  the  related  Prospectus Supplement,  the
Master  Servicer  will  be solely  liable  for all  fees  owed by  it  to any
Sub-Servicer,  irrespective of  whether  the  Master Servicer's  compensation
pursuant to the  related Agreement is sufficient to pay such fees. However, a
Sub- Servicer  may be entitled to a Retained  Interest in certain Whole Loans
or Contracts. Each Sub-Servicer will be reimbursed by the Master Servicer for
certain expenditures which it makes, generally to  the same extent the Master
Servicer would  be  reimbursed under  an Agreement.  See "Retained  Interest;
Servicing Compensation and Payment of Expenses."

   
Realization Upon Defaulted Whole Loans or Contracts
    

    Unless  otherwise  provided in  the  related  Prospectus Supplement,  the
Master Servicer is required to monitor any Whole Loan or Contract which is in
default, initiate  corrective  action in  cooperation with  the mortgagor  or
obligor if  cure is  likely, inspect the  Mortgaged Property  or Manufactured
Home  and take  such  other actions  as  are  consistent with  the  Servicing
Standard. A significant period of time may elapse before the Master  Servicer
is able  to assess  the success  of such  corrective action  or the  need for
additional initiatives. 

    Any Agreement  relating  to a  Trust Fund  that includes  Whole Loans  or
Contracts may grant  to the Master Servicer  and/or the holder or  holders of
certain classes  of Securities a right of first  refusal to purchase from the
Trust Fund at a predetermined purchase price  any such Whole Loan or Contract
as  to  which  a  specified  number  of  scheduled  payments  thereunder  are
delinquent. Any such right granted to the holder of an Offered  Security will
be  described in  the related Prospectus  Supplement. The  related Prospectus
Supplement will  also describe any  such right granted  to any person  if the
predetermined purchase price is less  than the Purchase Price described under
"Representations and Warranties; Repurchases."

   
    If  so  specified  in  the  related  Prospectus  Supplement,  the  Master
Servicer may offer  to sell any defaulted Whole Loan or Contract described in
the preceding paragraph  and not otherwise purchased  by any person  having a
right of first refusal with respect thereto,  if and when the Master Servicer
determines, consistent  with the Servicing  Standard, that such a  sale would
produce a  greater recovery on  a present value basis  than would liquidation
through  foreclosure, repossession  or  similar  proceedings.    The  related
Agreement  will provide  that any  such offering  be  made in  a commercially
reasonable manner for a  specified period and that the Master Servicer accept
the highest cash bid received from any person (including itself, an affiliate
of the Master Servicer or  any Securityholder) that constitutes a fair  price
for  such  defaulted  Whole Loan  or  Contract.  In the  absence  of  any bid
determined  in accordance with the  related Agreement to  be fair, the Master
Servicer  shall proceed  with  respect  to such  defaulted  Mortgage Loan  or
Contract as  described below.  Any bid  in an  amount at least  equal to  the
Purchase  Price described under "Representations and Warranties; Repurchases"
will in all cases be deemed fair.
    

    The Master Servicer, on  behalf of the Trustee, may at any time institute
foreclosure  proceedings,  exercise  any  power  of  sale  contained  in  any
mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire title to
a Mortgaged Property securing a Whole  Loan by operation of law or  otherwise
and may at any time repossess and realize upon any Manufactured Home, if such
action is consistent with the Servicing Standard  and a default on such Whole
Loan  or Contract  has occurred  or, in  the Master  Servicer's judgment,  is
imminent.

   
     Unless  otherwise  provided in  the  related  Prospectus Supplement,  if
title to any  Mortgaged Property is acquired  by a Trust  Fund as to which  a
REMIC election  has been made,  the Master Servicer,  on behalf of  the Trust
Fund, will  be required to sell the Mortgaged  Property within three years of
acquisition, unless (i) the Internal  Revenue Service grants an  extension of
time to  sell  such  property or  (ii) the  Trustee receives  an  opinion  of
independent  counsel to the  effect that the  holding of the  property by the
Trust Fund subsequent to three years after its acquisition will not result in
the imposition of a tax  on the Trust Fund or cause the Trust Fund to fail to
qualify  as  a  REMIC under  the  Code  at  any  time that  any  Security  is
outstanding. Subject to  the foregoing, the Master Servicer  will be required
to (i) solicit bids for any Mortgaged  Property so acquired in such a  manner
as will be reasonably  likely to realize a  fair price for such  property and
(ii) accept the first (and, if multiple  bids are contemporaneously received,
the highest) cash bid received from any person that constitutes a fair price.
    

    The  limitations  imposed  by  the   related  Agreement  and  the   REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the ownership and management of any Mortgaged Property
acquired on behalf of  the Trust Fund may result in the recovery of an amount
less than  the amount that would  otherwise be recovered.  See "Certain Legal
Aspects of Mortgage Loans--Foreclosure."

   
    If recovery  on a  defaulted Whole  Loan  or Contract  under any  related
instrument   of  Credit  Support  is   not  available,  the  Master  Servicer
nevertheless 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 Whole Loan  or Contract. If the proceeds of  any liquidation of
the property securing  the defaulted Whole Loan or Contract are less than the
outstanding principal  balance of the  defaulted Whole Loan or  Contract plus
interest  accrued  thereon  at  the   Mortgage  Rate  or  Contract  Rate,  as
applicable,  plus the  aggregate amount  of expenses  incurred by  the Master
Servicer in connection with such proceedings and which are reimbursable under
the  Agreement, the  Trust Fund will  realize a  loss in  the amount  of such
difference. The Master Servicer will be  entitled to withdraw or cause to  be
withdrawn  from  the  Collection  Account  out  of the  Liquidation  Proceeds
recovered on any defaulted Whole Loan  or Contract, prior to the distribution
of such  Liquidation Proceeds  to Securityholders,  amounts representing  its
normal servicing  compensation on  the Whole  Loan or  Contract, unreimbursed
servicing expenses incurred with  respect to the  Whole Loan or Contract  and
any unreimbursed  advances of  delinquent payments made  with respect  to the
Whole Loan or Contract. 

    If  any property securing  a defaulted Whole Loan  or Contract is damaged
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 Whole Loan or Contract
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.
    

    As  servicer  of the  Whole Loans  or  Contracts, a  Master  Servicer, on
behalf of itself, the Trustee and the Securityholders, will present claims to
the obligor  under  each instrument  of Credit  Support, and  will take  such
reasonable steps as  are necessary to  receive payment or to  permit recovery
thereunder with respect to defaulted Whole Loans or Contracts.

    If  a  Master  Servicer  or its  designee  recovers  payments  under  any
instrument of Credit  Support with  respect to  any defaulted  Whole Loan  or
Contract, the Master  Servicer will be  entitled to withdraw  or cause to  be
withdrawn  from  the  Collection  Account  out of  such  proceeds,  prior  to
distribution thereof to  Certificateholders, amounts representing  its normal
servicing compensation on such Whole Loan or Contract, unreimbursed servicing
expenses  incurred  with respect  to  the  Whole  Loan  or Contract  and  any
unreimbursed advances of  delinquent payments made with respect  to the Whole
Loan or Contract. See "Hazard  Insurance Policies" and "Description of Credit
Support."

Hazard Insurance Policies

    Whole Loans

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Agreement for  a Trust Fund comprised of Whole  Loans will require the Master
Servicer to  cause the  mortgagor on  each Whole  Loan to  maintain a  hazard
insurance policy providing for such coverage as is required under the related
Mortgage  or, if any  Mortgage permits the  holder thereof to  dictate to the
mortgagor the  insurance coverage to  be maintained on the  related Mortgaged
Property, then  such coverage as  is consistent with the  Servicing Standard.
Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  such
coverage will be in general in an amount equal to the lesser of the principal
balance owing on such Whole Loan and the amount necessary to fully compensate
for any damage  or loss to  the improvements on  the Mortgaged Property  on a
replacement cost basis, but in either case not less than the amount necessary
to  avoid the application of any co-insurance  clause contained in the hazard
insurance policy.  The ability of the  Master Servicer to assure  that hazard
insurance proceeds are appropriately applied  may be dependent upon its being
named as an  additional insured under  any hazard insurance policy  and under
any  other insurance policy  referred to below,  or upon the  extent to which
information in this regard is  furnished by mortgagors. All amounts collected
by the  Master  Servicer under  any such  policy (except  for  amounts to  be
applied to the restoration or repair of the Mortgaged Property or released to
the  mortgagor  in accordance  with  the Master  Servicer's  normal servicing
procedures, subject to  the terms and conditions of  the related Mortgage and
Mortgage Note)  will be  deposited in the  Collection Account.  The Agreement
will provide that  the Master  Servicer may satisfy  its obligation to  cause
each  mortgagor to  maintain such  a hazard  insurance policy  by the  Master
Servicer's maintaining a blanket policy insuring against hazard losses on the
Whole Loans. If such blanket policy contains a deductible clause,  the Master
Servicer will be  required to deposit in the Collection Account all sums that
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  of the property
by fire,  lightning, explosion, smoke,  windstorm and hail, and  riot, strike
and civil  commotion, subject to  the conditions and exclusions  specified in
each  policy.  Although the  policies relating  to  the Whole  Loans  will be
underwritten  by different insurers under  different state laws in accordance
with  different  applicable  state  forms, and  therefore  will  not  contain
identical  terms and  conditions, the  basic  terms thereof  are dictated  by
respective  state laws,  and most  such policies typically  do not  cover any
physical  damage resulting from war, revolution, governmental actions, floods
and  other  water-related  causes,  earth  movement  (including  earthquakes,
landslides  and mudflows),  wet  or  dry rot,  vermin,  domestic animals  and
certain other kinds of uninsured risks. 

    The hazard  insurance policies covering the Mortgaged Properties securing
the  Whole Loans will typically contain a  co-insurance clause that in effect
requires  the  insured  at  all  times to  carry  insurance  of  a  specified
percentage (generally  80%  to 90%)  of  the full  replacement value  of  the
improvements on  the property  in order  to recover  the full  amount of  any
partial  loss.  If   the  insured's  coverage  falls   below  this  specified
percentage, such clause  generally provides that  the insurer's liability  in
the event of partial loss does  not exceed the lesser of (i) the  replacement
cost  of the improvements less physical depreciation and (ii) such proportion
of  the  loss as  the  amount of  insurance  carried bears  to  the specified
percentage of the full replacement cost of such improvements. 

    Each Agreement for  a Trust  Fund comprised of  Whole Loans will  require
the Master Servicer to cause the mortgagor on each Whole Loan to maintain all
such other insurance coverage with  respect to the related Mortgaged Property
as is consistent  with the terms  of the related  Mortgage and the  Servicing
Standard,  which insurance  may  typically include  flood  insurance (if  the
related  Mortgaged Property  was located  at  the time  of  origination in  a
federally designated flood area).

    Any  cost  incurred  by  the Master  Servicer  in  maintaining  any  such
insurance policy will  be added to the  amount owing under the  Mortgage Loan
where the terms of the Mortgage  Loan so permit; provided, however, that  the
addition  of  such  cost will  not  be  taken into  account  for  purposes of
calculating the distribution to be made to Certificateholders. Such costs may
be recovered by the Master Servicer or Sub-Servicer, as the case may be, from
the Collection Account, with interest thereon, as provided by the Agreement.

    Under  the  terms  of  the Whole  Loans,  mortgagors  will  generally  be
required  to  present  claims  to insurers  under  hazard  insurance policies
maintained  on  the related  Mortgaged  Properties. The  Master  Servicer, on
behalf  of the  Trustee and  Certificateholders, is  obligated to  present or
cause  to be  presented claims  under any  blanket insurance  policy insuring
against  hazard  losses on  Mortgaged  Properties securing  the  Whole Loans.
However,  the ability  of  the Master  Servicer  to present  or  cause to  be
presented such  claims is dependent upon  the extent to which  information in
this regard is furnished to the Master Servicer by mortgagors.

Contracts

    Except as otherwise  specified in the related  Prospectus Supplement, the
terms of  the Agreement for a Trust Fund  comprised of Contracts will require
the Master Servicer to  cause to be maintained with respect  to each Contract
one or more hazard insurance policies  which provide, at a minimum, the  same
coverage as  a standard form fire and extended coverage insurance policy that
is  customary for  manufactured housing,  issued by  a company  authorized to
issue such policies in the state  in which the Manufactured Home is  located,
and in an amount which is not  less than the maximum insurable value of  such
Manufactured  Home  or the  principal  balance due  from  the obligor  on the
related Contract,  whichever is less;  provided, however, that the  amount of
coverage provided by each such hazard insurance policy shall be sufficient to
avoid the application  of any co-insurance clause contained therein.   When a
Manufactured Home's location was,  at the time of origination of  the related
Contract, within a federally designated special flood hazard area, the Master
Servicer shall  cause such flood  insurance to be maintained,  which coverage
shall  be at  least equal to  the minimum  amount specified in  the preceding
sentence or such  lesser amount as may  be available under the  federal flood
insurance program.   Each hazard insurance policy caused to  be maintained by
the Master Servicer  shall contain a standard  loss payee clause in  favor of
the Master Servicer  and its successors  and assigns.   If any obligor  is in
default  in  the  payment of  premiums  on  its  hazard insurance  policy  or
policies, the Master Servicer shall pay  such premiums out of its own  funds,
and may add  separately such premium to the Obligor's  obligation as provided
by the Contract,  but may  not add  such premium to  the remaining  principal
balance of the Contract.

    The Master  Servicer may maintain, in  lieu of causing  individual hazard
insurance policies to  be maintained with respect to  each Manufactured Home,
and shall maintain, to the extent that the related Contract does  not require
the Obligor to maintain a hazard insurance policy with respect to the related
Manufactured Home, one or more  blanket insurance policies covering losses on
the  obligor's  interest in  the  Contracts  resulting  from the  absence  or
insufficiency of individual hazard  insurance policies.  The  Master Servicer
shall pay the  premium for such blanket policy on the basis described therein
and shall pay any deductible amount with respect to claims under  such policy
relating to the Contracts.

Fidelity Bonds and Errors and Omissions Insurance

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Agreement will require that the Master Servicer obtain and maintain in effect
a  fidelity bond  or similar form  of insurance  coverage (which  may provide
blanket coverage) or any combination thereof insuring against loss occasioned
by fraud,  theft or other  intentional misconduct of the  officers, employees
and agents of  the Master  Servicer.   The related Agreement  will allow  the
Master  Servicer to  self-insure against  loss occasioned  by the  errors and
omissions of  the officers, employees  and agents of  the Master  Servicer so
long as certain criteria set forth in the Agreement are met.

Due-on-Sale Provisions

    The  Whole  Loans  may  contain clauses  requiring  the  consent  of  the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale  clauses entitling  the mortgagee  to accelerate  payment  of the
Whole Loan  upon any  sale, transfer or  conveyance of the  related Mortgaged
Property. Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will  generally enforce any due-on-sale clause  to the extent
it  has knowledge of the conveyance  or proposed conveyance of the underlying
Mortgaged  Property  and it  is  entitled  to  do so  under  applicable  law;
provided,  however, that  the Master  Servicer will  not  take any  action in
relation  to  the  enforcement  of  any  due-on-sale  provision  which  would
adversely  affect or  jeopardize  coverage  under  any  applicable  insurance
policy. Unless otherwise  specified in the related Prospectus Supplement, any
fee collected  by or on  behalf of the  Master Servicer for  entering into an
assumption agreement will be retained by or on behalf of the  Master Servicer
as additional servicing  compensation. See "Certain Legal Aspects of Mortgage
Loans--Due-on-Sale and Due-on-Encumbrance."   The Contracts may  also contain
such  clauses.    Unless  otherwise   provided  in  the  related   Prospectus
Supplement, the  Master Servicer will  permit such  transfer so  long as  the
transferee  satisfies  the  Master  Servicer's then  applicable  underwriting
standards.  The purpose of such transfers is often to avoid a  default by the
transferring obligor.  See "Certain Legal Aspects of the Contracts--Transfers
of Manufactured Homes; Enforceability of Due-on-Sale Clauses".

Retained Interest; Servicing Compensation and Payment of Expenses

    The Prospectus  Supplement  for a  series  of Certificates  will  specify
whether there will be  any Retained Interest in the  Assets, and, if so,  the
initial owner thereof.  If so, the Retained Interest will be established on a
loan-by-loan  basis and  will  be specified  on  an  exhibit to  the  related
Agreement. A "Retained  Interest" in an Asset represents  a specified portion
of the  interest payable thereon. The Retained Interest will be deducted from
mortgagor payments  as received  and will not  be part  of the  related Trust
Fund. 

   
    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Master  Servicer's and a  Sub-Servicer's primary servicing  compensation with
respect to a series of Securities  will come from the periodic payment to  it
of  a  portion of  the interest  payment  on each  Asset. Since  any Retained
Interest and a Master Servicer's  primary compensation are percentages of the
principal balance  of each  Asset, such amounts  will decrease  in accordance
with the amortization  of the Assets. The Prospectus  Supplement with respect
to a series  of Securities evidencing interests in a Trust Fund that includes
Whole Loans  or Contracts may  provide that, as additional  compensation, the
Master  Servicer  or  the  Sub-Servicers  may  retain  all or  a  portion  of
assumption  fees, modification  fees,  late  payment  charges  or  Prepayment
Premiums collected from mortgagors and any interest or other income which may
be earned on funds held in the  Collection Account or any account established
by a Sub-Servicer pursuant to the Agreement.

    The  Master  Servicer  may,  to  the   extent  provided  in  the  related
Prospectus Supplement, pay  from its servicing compensation  certain expenses
incurred  in  connection with  its  servicing  and  managing of  the  Assets,
including, without limitation,  payment of the fees and  disbursements of the
Trustee   and  independent  accountants,  payment  of  expenses  incurred  in
connection with distributions and reports  to Securityholders, and payment of
any other expenses  described in the  related Prospectus Supplement.  Certain
other  expenses,  including   certain  expenses  relating  to   defaults  and
liquidations on  the Whole Loans or Contracts and,  to the extent so provided
in the related Prospectus Supplement,  interest thereon at the rate specified
therein may be borne by the Trust Fund.
    

    If and to the extent  provided in the related Prospectus  Supplement, the
Master  Servicer  may  be required  to  apply  a  portion  of  the  servicing
compensation otherwise payable to it in respect  of any Due Period to certain
interest  shortfalls resulting  from  the voluntary  prepayment of  any Whole
Loans or  Contracts in  the related Trust  Fund during  such period  prior to
their respective due dates therein.

Evidence as to Compliance

    Each Agreement relating to Assets which  include Whole Loans or Contracts
will  provide that on or before a specified date in each year, beginning with
the first  such date at  least six months after  the related Cut-off  Date, a
firm  of independent  public  accountants  will furnish  a  statement to  the
Trustee to the  effect that, on  the basis  of the examination  by such  firm
conducted   substantially  in  compliance  with  either  the  Uniform  Single
Attestation Program  for Mortgage  Bankers, the  Audit Program  for Mortgages
serviced for  the Federal  Home Loan Mortgage  Corporation ("FHLMC")  or such
other program  used by the Master Servicer, the  servicing by or on behalf of
the Master Servicer of mortgage  loans under agreements substantially similar
to each other  (including the related Agreement) was  conducted in compliance
with the terms of such agreements or  such program except for any significant
exceptions or errors in records that, in the opinion of the firm,  either the
Audit Program for Mortgages serviced for FHLMC, or paragraph 4 of the Uniform
Single  Attestation  Program  for Mortgage  Bankers,  or  such other  program
requires it to report.  In rendering its statement such firm may  rely, as to
matters relating to the direct  servicing of mortgage loans by Sub-Servicers,
upon  comparable  statements  for  examinations  conducted  substantially  in
compliance with the  Uniform Single Attestation Program  for Mortgage Bankers
or the  Audit Program for Mortgages serviced for  FHLMC or such other program
used by  such Sub-Servicer (rendered  within one  year of such  statement) of
firms  of   independent  public  accountants  with  respect  to  the  related
Sub-Servicer.

    Each such Agreement will  also provide for delivery to the Trustee, on or
before a specified  date in each year, of  an annual statement signed  by two
officers of the  Master Servicer to the  effect that the Master  Servicer has
fulfilled  its obligations  under  the  Agreement  throughout  the  preceding
calendar year or other specified twelve-month period. 

   
    Unless otherwise  provided in  the related Prospectus  Supplement, copies
of such annual accountants' statement and such statements of officers will be
obtainable  by Securityholders  without  charge upon  written request  to the
Master  Servicer  at  the  address   set  forth  in  the  related  Prospectus
Supplement.
    

Certain Matters Regarding a Master Servicer and the Depositor

    The  Master Servicer,  if any,  or a servicer  for substantially  all the
Whole Loans or  Contracts under each Agreement  will be named in  the related
Prospectus  Supplement. The  entity serving  as Master  Servicer (or  as such
servicer) may  be an  affiliate of the  Depositor and  may have  other normal
business  relationships with  the Depositor  or  the Depositor's  affiliates.
Reference herein to the Master Servicer shall be deemed to be to the servicer
of substantially all of the Whole Loans or Contracts, if applicable.

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
related Agreement will provide that  the Master Servicer may resign from  its
obligations and duties  thereunder only upon a determination  that its duties
under the Agreement  are no longer permissible under applicable law or are in
material  conflict by  reason of  applicable  law with  any other  activities
carried on by it, the other activities of the Master Servicer so causing such
a conflict being of  a type and nature  carried on by the Master  Servicer at
the date  of 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. 

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Agreement  will  further  provide  that  neither  any  Master  Servicer,  the
Depositor nor any director, officer, employee, or agent of a  Master Servicer
or the Depositor will  be under any  liability to the  related Trust Fund  or
Security holders for any action taken,  or for refraining from the taking  of
any action, in good faith pursuant  to the Agreement; provided, however, that
neither  a  Master  Servicer, the  Depositor  nor  any  such  person will  be
protected against any  breach of a representation, warranty  or covenant made
in such Agreement, or against  any liability specifically imposed thereby, or
against any liability which would  otherwise be imposed by reason  of willful
misfeasance, bad faith or gross  negligence in the performance of obligations
or duties  thereunder or by reason  of reckless disregard of  obligations and
duties  thereunder.  Unless  otherwise specified  in  the  related Prospectus
Supplement, each Agreement will further provide that any Master Servicer, the
Depositor and any director,  officer, employee or agent of  a Master Servicer
or the  Depositor 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; provided,  however, that such indemnification will  not extend to
any loss, liability or expense  (i) specifically imposed by such Agreement or
otherwise incidental to the performance of obligations and duties thereunder,
including,  in  the  case  of  a  Master  Servicer,  the  prosecution  of  an
enforcement action in  respect of any specific  Whole Loan or Whole  Loans or
Contract or Contracts (except as any such loss, liability or expense shall be
otherwise  reimbursable   pursuant  to  such  Agreement);   (ii) incurred  in
connection  with any breach of a representation, warranty or covenant made in
such Agreement; (iii) incurred  by reason of misfeasance, bad  faith or gross
negligence  in the  performance of  obligations or  duties thereunder,  or by
reason of reckless disregard of  such obligations or duties; (iv) incurred in
connection with any violation of any state or federal securities law;  or (v)
imposed by any  taxing authority if  such loss, liability  or expense is  not
specifically reimbursable pursuant to the  terms of the related Agreement. In
addition, each  Agreement will provide  that neither any Master  Servicer nor
the Depositor 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. Any  such Master Servicer  or the Depositor  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 Securityholders, and
the Master Servicer or the Depositor, as the case may be, will be entitled to
be reimbursed therefor and to charge the Collection Account.

    Any person into which the Master Servicer or  the Depositor may be merged
or consolidated, or any person resulting from any merger or  consolidation to
which  the  Master  Servicer or  the  Depositor  is a  party,  or  any person
succeeding to the business  of the Master Servicer or the  Depositor, will be
the successor of  the Master Servicer or  the Depositor, as the  case may be,
under the related Agreement.

Events of Default under the Agreement

   
    Unless otherwise  provided in  the related  Prospectus  Supplement for  a
Trust  Fund that includes  Whole Loans or Contracts,  Events of Default under
the related Agreement will include (i) any failure by the Master  Servicer to
distribute or cause  to be distributed to Securityholders, or to remit to the
Trustee   or  Indenture   Trustee,  as   applicable,   for  distribution   to
Securityholders, any required payment that continues after a grace period, if
any; (ii) any failure  by the Master Servicer  duly to observe or  perform in
any material  respect any of  its other  covenants or  obligations under  the
Agreement which continues unremedied for  thirty days after written notice of
such failure has  been given to  the Master  Servicer by the  Trustee or  the
Depositor, or to  the Master Servicer, the  Depositor and the Trustee  by the
holders of  Securities evidencing  not less  than 25%  of the  Voting Rights;
(iii) any breach of a representation or warranty made  by the Master Servicer
under the Agreement  which materially and adversely affects  the interests of
Securityholders  and  which continues  unremedied  for thirty  days  (or such
longer period specified  in the related Prospectus  Supplement) after written
notice of such breach has been given to the Master Servicer by the Trustee or
the Depositor, or  to the Master Servicer,  the Depositor and the  Trustee by
the holders of  Securities evidencing not less than 25% of the Voting Rights;
and (iv) certain events  of insolvency, readjustment of  debt, marshalling of
assets and  liabilities or similar proceedings  and certain actions  by or on
behalf  of the Master Servicer indicating its  insolvency or inability to pay
its obligations.  Material  variations to  the  foregoing Events  of  Default
(other than to shorten cure periods or eliminate notice requirements) will be
specified in the related Prospectus Supplement. Unless otherwise specified in
the  related Prospectus  Supplement, the  Trustee shall,  not later  than the
later of 60 days after the occurrence of any event which constitutes or, with
notice or  lapse of time  or both, would  constitute an Event of  Default and
five  days  after  certain  officers  of  the Trustee  become  aware  of  the
occurrence  of  such an  event, transmit  by  mail to  the Depositor  and all
Securityholders of  the applicable series  notice of such  occurrence, unless
such default shall have been cured or waived. 
    

    The manner of  determining the "Voting Rights" of a  Security or class or
classes of Securities will be specified in the related Prospectus Supplement.

Rights Upon Event of Default under the Agreement

   
    So long  as an Event  of Default under  an Agreement  remains unremedied,
the  Depositor  or  the Trustee  may,  and  at the  direction  of  holders of
Securities evidencing not  less than 51% (or such  other percentage specified
in  the related  Prospectus Supplement)  of  the Voting  Rights, the  Trustee
shall, terminate  all of the  rights and  obligations of the  Master Servicer
under the Agreement and in and to the Mortgage Loans or Contracts (other than
as a Securityholder or as the owner of any Retained Interest),  whereupon the
Trustee will succeed  to all of the responsibilities,  duties and liabilities
of the  Master Servicer under  the Agreement (except  that if the  Trustee is
prohibited  by  law  from  obligating   itself  to  make  advances  regarding
delinquent  Mortgage  Loans  or  Contracts,  or  if  the  related  Prospectus
Supplement so specifies,  then the Trustee will not be obligated to make such
advances) and will  be entitled to similar compensation  arrangements. Unless
otherwise specified in  the related Prospectus Supplement, in  the event that
the Trustee  is unwilling  or unable  so to act,  it may  or, at  the written
request of the holders of Securities entitled  to at least 51% (or such other
percentage specified  in the  related  Prospectus Supplement)  of the  Voting
Rights, it  shall appoint, or petition a  court of competent jurisdiction for
the appointment  of, a  loan servicing institution  acceptable to  the Rating
Agency with  a  net  worth at  the  time  of  such appointment  of  at  least
$15,000,000  (or  such  other  amount  specified  in  the related  Prospectus
Supplement) 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  described  in the  related  Prospectus Supplement,  the
holders of Securities representing at least 66 2/3% (or such other percentage
specified  in  the  related  Prospectus  Supplement)  of  the  Voting  Rights
allocated to  the respective classes of  Securities affected by any  Event of
Default will be entitled  to waive such Event of Default;  provided, however,
that an Event of Default involving a failure to distribute a required payment
to Securityholders described  in clause (i) under "Events of  Default" may be
waived only by all of the  Securityholders. Upon any such waiver of an  Event
of Default, such Event of Default shall cease to exist and shall be deemed to
have been remedied for every purpose under the Agreement. 

    No Securityholders will  have the right under any  Agreement to institute
any proceeding with  respect thereto unless such holder  previously has given
to the Trustee written notice of default and unless the holders of Securities
evidencing  not less  than 25%  (or such  other percentage  specified in  the
related Prospectus Supplement) of the Voting Rights 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 sixty days (or such other number of days specified in the related
Prospectus  Supplement)  has  neglected  or  refused  to  institute any  such
proceeding. The Trustee,  however, is under no obligation to  exercise any of
the  trusts  or  powers  vested  in  it  by any  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 holders of Securities covered  by such Agreement,
unless such Securityholders  have offered to the  Trustee reasonable security
or  indemnity  against the  costs,  expenses  and  liabilities which  may  be
incurred therein or thereby. 

Amendment

   
    Each  Agreement  may be  amended  by  the  parties thereto,  without  the
consent of any of the holders of  Securities covered by the Agreement, (i) to
cure  any ambiguity  or mistake,  (ii) to correct,  modify or  supplement any
provision therein which may be  inconsistent with any other provision therein
or with the related Prospectus Supplement, (iii) to make any other provisions
with respect to  matters or questions arising  under the Agreement which  are
not materially  inconsistent with the  provisions thereof, or  (iv) to comply
with any requirements  imposed by  the Code;  provided that, in  the case  of
clause (iii), such  amendment will not (as evidenced by an opinion of counsel
to such effect) adversely affect in any material respect the interests of any
holder of Securities covered by  the Agreement. Unless otherwise specified in
the related Prospectus Supplement, each Agreement may also  be amended by the
Depositor, the Master Servicer, if any, and the Trustee, with the  consent of
the holders of Securities  affected thereby evidencing not less  than 51% (or
such other percentage specified in  the related Prospectus Supplement) of the
Voting  Rights, for  any purpose;  provided, however,  that unless  otherwise
specified  in  the  related  Prospectus  Supplement, no  such  amendment  may
(i) reduce in  any manner  the amount  of or  delay the  timing of,  payments
received or advanced on Mortgage Loans or Contracts which are required  to be
distributed  on any  Security  without  the consent  of  the holder  of  such
Security or (ii) reduce  the consent percentages described  in this paragraph
without  the  consent of  the  holders  of  all  Securities covered  by  such
Agreement then outstanding. However, with respect to any series of Securities
as to which a REMIC election  is to be made, the Trustee will  not consent to
any amendment of the Agreement unless it shall first have received an opinion
of  counsel  to  the  effect that  such  amendment  will  not  result in  the
imposition of a tax on the related Trust Fund or cause the related Trust Fund
to fail  to qualify as a  REMIC at any  time that the related  Securities are
outstanding. 
    

The Trustee

    The Trustee under each Agreement or Trust Agreement will be named in  the
related  Prospectus   Supplement.  The  commercial  bank,   national  banking
association, banking corporation or trust company serving as Trustee may have
a banking  relationship with  the Depositor and  its affiliates and  with any
Master Servicer and its affiliates. 

Duties of the Trustee

    The  Trustee  will  make  no  representations   as  to  the  validity  or
sufficiency of any Agreement  or Trust Agreement, the Securities or any Asset
or related document  and is not accountable for the use  or application by or
on behalf of any  Master Servicer of any funds paid to the Master Servicer or
its designee in respect of the Securities or the Assets, or deposited into or
withdrawn from the Collection Account or any other account by or on behalf of
the Master Servicer. If no Event  of Default has occurred and is  continuing,
the Trustee  is required to  perform only those duties  specifically required
under the related Agreement or  Trust Agreement, as applicable. However, upon
receipt of the various certificates, reports or other instruments required to
be  furnished to it, the Trustee is required to examine such documents and to
determine whether  they conform to the requirements of the Agreement or Trust
Agreement, as applicable.

Certain Matters Regarding the Trustee

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Trustee and any director, officer, employee or  agent of the Trustee shall be
entitled  to indemnification  out of  the  Collection Account  for any  loss,
liability  or expense  (including costs  and expenses  of litigation,  and of
investigation,  counsel  fees,   damages,  judgments  and  amounts   paid  in
settlement)  incurred  in  connection with  the  Trustee's  (i) enforcing its
rights  and remedies  and protecting  the interests,  of the  Securityholders
during the continuance of an  Event of Default, (ii) defending or prosecuting
any legal action  in respect of the related Agreement or series of Securities
(iii) being the  mortgagee of record with respect to  the Mortgage Loans in a
Trust Fund and  the owner of  record with respect  to any Mortgaged  Property
acquired  in  respect   thereof  for  the  benefit   of  Securityholders,  or
(iv) acting or  refraining from acting in good faith  at the direction of the
holders of the related series of Securities entitled to not less than 25% (or
such other percentage as  is specified in the related Agreement  with respect
to any  particular matter) of  the Voting Rights  for such  series; provided,
however, that such indemnification will not extend to any loss, liability  or
expense that  constitutes a specific liability of the Trustee pursuant to the
related Agreement, or to any loss, liability or expense incurred by reason of
willful misfeasance, bad  faith or negligence on  the part of the  Trustee in
the performance of its obligations and duties thereunder, or by reason of its
reckless disregard  of such  obligations or duties,  or as  may arise  from a
breach  of any  representation,  warranty  or covenant  of  the Trustee  made
therein. 

Resignation and Removal of the Trustee

    The Trustee may at any time resign from its obligations and duties  under
an Agreement  by giving written notice  thereof to the  Depositor, the Master
Servicer,  if any,  and all  Securityholders. Upon  receiving such  notice of
resignation,  the  Depositor  is  required promptly  to  appoint  a successor
trustee  acceptable to the  Master Servicer, if any.  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  to continue  as
such under the related Agreement, or if at  any time the Trustee shall become
incapable  of acting,  or  shall  be adjudged  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 change in the financial condition of  the Trustee has adversely affected or
will adversely  affect the rating  on any class  of the Securities,  then the
Depositor may remove  the Trustee and appoint a  successor trustee acceptable
to the  Master Servicer,  if any.  Holders of  the Securities  of any  series
entitled to at least 51% (or  such other percentage specified in the  related
Prospectus Supplement)  of the Voting Rights for such  series may at any time
remove the Trustee without cause and appoint a successor trustee.

    Any resignation or removal  of the Trustee and appointment of a successor
trustee shall  not become  effective until acceptance  of appointment  by the
successor trustee.

Certain Terms of the Indenture

    Events of Default.  Unless otherwise  specified in the related Prospectus
Supplement, Events of  Default under the Indenture  for each Series of  Notes
include:  (i) a default  for thirty (30) days (or  such other number of  days
specified in  such  Prospectus Supplement)  or  more in  the  payment of  any
principal of or interest on any Note  of such series; (ii) failure to perform
any other covenant of the Depositor or the Trust Fund in  the Indenture which
continues for  a period  of sixty  (60) days  (or such other  number of  days
specified in  such Prospectus  Supplement) after notice  thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) any representation or warranty made by the Depositor or the
Trust Fund in the Indenture or in  any certificate or other writing delivered
pursuant thereto or in connection therewith with respect to or affecting such
series having been incorrect in  a material respect as of the time  made, and
such breach is not cured within sixty (60) days (or such other number of days
specified in  such Prospectus  Supplement) after notice  thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement;  (iv) certain events  of bankruptcy, insolvency,  receivership or
liquidation of the  Depositor or the  Trust Fund; or  (v) any other  Event of
Default provided with respect to Notes of that series.

    If an Event  of Default with  respect to the Notes  of any series  at the
time outstanding  occurs and is  continuing, either the Indenture  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 are Accrual Securities, 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 a  majority in aggregate outstanding amount 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
Indenture  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, the Indenture 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 thirty (30)  days or more, unless (a) the holders
of  100%  (or such  other  percentage  specified  in the  related  Prospectus
Supplement) of  the then aggregate  outstanding amount  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 Indenture  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 Indenture  Trustee obtains  the consent  of the  holders of
662/3%  (or  such  other  percentage  specified  in  the  related  Prospectus
Supplement) of  the then aggregate  outstanding amount of  the Notes of  such
series.

    In the  event that  the Indenture  Trustee liquidates  the collateral  in
connection with an Event of Default involving a default for thirty  (30) days
(or such other number of days specified in the related Prospectus Supplement)
or more  in the payment of principal of or interest on the Notes of a series,
the Indenture  provides that the Indenture 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 Indenture 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.

    Unless 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
Indenture Trustee, in case an Event of  Default shall occur and be continuing
with  respect to a series of  Notes, the Indenture 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  Indenture  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
Indenture Trustee or exercising any trust or power conferred on the Indenture
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.

    Discharge  of the  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 Indenture Trustee
for  cancellation  of  all  the  Notes   of  such  series  or,  with  certain
limitations, upon deposit with the  Indenture 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 Indenture 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 maturity 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.

    Indenture  Trustee's  Annual Report.    The  Indenture Trustee  for  each
series of Notes will be required to mail each year to all related Noteholders
a brief report  relating to its eligibility and  qualification to continue as
Indenture Trustee  under the  related Indenture, any  amounts advanced  by it
under  the Indenture, the amount, interest rate  and maturity date of certain
indebtedness owing by  such Trust to the applicable Indenture  Trustee in its
individual capacity, the property and funds physically held by such Indenture
Trustee as such and any action taken by it that materially affects such Notes
and that has not been previously reported.

    The Indenture Trustee.  The Indenture Trustee for a series of Notes  will
be specified in the related Prospectus Supplement.  The Indenture Trustee for
any  series may resign  at any  time, in  which event  the Depositor  will be
obligated to appoint a successor trustee for such series.  The  Depositor may
also remove any such Indenture Trustee if such Indenture Trustee ceases to be
eligible to continue as such under the related Indenture or if such Indenture
Trustee  becomes insolvent.   In  such  circumstances the  Depositor will  be
obligated to appoint a successor trustee for the  applicable series of Notes.
Any  resignation or  removal of the  Indenture Trustee  and appointment  of a
successor trustee  for any series  of Notes does  not become effective  until
acceptance of the appointment by the successor trustee for such series.

    The  bank  or trust  company  serving  as Indenture  Trustee  may  have a
banking  relationship with  the  Depositor or  any of  its affiliates  or the
Master Servicer or any of its affiliates.

                        DESCRIPTION OF CREDIT SUPPORT

General

    For  any series of Securities Credit Support may be provided with respect
to one or more classes  thereof or the related Assets. Credit  Support may be
in  the  form of  the subordination  of  one or  more classes  of Securities,
letters of credit, insurance  policies, guarantees, the establishment of  one
or more reserve  funds or another method  of Credit Support described  in the
related Prospectus  Supplement, or  any combination of  the foregoing.  If so
provided in the related Prospectus Supplement, any form of Credit Support may
be structured so  as to be drawn upon  by more than one series  to the extent
described therein.

    Unless otherwise  provided  in the  related Prospectus  Supplement for  a
series of Securities  the Credit Support will not  provide protection against
all risks  of loss and  will not guarantee  repayment of the  entire Security
Balance of the Securities and interest thereon. If losses or shortfalls occur
that exceed the amount covered  by Credit Support or that are  not covered by
Credit   Support,  Securityholders  will   bear  their  allocable   share  of
deficiencies. Moreover,  if a  form of Credit  Support covers  more than  one
series  of  Securities (each,  a  "Covered  Trust"),  holders  of  Securities
evidencing interests  in any of  such Covered Trusts  will be subject  to the
risk  that such  Credit Support  will  be exhausted  by the  claims  of other
Covered  Trusts prior to  such Covered  Trust receiving  any of  its intended
share of such coverage. 

   
    If  Credit Support is  provided with  respect to  one or more  classes of
Securities  of  a series,  or  the  related  Assets, the  related  Prospectus
Supplement  will  include a  description  of  (a) the  nature and  amount  of
coverage under such Credit Support,  (b) any conditions to payment thereunder
not otherwise described  herein, (c) the conditions (if any)  under which the
amount of coverage under  such Credit Support may be reduced  and under which
such  Credit Support  may  be  terminated or  replaced  and (d) the  material
provisions  relating  to  such  Credit  Support.  Additionally,  the  related
Prospectus Supplement will set forth  certain information with respect to the
obligor  under  any  instrument  of  Credit  Support,  including (i) a  brief
description of its principal business activities, (ii) its principal place of
business,  place of  incorporation and  the  jurisdiction under  which it  is
chartered or  licensed to do  business, (iii) if applicable, the  identity of
regulatory  agencies that exercise  primary jurisdiction over  the conduct of
its   business  and   (iv) its  total  assets,   and  its   stockholders'  or
policyholders'  surplus, if  applicable,  as  of the  date  specified in  the
Prospectus  Supplement. See  "Risk Factors--Credit  Support Limitations--Risk
That Credit Support Will Not Cover All Losses."

Subordinate Securities
    

    If  so  specified in  the  related  Prospectus  Supplement, one  or  more
classes  of  Securities of  a series  may be  Subordinate Securities.  To the
extent  specified in  the related  Prospectus Supplement,  the rights  of the
holders of Subordinate  Securities to receive distributions  of principal and
interest  from  the Collection  Account  on  any  Distribution Date  will  be
subordinated to  such rights  of the  holders of  Senior Securities.   If  so
provided in the  related Prospectus Supplement, the subordination  of a class
may apply only in the event of (or may be limited to) certain types of losses
or shortfalls. The  related Prospectus Supplement will  set forth information
concerning the amount of  subordination of a class or  classes of Subordinate
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
be effected. 

Cross-Support Provisions

   
    If  the Assets  for  a  series are  divided  into  separate groups,  each
supporting  a separate class  or classes  of Securities  of a  series, credit
support   may  be  provided   by  cross-support  provisions   requiring  that
distributions be made on Senior  Securities evidencing interests in one group
of  Assets  prior  to  distributions  on  Subordinate  Securities  evidencing
interests  in  a  different  group  of Assets  within  the  Trust  Fund.  The
Prospectus Supplement  for a series  that includes a  cross-support provision
will describe the manner and conditions for applying such provisions.

Insurance or Guarantees
    

    If so provided in the  Prospectus Supplement for a series of  Securities,
the  Whole Loans or Contracts  in the related Trust Fund  will be covered for
various default risks by insurance policies or guarantees. 

Letter of Credit

    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 one or more letters of credit, issued by a
bank or  financial institution specified  in such Prospectus  Supplement (the
"L/C Bank").  Under a  letter of credit,  the L/C Bank  will be  obligated to
honor  draws  thereunder  in  an   aggregate  fixed  dollar  amount,  net  of
unreimbursed payments thereunder,  generally equal to a  percentage specified
in the  related Prospectus Supplement  of the aggregate principal  balance of
the Assets on the  related Cut-off Date or of the  initial aggregate Security
Balance of one or more classes of  Securities. If so specified in the related
Prospectus Supplement, the letter of credit may permit draws in the  event of
only  certain types of losses and  shortfalls. The amount available under the
letter  of  credit will,  in  all cases,  be  reduced  to the  extent  of the
unreimbursed payments thereunder and may otherwise be reduced as described in
the related Prospectus Supplement.  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. 

Insurance Policies and Surety Bonds

    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. 

Reserve Funds

    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 one or more reserve funds in which cash, a
letter  of credit,  Permitted Investments,  a  demand note  or a  combination
thereof will be  deposited, in  the amounts so  specified in such  Prospectus
Supplement. The reserve  funds for a series  may also be funded over  time by
depositing therein  a specified amount  of the distributions received  on the
related Assets as specified in the related Prospectus Supplement. 

    Amounts on deposit in  any reserve fund for  a series, together with  the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to  the extent specified in the related  Prospectus Supplement. A
reserve  fund  may   be  provided  to  increase  the   likelihood  of  timely
distributions  of  principal of  and  interest  on  the Certificates.  If  so
specified  in  the  related  Prospectus  Supplement,  reserve  funds  may  be
established  to provide  limited  protection against  only  certain types  of
losses and shortfalls. Following each  Distribution Date amounts in a reserve
fund  in excess  of  any amount  required  to be  maintained  therein may  be
released from  the  reserve fund  under  the  conditions and  to  the  extent
specified in the related Prospectus Supplement and will not be  available for
further application to the Securities.

    Moneys  deposited in  any Reserve  Funds  will be  invested in  Permitted
Investments,   except  as  otherwise  specified  in  the  related  Prospectus
Supplement.  Unless otherwise specified in the related Prospectus Supplement,
any reinvestment income or other gain from such investments will be  credited
to the related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable  to  any related  Master  Servicer  or  another service  provider  as
additional compensation. The Reserve Fund, if any, for a series will not be a
part of  the Trust Fund unless otherwise  specified in the related Prospectus
Supplement. 

    Additional information concerning  any Reserve Fund will be  set forth in
the  related  Prospectus Supplement,  including the  initial balance  of such
Reserve Fund, the  balance required to be maintained in the Reserve Fund, the
manner in which such required balance will decrease over time, the  manner of
funding such Reserve Fund,  the purposes for which funds in  the Reserve Fund
may be applied to make distributions to Securityholders and use of investment
earnings from the Reserve Fund, if any. 

Credit Support with respect to MBS

    If so provided in the Prospectus  Supplement for a series of  Securities,
the MBS in the related Trust  Fund and/or the Mortgage Loans underlying  such
MBS may be  covered by one or  more of the types of  Credit Support described
herein.  The related Prospectus Supplement will  specify as to each such form
of Credit  Support the information  indicated above with respect  thereto, to
the extent such information is material and available. 

                   CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

   
    The  following  discussion  contains  summaries,  which  are  general  in
nature, of certain  state law legal aspects of loans secured by single-family
or  multi-family  residential properties.    Because such  legal  aspects are
governed primarily by the applicable laws  of the state in which the  related
Mortgaged Property  is  located (which  laws may  differ substantially),  the
summaries do  not purport  to  be complete  nor to  reflect the  laws of  any
particular state,  nor  to encompass  the laws  of all  states  in which  the
security  for the Mortgage Loans is situated.  The summaries are qualified in
their  entirety  by  reference  to  the applicable  federal  and  state  laws
governing the Mortgage Loans. See "Description of the Trust Funds--Assets."
    

General

    All  of the  Mortgage Loans  are loans  evidenced by  a note or  bond and
secured by  instruments granting a  security interest in real  property which
may  be mortgages, deeds  of trust, security  deeds or deeds  to secure debt,
depending upon the  prevailing practice  and law  in the state  in which  the
Mortgaged Property is located.  Mortgages, deeds of trust and deeds to secure
debt are herein collectively referred to as "mortgages." Any of the foregoing
types of mortgages will create a lien upon, or grant a title interest in, the
subject property,  the priority  of which  will depend  on the  terms of  the
particular  security instrument, as  well as separate,  recorded, contractual
arrangements with  others holding  interests in  the mortgaged property,  the
knowledge of  the  parties  to  such  instrument as  well  as  the  order  of
recordation  of the instrument  in the  appropriate public  recording office.
However,  recording does not  generally establish priority  over governmental
claims for real estate taxes and assessments and other charges imposed  under
governmental police powers. 

Types of Mortgage Instruments

    A mortgage  either creates a lien against  or constitutes a conveyance of
real property between two parties--a  mortgagor (the borrower and usually the
owner of  the subject property) and a mortgagee  (the lender). In contrast, a
deed of trust is a three-party instrument, among a trustor (the equivalent of
a mortgagor),  a trustee to  whom the mortgaged  property is conveyed,  and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this  Prospectus, unless the context otherwise requires, "mortgagor" includes
the trustor  under a deed of trust  and a grantor under a  security deed or a
deed  to  secure  debt. Under  a  deed  of trust,  the  mortgagor  grants the
property, irrevocably  until the  debt is  paid, in  trust, generally  with a
power of sale as security for the indebtedness evidenced by the related note.
A deed  to secure  debt typically  has two parties.  By executing  a 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, generally with a power of sale as security for the
indebtedness evidenced  by the related  mortgage note. In case  the mortgagor
under a mortgage is a land trust, there would be an additional party  because
legal  title to the  property is held  by a land  trustee under  a land trust
agreement for the benefit of the mortgagor. At origination of a mortgage loan
involving a land trust, the mortgagor executes a separate undertaking to make
payments on  the mortgage note.  The mortgagee's authority under  a mortgage,
the  trustee's authority under  a deed of  trust and  the grantee's authority
under a  deed to secure debt  are governed by  the express provisions  of the
mortgage, the law of the state in which the real property is located, certain
federal laws (including, without limitation, the Soldiers' and Sailors' Civil
Relief Act of  1940) and, in some  cases, in deed of  trust transactions, the
directions of the beneficiary. 

   

    

Interest in Real Property

    The real property covered  by a mortgage, deed of trust, security deed or
deed to secure debt  is most often the  fee estate in land and  improvements.
However, such  an instrument  may encumber other  interests in  real property
such as a tenant's interest in a lease  of land or improvements, or both, and
the  leasehold estate  created  by such  lease.   An  instrument covering  an
interest  in  real  property  other  than the  fee  estate  requires  special
provisions in  the instrument creating such interest or in the mortgage, deed
of trust,  security deed  or deed to  secure debt,  to protect  the mortgagee
against  termination of  such interest  before the  mortgage, deed  of trust,
security deed or deed to  secure debt is paid.  Unless otherwise specified in
the  Prospectus Supplement,  the  Depositor  or the  Asset  Seller will  make
certain representations and  warranties in the Agreement with  respect to any
Mortgage Loans that are  secured by an interest in a  leasehold estate.  Such
representation  and warranties,  if  applicable,  will be  set  forth in  the
Prospectus Supplement.

Cooperative Loans

    If  specified  in the  Prospectus  Supplement  relating  to a  series  of
Offered  Securities,  the Mortgage  Loans  may  also  consist of  cooperative
apartment loans ("Cooperative Loans") secured by security interests in shares
issued  by a  cooperative housing  corporation (a  "Cooperative") and  in the
related  proprietary leases or occupancy agreements granting exclusive rights
to  occupy specific  dwelling  units  in the  cooperatives'  buildings.   The
security agreement will create a lien upon, or grant a title interest in, the
property which it covers, the  priority of which will depend on the  terms of
the particular security agreement as well as  the order of recordation of the
agreement in the appropriate recording office.  Such a lien or title interest
is  not prior to  the lien for  real estate  taxes and assessments  and other
charges imposed under governmental police powers.

     Each cooperative  owns in  fee or has  a leasehold  interest in all  the
real  property  and owns  in  fee or  leases  the building  and  all separate
dwelling units therein.  The cooperative is directly responsible for property
management  and,  in  most  cases,   payment  of  real  estate  taxes,  other
governmental impositions and  hazard and liability insurance.  If  there is a
blanket  mortgage  or  mortgages on  the  cooperative  apartment  building or
underlying land,  as is  generally the case,  or an  underlying lease  of the
land,  as  is the  case  in  some  instances, the  cooperative,  as  property
mortgagor, or  lessee, as the  case may be,  is also responsible  for meeting
these  mortgage or  rental obligations.    A blanket  mortgage is  ordinarily
incurred by  the cooperative  in connection with  either the  construction or
purchase of the  cooperative's apartment building or obtaining  of capital by
the cooperative.   The interest of  the occupant under proprietary  leases or
occupancy  agreements  as to  which  that  cooperative  is the  landlord  are
generally subordinate to the interest of the holder of a blanket mortgage and
to the interest of the holder of a  land lease.  If the cooperative is unable
to meet the  payment obligations (i)  arising under  a blanket mortgage,  the
mortgagee holding  a blanket  mortgage could foreclose  on that  mortgage and
terminate all subordinate proprietary leases and occupancy agreements or (ii)
arising under its land lease, the holder of the landlord's interest under the
land  lease could  terminate it  and all  subordinate proprietary  leases and
occupancy agreements.  Also, a blanket  mortgage on a cooperative may provide
financing in  the form  of a mortgage  that does  not fully amortize,  with a
significant portion of principal being due in one final payment  at maturity.
The inability of the  cooperative to refinance a mortgage  and its consequent
inability  to  make such  final  payment  could lead  to  foreclosure by  the
mortgagee.  Similarly,  a land lease has an expiration date and the inability
of the cooperative to extend its term or, in the alternative, to purchase the
land could lead to termination of the cooperatives's interest in the property
and termination of all proprietary leases and occupancy agreement.  In either
event, a  foreclosure by the holder of a  blanket mortgage or the termination
of the underlying  lease could eliminate or significantly  diminish the value
of  any collateral  held  by the  lender  that financed  the  purchase by  an
individual  tenant stockholder of  cooperative shares or, in  the case of the
Mortgage Loans, the collateral securing the Cooperative Loans.

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

Foreclosure

General

    Foreclosure is  a legal  procedure that allows  the mortgagee  to recover
its mortgage debt by enforcing its  rights and available legal remedies under
the  mortgage. If the  mortgagor defaults  in payment  or performance  of its
obligations  under  the note  or  mortgage, the  mortgagee  has the  right to
institute foreclosure  proceedings to sell  the mortgaged property  at public
auction to satisfy the indebtedness. 

    Foreclosure procedures  with respect  to the  enforcement  of a  mortgage
vary from  state to state. Two primary methods  of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted  in the  mortgage  instrument. There  are  several other  foreclosure
procedures  available in  some states  that are  either infrequently  used or
available only in certain limited circumstances, such as strict foreclosure. 

Judicial Foreclosure

    A  judicial  foreclosure  proceeding  is  conducted  in  a  court  having
jurisdiction over the mortgaged property.  Generally, the action is initiated
by the service  of legal  pleadings upon  all parties having  an interest  of
record in  the real property.  Delays in  completion of  the foreclosure  may
occasionally  result from  difficulties  in  locating  defendants.  When  the
lender's  right to  foreclose  is  contested, the  legal  proceedings can  be
time-consuming.  Upon   successful  completion  of  a   judicial  foreclosure
proceeding, the court generally issues a judgment of foreclosure and appoints
a  referee  or  other officer  to  conduct  a public  sale  of  the mortgaged
property, the proceeds  of which are used to satisfy the judgment. Such sales
are made in accordance with procedures that vary from state to state. 

Equitable Limitations on Enforceability of Certain Provisions

    United  States  courts  have  traditionally  imposed  general   equitable
principles to limit the remedies available to a mortgagee in connection  with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or  unfair. Relying on such principles, a  court
may alter the specific terms  of a loan to the extent it  considers necessary
to prevent  or remedy an injustice, undue  oppression or overreaching, or may
require  the  lender  to  undertake  affirmative  and  expensive  actions  to
determine the cause  of the mortgagor's default  and the likelihood  that the
mortgagor will be  able to  reinstate the  loan. In some  cases, courts  have
substituted their  judgment for the  lender's and have required  that lenders
reinstate  loans  or  recast  payment  schedules  in   order  to  accommodate
mortgagors who are suffering from  a temporary financial disability. In other
cases, courts  have  limited the  right of  the lender  to  foreclose if  the
default under the  mortgage is  not monetary, e.g.,  the mortgagor failed  to
maintain the mortgaged property adequately or the mortgagor executed a junior
mortgage on the mortgaged property. The  exercise by the court of its  equity
powers will depend on the individual circumstances of each case  presented to
it. Finally, some courts have been faced with the issue of whether federal or
state  constitutional provisions reflecting due process concerns for adequate
notice   require   that   a   mortgagor  receive   notice   in   addition  to
statutorily-prescribed minimum notice.  For the most  part, these cases  have
upheld  the reasonableness  of  the notice  provisions or  have found  that a
public sale under a  mortgage providing for a power of sale  does not involve
sufficient  state  action   to  afford  constitutional  protections   to  the
mortgagor. 

Non-Judicial Foreclosure/Power of Sale

    Foreclosure  of  a   deed  of  trust  is  generally   accomplished  by  a
non-judicial trustee's sale pursuant to the power of sale granted in the deed
of trust. A power  of sale is typically  granted in a  deed of trust. It  may
also be contained in any  other type of mortgage instrument. A power  of sale
allows  a non-judicial  public sale  to  be conducted  generally following  a
request from the beneficiary/lender to the trustee to sell the property  upon
any  default by the  mortgagor under the  terms of  the mortgage note  or the
mortgage instrument and after notice of sale  is given in accordance with the
terms of the  mortgage instrument, as well  as applicable state law.  In some
states, prior to such sale, the trustee  under a deed of trust must record  a
notice of default and notice of sale and send a copy to  the mortgagor and to
any other  party who has recorded a request for a copy of a notice of default
and notice  of sale.  In addition, in  some states  the trustee  must provide
notice to any other party having an interest of record in the real  property,
including  junior lienholders.  A  notice of sale must  be posted in a public
place and, in most states, published for a specified period of time in one or
more newspapers. The mortgagor or junior lienholder may then have the  right,
during a reinstatement period required in some states, to cure the default by
paying the  entire actual amount  in arrears (without acceleration)  plus the
expenses incurred in enforcing the obligation. In other states, the mortgagor
or the junior lienholder is not provided a period  to reinstate the loan, but
has  only the right  to pay  off the entire  debt to  prevent the foreclosure
sale.  Generally, the  procedure for  public  sale, the  parties entitled  to
notice, the  method of  giving notice  and the  applicable  time periods  are
governed  by state law and  vary among the  states. Foreclosure of  a deed to
secure debt is also generally accomplished by  a non-judicial sale similar to
that required by a deed of trust, except that the lender or its agent, rather
than a trustee, is typically empowered to perform the sale in accordance with
the terms of the deed to secure debt and applicable law. 

Public Sale

    A  third party may  be unwilling  to purchase  a mortgaged property  at a
public  sale because  of  the difficulty  in  determining the  value  of such
property at the time  of sale, due to, among other  things, redemption rights
which may exist and the possibility of physical deterioration of the property
during the foreclosure proceedings.  For these reasons, it is common  for the
lender to purchase the mortgaged property for an amount equal to or less than
the underlying  debt and  accrued and unpaid  interest plus  the expenses  of
foreclosure.  Generally, state law  controls the amount  of foreclosure costs
and expenses which may  be recovered by a lender. Thereafter,  subject to the
mortgagor's right in some states to  remain in possession during a redemption
period, if  applicable, the lender will become the  owner of the property and
have both the  benefits and burdens  of ownership of the  mortgaged property.
For example, the lender  will become obligated to pay  taxes, obtain casualty
insurance and  to make 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.  Moreover, a lender  commonly incurs substantial
legal  fees  and  court  costs  in acquiring  a  mortgaged  property  through
contested  foreclosure and/or bankruptcy  proceedings.  Generally,  state law
controls  the amount of foreclosure expenses  and costs, including attorneys'
fees, that may be recovered by a lender.

    A junior mortgagee  may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in  which  case it  may  be obliged  to make  payments  on the  senior
mortgages to  avoid their foreclosure.  In addition,  in the  event that  the
foreclosure of a junior mortgage  triggers the enforcement of a "due-on-sale"
clause contained in a senior  mortgage, the junior mortgagee may  be required
to pay  the full  amount of  the senior  mortgage to  avoid its  foreclosure.
Accordingly, with  respect to those Mortgage  Loans, if any, that  are junior
mortgage loans, if the lender purchases the property  the lender's title will
be  subject to  all senior  mortgages, prior  liens and  certain governmental
liens.

    The  proceeds  received by  the  referee  or trustee  from  the  sale are
applied  first  to  the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness secured by the mortgage under which the sale
was conducted. Any  proceeds remaining after satisfaction  of senior mortgage
debt are generally payable to the holders of junior mortgages and other liens
and claims in  order of their  priority, whether or  not the mortgagor  is in
default. Any additional proceeds are generally payable to the mortgagor.  The
payment  of the proceeds to the holders of  junior mortgages may occur in the
foreclosure  action  of  the  senior   mortgage  or  a  subsequent  ancillary
proceeding or  may require the  institution of separate legal  proceedings by
such holders.

Rights of Redemption

    The  purposes of  a foreclosure  action are  to  enable the  mortgagee to
realize upon its security and to bar the mortgagor, and all persons  who have
an  interest in  the  property which  is subordinate  to  the mortgage  being
foreclosed, from exercise of their  "equity of redemption."  The doctrine  of
equity of redemption provides that, until the property covered by  a mortgage
has  been  sold in  accordance  with  a  properly conducted  foreclosure  and
foreclosure sale, those  having an interest which  is subordinate to  that of
the foreclosing  mortgagee have an  equity of  redemption and may  redeem the
property  by  paying the  entire  debt with  interest. In  addition,  in some
states, when  a foreclosure  action has been  commenced, the  redeeming party
must pay  certain costs of such action. Those  having an equity of redemption
must generally  be made parties and  joined in the  foreclosure proceeding in
order for their equity of redemption to be cut off and terminated.

    The equity  of redemption  is  a common-law  (non-statutory) right  which
exists  prior  to completion  of  the foreclosure,  is  not  waivable by  the
mortgagor,  must  be  exercised  prior  to foreclosure  sale  and  should  be
distinguished  from  the post-sale  statutory rights  of redemption.  In some
states, after sale pursuant to a deed  of trust or foreclosure of a mortgage,
the mortgagor and foreclosed  junior lienors are given a statutory  period in
which  to redeem  the  property from  the foreclosure  sale. In  some states,
statutory  redemption may  occur only  upon payment  of the  foreclosure sale
price. In  other states, redemption may be authorized if the former mortgagor
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   a  foreclosure  sale  or  sale   under  a  deed  of  trust.
Consequently,  the practical effect of  the redemption right  is to force the
lender to  maintain the property and pay the  expenses of ownership until the
redemption period has expired. In some states, a post-sale statutory right of
redemption may  exist following a  judicial foreclosure, but not  following a
trustee's sale under a deed of trust. 

   
    Under  the REMIC  Provisions currently  in effect,  property acquired  by
foreclosure generally  must not  be held  for more  than three  years. Unless
otherwise provided  in the related  Prospectus Supplement, with respect  to a
series of Securities for which an election is made to  qualify the Trust Fund
or a part thereof  as a REMIC, the Agreement will  permit foreclosed property
to be held for  more than three years if the  Internal Revenue Service grants
an  extension of  time  within which  to sell  such  property or  independent
counsel renders an opinion to the effect  that holding such property for such
additional period is permissible under the REMIC Provisions.
    

Cooperative Loans

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

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

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

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

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

    In  the case  of foreclosure  on a  building which  was converted  from a
rental building  to a building  owned by  a Cooperative under  a non-eviction
plan, some states  require that a  purchaser at a  foreclosure sale take  the
property  subject to rent control and  rent stabilization laws which apply to
certain tenants who elected to remain in the building was so converted.

Junior Mortgages

    Some of the Mortgage  Loans may be secured  by junior mortgages or  deeds
of trust, which are subordinate to  first or other senior mortgages or  deeds
of trust held by other lenders. The rights of the Trust Fund as the holder of
a junior deed  of trust or a  junior mortgage are subordinate in  lien and in
payment to  those of the  holder of  the senior  mortgage or  deed of  trust,
including the prior rights of the senior  mortgagee or beneficiary to receive
and apply hazard insurance and condemnation proceeds and, upon default of the
mortgagor, to cause  a foreclosure on the  property.  Upon completion  of the
foreclosure proceedings  by the  holder of  the senior mortgage  or the  sale
pursuant to the deed of trust, the junior mortgagee's or junior beneficiary's
lien  will  be  extinguished  unless  the  junior  lienholder  satisfies  the
defaulted  senior loan or  asserts its subordinate interest  in a property in
foreclosure proceedings.  See "--Foreclosure" herein.

    Furthermore, because the  terms of the junior  mortgage or deed  of trust
are subordinate  to the terms of the first mortgage  or deed of trust, in the
event of  a conflict between the terms of the first mortgage or deed of trust
and the junior mortgage or deed of  trust, the terms of the first mortgage or
deed of  trust will generally  govern.   Upon a failure  of the  mortgagor or
trustor  to  perform  any  of   its  obligations,  the  senior  mortgagee  or
beneficiary, subject to  the terms of the  senior mortgage or deed  of trust,
may have the right  to perform the obligation itself.  Generally, all sums so
expended  by the  mortgagee or  beneficiary become  part of  the indebtedness
secured by  the mortgage or deed of  trust.  To the extent  a first mortgagee
expends such sums, such  sums will generally have priority over  all sums due
under the junior mortgage.

Anti-Deficiency Legislation and Other Limitations on Lenders

    Statutes in some states limit  the right of a beneficiary under a deed of
trust  or  a mortgagee  under a  mortgage  to obtain  a deficiency   judgment
against the mortgagor following foreclosure or sale under a deed of trust.  A
deficiency judgment would be a personal judgment against the former mortgagor
equal to the difference between the net  amount realized upon the public sale
of  the real property and the amount due  to the lender.  Some states require
the lender to exhaust  the security afforded under a  mortgage by foreclosure
in an attempt  to satisfy  the full  debt before bringing  a personal  action
against the mortgagor.  In certain other states, the lender has the option of
bringing a personal  action against the mortgagor  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.  In  some cases,  a lender  will be precluded  from exercising  any
additional rights  under  the note  or mortgage  if it  has  taken any  prior
enforcement  action.   Consequently,  the practical  effect  of the  election
requirement, in those  states permitting such election, is  that lenders will
usually proceed  against the security  first rather than bringing  a personal
action against the mortgagor.   Finally, other statutory provisions limit any
deficiency judgment against the former mortgagor following a judicial 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 lender  from obtaining a  large deficiency judgment against  the
former mortgagor as a result of low or no bids at the judicial sale.

    In  addition  to  laws  limiting  or  prohibiting  deficiency  judgments,
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
collateral or enforce  a deficiency judgment.   For example, with  respect to
federal bankruptcy  law,  a court  with federal  bankruptcy jurisdiction  may
permit a debtor  through his or her  Chapter 11 or Chapter  13 rehabilitative
plan to cure a  monetary default in respect of a mortgage  loan on a debtor's
residence  by  paying   arrearages  within  a  reasonable   time  period  and
reinstating  the  original mortgage  loan  payment schedule  even  though the
lender accelerated  the mortgage loan  and final judgment of  foreclosure had
been  entered in  state court  (provided  no sale  of the  residence  had yet
occurred) prior to  the filing of  the debtor's petition.   Some courts  with
federal bankruptcy jurisdiction have approved  plans, based on the particular
facts of the reorganization case, that effected the curing of a mortgage loan
default by paying arrearages over a number of years.

    Courts with federal bankruptcy jurisdiction have also  indicated that the
terms of a mortgage  loan secured by property of the  debtor may be modified.
These courts have  allowed modifications that include reducing  the amount of
each monthly payment,  changing the rate of interest,  altering the repayment
schedule, forgiving all  or a portion of  the debt and reducing  the lender's
security interest to  the value of the  residence, thus leaving the  lender a
general  unsecured creditor  for  the  difference between  the  value of  the
residence and  the outstanding balance of the  loan.  Generally, however, the
terms of a mortgage  loan secured only by a mortgage on real property that is
the debtor's  principal residence  may not  be modified  pursuant  to a  plan
confirmed  pursuant to  Chapter  11  or Chapter  13  except  with respect  to
mortgage  payment arrearages,  which may  be cured  within a  reasonable time
period.

   

    

    Certain tax liens  arising under the  Internal Revenue Code  of 1986,  as
amended, may  in certain circumstances  provide priority over  the lien of  a
mortgage or deed of trust.  In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by  numerous federal and some state  consumer protection laws.
These  laws include the federal Truth-in-Lending  Act, Real Estate Settlement
Procedures Act, Equal  Credit Opportunity Act, Fair Credit  Billing Act, Fair
Credit  Reporting  Act and  related  statutes.    These federal  laws  impose
specific statutory liabilities upon lenders  who originate mortgage loans and
who fail  to comply  with the  provisions of  the law.   In  some cases  this
liability may affect assignees of the mortgage loans.

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

Environmental Legislation

   
    Certain states impose  a statutory lien for associated  costs on property
that is the subject of a cleanup action by the state on account of  hazardous
wastes or hazardous substances released or disposed of on the property.  Such
a lien will generally have priority over all subsequent liens on the property
and, in certain of these states, will have priority over prior recorded liens
including the lien  of a mortgage.  In  addition, under federal environmental
legislation and under state law in  a number of states, a secured party  that
takes a deed  in lieu of  foreclosure or acquires a  mortgaged property at  a
foreclosure sale  or becomes  involved in  the operation  or management  of a
property  so as to be deemed an "owner"  or "operator" of the property may be
liable for the costs of cleaning up a contaminated site.  Although such costs
could be substantial, it is unclear whether they would be imposed on a lender
(such as a  Trust Fund) secured by  residential real property.   In the event
that title  to a Mortgaged Property securing a Mortgage  Loan in a Trust Fund
was acquired by the  Trust Fund and cleanup costs were incurred in respect of
the Mortgaged Property, the holders of the related series of Securities might
realize a loss if such costs were required to be paid by the Trust Fund.
    

Due-on-Sale Clauses

    Unless  the  related  Prospectus  Supplement  indicates   otherwise,  the
Mortgage  Loans will  contain due-on-sale  clauses.  These clauses  generally
provide that  the  lender may  accelerate the  maturity of  the  loan if  the
mortgagor sells,  transfers or conveys  the related Mortgaged Property.   The
enforceability of due-on-sale clauses has  been the subject of legislation or
litigation  in many states  and, in some  cases, the enforceability  of these
clauses  was limited  or denied. However,  with respect to  certain loans the
Garn-St   Germain  Depository  Institutions   Act  of  1982   preempts  state
constitutional,  statutory and  case  law that  prohibits the  enforcement of
due-on-sale   clauses  and  permits  lenders  to  enforce  these  clauses  in
accordance with their terms, subject  to certain limited exceptions.  Due-on-
sale clauses  contained in mortgage  loans originated by federal  savings and
loan associations of federal savings  banks are fully enforceable pursuant to
regulations of the  United States Federal Home Loan Bank  Board, as succeeded
by the Office of Thrift Supervision, which  preempt state law restrictions on
the  enforcement  of  such  clauses.   Similarly,  "due-on-sale"  clauses  in
mortgage loans made by national banks and federal credit unions are now fully
enforceable  pursuant to  preemptive  regulations of  the Comptroller  of the
Currency and the National Credit Union Administration, respectively.

    The Garn-St Germain Act also sets forth nine  specific instances in which
a  mortgage lender  covered by the  act (including  federal savings  and loan
associations and  federal savings  banks)  may not  exercise a  "due-on-sale"
clause, notwithstanding  the fact  that a transfer  of the property  may have
occurred.    These  include  intra-family  transfers,  certain  transfers  by
operation of law,  leases of  fewer than three  years and the  creation of  a
junior encumbrance.   Regulations promulgated  under the Garn-St  Germain Act
also prohibit the imposition of a prepayment penalty upon the acceleration of
a  loan  pursuant  to a  due-on-sale  clause.   The  inability  to  enforce a
"due-on-sale" clause may  result in  a mortgage that  bears an interest  rate
below the current market  rate being assumed by a new  home buyer rather than
being paid  off, which may affect the average life  of the Mortgage Loans and
the number of Mortgage Loans which may extend to maturity. 

   

    

Subordinate Financing

    Where a  mortgagor encumbers mortgaged property  with one or  more junior
liens,  the  senior  lender  is  subjected to  additional  risk.  First,  the
mortgagor  may have  difficulty  servicing and  repaying  multiple loans.  In
addition, if the  junior loan permits  recourse to the  mortgagor (as  junior
loans often do) and the senior loan does not, a  mortgagor may be more likely
to repay sums due  on the junior loan than those on  the senior loan. Second,
acts of the  senior lender  that prejudice  the junior lender  or impair  the
junior lender's security  may create a superior equity in favor of the junior
lender. For  example, if  the mortgagor  and the  senior lender  agree to  an
increase in  the principal  amount of  or the  interest rate  payable on  the
senior loan,  the  senior lender  may lose  its priority  to  the extent  any
existing junior lender  is harmed or the mortgagor  is additionally burdened.
Third, if the mortgagor defaults on the senior loan and/or any junior loan or
loans, the existence  of junior loans and actions taken by junior lenders can
impair the security available to the senior lender and can interfere  with or
delay the taking of action by the  senior lender. Moreover, the bankruptcy of
a junior lender may operate to stay foreclosure or similar proceedings by the
senior lender.

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.  A similar federal
statute was in  effect with respect to  mortgage loans made during  the first
three months  of 1980.   The Office  of Thrift  Supervision is  authorized to
issue   rules  and  regulations  and  to  publish  interpretations  governing
implementation of  Title V.   The  statute authorized  any state  to reimpose
interest  rate   limits  by  adopting,   before  April 1,  1983,  a   law  or
constitutional  provision that expressly  rejects application of  the federal
law.  In addition,  even where  Title  V is  not so  rejected,  any state  is
authorized by the law to adopt a provision limiting discount points  or other
charges  on mortgage  loans covered  by  Title V. Certain  states have  taken
action to  reimpose interest rate limits  and/or to limit discount  points or
other charges. 

    The  Depositor believes that a court interpreting Title V would hold that
residential first mortgage  loans that are originated on  or after January 1,
1980 are subject  to federal preemption. Therefore,  in a state that  has not
taken the  requisite action to  reject application of  Title V or to  adopt a
provision limiting discount  points or other charges prior  to origination of
such mortgage loans,  any such limitation under such  state's usury law would
not apply to such mortgage loans.

    In any state in which application of Title  V has been expressly rejected
or a  provision  limiting discount  points or  other charges  is adopted,  no
mortgage loan originated after the date of such state action will be eligible
for inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount  points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the  laws of another  state under  which such interest  rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered  an opinion  that such choice  of law  provision would  be given
effect.

    Statutes differ in their provisions as  to the consequences of a usurious
loan.  One group of statutes requires the lender to forfeit the  interest due
above  the  applicable limit  or  impose a  specified  penalty.   Under  this
statutory scheme, the mortgagor  may cancel the recorded mortgage  or deed of
trust  upon  paying its  debt  with  lawful  interest,  and  the  lender  may
foreclose, but  only for the  debt plus lawful interest.   A second  group of
statutes is more  severe.  A violation  of this type of usury  law results in
the  invalidation of  the transaction,  thereby permitting  the  mortgagor to
cancel  the  recorded mortgage  or  deed  of  trust without  any  payment  or
prohibiting the lender from foreclosing.

Alternative Mortgage Instruments

    Alternative  mortgage  instruments,  including adjustable  rate  mortgage
loans  and  early  ownership  mortgage  loans,  originated  by  non-federally
chartered  lenders   have  historically   been  subject  to   a  variety   of
restrictions.  Such  restrictions differed from state to  state, resulting in
difficulties  in  determining  whether  a   particular  alternative  mortgage
instrument originated  by  a state-chartered  lender was  in compliance  with
applicable law.  These difficulties were alleviated substantially as a result
of the  enactment of Title  VIII of the  Garn-St Germain Act  ("Title VIII").
Title  VIII provides  that, notwithstanding  any state  law to  the contrary,
state-chartered  banks  may  originate alternative  mortgage  instruments  in
accordance with  regulations promulgated by  the Comptroller of  the Currency
with respect to  origination of alternative mortgage instruments  by national
banks;  state-chartered credit  unions  may  originate  alternative  mortgage
instruments in accordance with regulations promulgated by the National Credit
Union  Administration with  respect to  origination  of alternative  mortgage
instruments by  federal credit unions; and all  other non-federally chartered
housing creditors,  including state-chartered savings and  loan associations,
state-chartered savings banks  and mutual savings banks  and mortgage banking
companies,  may originate alternative mortgage instruments in accordance with
the regulations promulgated by the  Federal Home Loan Bank Board, predecessor
to  the  Office  of  Thrift  Supervision,  with  respect  to  origination  of
alternative  mortgage instruments by  federal savings and  loan associations.
Title VIII provides that any state may reject applicability of the provisions
of Title VIII by adopting, prior to October 15, 1985, a law or constitutional
provision expressly rejecting  the applicability of such provisions.  Certain
states have taken such action.

Soldiers' and Sailors' Civil Relief Act of 1940

    Under the terms  of the Soldiers' and Sailors' Civil  Relief Act of 1940,
as amended (the "Relief  Act"), a mortgagor who enters military service after
the origination of such mortgagor's  Mortgage Loan (including a mortgagor who
was in reserve status  and is called to active duty  after origination of the
Mortgage  Loan), may  not be  charged interest  (including fees  and charges)
above an annual  rate of 6% during the period of such mortgagor's active duty
status, unless a court orders otherwise  upon application of the lender.  The
Relief Act  applies to  mortgagors who  are members  of the  Army, Navy,  Air
Force, Marines,  National Guard,  Reserves, Coast Guard  and officers  of the
U.S. Public  Health Service assigned  to duty with the  military. Because the
Relief  Act  applies  to mortgagors  who  enter  military service  (including
reservists who  are called to active  duty) after origination  of the related
Mortgage Loan, no information can be provided as to the number of  loans that
may  be  affected by  the Relief  Act.  Application of  the Relief  Act would
adversely  affect, for an  indeterminate period of  time, the  ability of any
servicer to  collect full  amounts  of interest  on certain  of the  Mortgage
Loans. Any shortfalls in interest collections resulting from the  application
of the Relief Act would result in a reduction of the amounts distributable to
the holders  of the related series of Certificates,  and would not be covered
by  advances  or,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  any form  of Credit  Support  provided in  connection with  such
Certificates.  In addition,  the Relief  Act  imposes limitations  that would
impair the ability of the servicer to  foreclose on an affected Mortgage Loan
during  the mortgagor's  period of  active  duty status,  and, under  certain
circumstances, during an additional three  month period thereafter. Thus,  in
the event that  such a Mortgage Loan goes  into default, there may  be delays
and losses occasioned thereby.

Forfeitures in Drug and RICO Proceedings

    Federal  law  provides  that  property  owned  by  persons  convicted  of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was  used in, or purchased with the  proceeds of, such crimes. Under
procedures  contained in  the Comprehensive  Crime Control  Act of  1984 (the
"Crime  Control Act"),  the government  may  seize the  property even  before
conviction. The government  must publish notice of  the forfeiture proceeding
and may give notice to all parties  "known to have an alleged interest in the
property," including the holders of mortgage loans. 

    A  lender may  avoid forfeiture  of its  interest in  the property  if it
establishes  that:  (i) its   mortgage  was  executed  and   recorded  before
commission  of the  crime  upon which  the forfeiture  is based,  or (ii) the
lender  was, at the  time of execution  of the mortgage,  "reasonably without
cause to  believe"  that the  property was  used in,  or  purchased with  the
proceeds of, illegal drug or RICO activities.

                    CERTAIN LEGAL ASPECTS OF THE CONTRACTS

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

General

    As a  result of  the  assignment of  the Contracts  to  the Trustee,  the
Trustee will succeed collectively  to all of the rights (including  the right
to receive  payment on the  Contracts) of  the obligee  under the  Contracts.
Each Contract evidences both (a) the  obligation of the obligor to repay  the
loan evidenced  thereby, and  (b) the  grant of  a security  interest in  the
Manufactured Home to secure repayment of such  loan.  Certain aspects of both
features of the Contracts are described more fully below.

    The Contracts  generally are  "chattel paper" as  defined in  the Uniform
Commercial Code (the "UCC") in effect in the states in which the Manufactured
Homes initially were  registered.  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  Agreement, the  Master  Servicer will  transfer
physical possession  of the Contracts to the Trustee  or its custodian or may
retain  possession  of the  Contracts  as  custodian  for the  Trustee.    In
addition, the  Master Servicer  will make  an appropriate filing  of a  UCC-1
financing statement in the appropriate states to give notice of the Trustee's
ownership  of the  Contracts.    Unless otherwise  specified  in the  related
Prospectus Supplement, the Contracts will  not be stamped or marked otherwise
to reflect their assignment from the Company 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 Trustee's interest in Contracts could be defeated.

Security Interests in the Manufactured Homes

    The Manufactured  Homes securing the Contracts  may be located  in all 50
states.  Security interests  in manufactured homes may be perfected either by
notation  of the  secured party's  lien  on the  certificate of  title  or by
delivery of the  required documents and payment of  a fee to the  state motor
vehicle  authority,  depending  on  state  law.   In  some  nontitle  states,
perfection pursuant  to the  provisions of the  UCC is  required.   The Asset
Seller may  effect such  notation or delivery  of the required  documents and
fees, and obtain possession of the certificate of title, as appropriate under
the laws of the state in which any manufactured home securing  a manufactured
housing conditional  sales contract is  registered.  In  the event  the Asset
Seller fails, due  to clerical error, to effect such notation or delivery, or
files the  security interest under the wrong law  (for example, under a motor
vehicle title statute rather than  under the UCC, in a few states), the Asset
Seller may  not have a first  priority security interest in  the Manufactured
Home securing a Contract.  As manufactured homes have become larger and often
have  been attached  to their sites  without any  apparent intention  to move
them,  courts in many states have held that manufactured homes, under certain
circumstances, may  become subject to  real estate title and  recording laws.
As a result,  a security interest  in a manufactured  home could be  rendered
subordinate to the  interests of other  parties claiming  an interest in  the
home under applicable state real estate law.   In order to perfect a security
interest in a  manufactured home under  real estate laws,  the holder of  the
security interest must file either a "fixture filing" under the provisions of
the UCC  or a real  estate mortgage under the  real estate laws  of the state
where the  home is located.   These filings must  be made in the  real estate
records office of the county where the home is located.  Substantially all of
the  Contracts contain provisions  prohibiting the borrower  from permanently
attaching the  Manufactured Home to its  site.  So long as  the borrower does
not violate this agreement, a security interest in the Manufactured Home will
be governed by the certificate of title  laws or the UCC, and the notation of
the  security interest on  the certificate of  title or  the filing of  a UCC
financing  statement  will be  effective  to  maintain  the priority  of  the
security interest in the Manufactured Home.  If, however, a Manufactured Home
is permanently attached to its  site, other parties could obtain  an interest
in  the Manufactured Home which is prior  to the security interest originally
retained by the Asset Seller and transferred to the Depositor.   With respect
to a Series  of Certificates and  if so described  in the related  Prospectus
Supplement,  the  Master Servicer  may  be  required  to perfect  a  security
interest in  the Manufactured Home  under applicable real  estate laws.   The
Warranting  Party will  represent that  as of  the date  of the  sale  to the
Depositor it  has obtained  a perfected first  priority security  interest by
proper notation or delivery  of the required documents and fees  with respect
to substantially all of the Manufactured Homes securing the Contracts.

    The  Depositor will  cause  the security  interests  in the  Manufactured
Homes to  be assigned  to the  Trustee on  behalf of the  Certificateholders.
Unless otherwise specified in the related Prospectus Supplement,  neither the
Depositor nor the Trustee will amend the certificates of title (or file UCC-3
statements) to identify the Trustee as the new secured party, and neither the
Depositor nor the Master  Servicer will deliver the certificates  of title to
the Trustee or  note thereon the interest  of the Trustee.   Accordingly, the
Asset Seller (or other originator of the Contracts) will continue to be named
as  the  secured  party  on  the  certificates   of  title  relating  to  the
Manufactured  Homes.    In  some  states, such  assignment  is  an  effective
conveyance of such  security interest without amendment of  any lien noted on
the related certificate of title and the new secured party succeeds to Master
Servicer's rights  as the  secured party.   However, in  some states,  in the
absence of an amendment to the certificate of title (or the filing of a UCC-3
statement), such assignment of the security interest in the Manufactured Home
may not be held effective or such security interests may not be perfected and
in the absence of such notation or delivery to the Trustee, the assignment of
the security interest in the Manufactured  Home may not be effective  against
creditors of the Asset Seller (or such other originator of the  Contracts) or
a trustee in bankruptcy of the Asset Seller (or such other originator).

    In  the  absence  of  fraud,  forgery  or  permanent  affixation  of  the
Manufactured  Home   to  its  site   by  the  Manufactured  Home   owner,  or
administrative error by  state recording officials, the notation  of the lien
of the Asset Seller (or other originator of the Contracts) on the certificate
of title or delivery of the required documents and fees will be sufficient to
protect the Certificateholders against the rights of subsequent purchasers of
a Manufactured Home or subsequent lenders who take a security interest in the
Manufactured Home.   If  there are  any Manufactured  Homes as  to which  the
security interest  assigned to  the Trustee is  not perfected,  such security
interest would  be subordinate  to, among others,  subsequent purchasers  for
value  of Manufactured  Homes and  holders of  perfected  security interests.
There also exists a  risk in not identifying  the Trustee as the  new secured
party on  the certificate  of title  that, through fraud  or negligence,  the
security interest of the Trustee could be released.

    In the event  that the owner of  a Manufactured Home moves it  to a state
other than the state in which such Manufactured Home initially is registered,
under  the  laws  of most  states  the  perfected  security interest  in  the
Manufactured Home  would continue for  four months after such  relocation and
thereafter only if and after the  owner re-registers the Manufactured Home in
such state.   If the owner  were to relocate  a Manufactured Home  to another
state and  not re-register the Manufactured Home in  such state, and if steps
are not taken to  re-perfect the Trustee's  security interest in such  state,
the security interest in the  Manufactured Home would cease to  be perfected.
A majority of states generally require surrender of a certificate of title to
re-register  a Manufactured  Home;  accordingly,  the  Master  Servicer  must
surrender  possession  if   it  holds  the  certificate  of   title  to  such
Manufactured Home or, in the case of Manufactured Homes registered  in states
which  provide for notation of  lien, the Asset  Seller (or other originator)
would  receive  notice   of  surrender  if  the  security   interest  in  the
Manufactured Home  is noted on  the certificate  of title.   Accordingly, the
Trustee would have the opportunity to re-perfect its security interest in the
Manufactured Home in the state of relocation.  In states which do not require
a   certificate  of   title  for   registration  of   a  manufactured   home,
re-registration could defeat perfection.  In the ordinary course of servicing
the manufactured housing contracts, the Master Servicer takes steps to effect
such re-perfection upon  receipt of notice of re-registration  or information
from  the  obligor as  to relocation.    Similarly, when  an obligor  under a
manufactured housing contract sells a  manufactured home, the Master Servicer
must surrender possession  of the certificate of title or, if  it is noted as
lienholder on the  certificate of title, will  receive notice as a  result of
its lien  noted thereon and accordingly  will have an opportunity  to require
satisfaction of the  related manufactured housing conditional  sales contract
before release of  the lien.   Under  the Agreement, the  Master Servicer  is
obligated to  take  such steps,  at  the Master  Servicer's  expense, as  are
necessary to  maintain perfection of  security interests in  the Manufactured
Homes.

    Under  the  laws  of  most  states,  liens  for repairs  performed  on  a
Manufactured Home  and liens for  personal property taxes take  priority even
over a perfected security  interest.  The Warranting Party  will represent in
the Agreement that it has no knowledge of  any such liens with respect to any
Manufactured  Home securing  payment on  any Contract.   However,  such liens
could arise at any  time during the term  of a Contract.   No notice will  be
given to the Trustee or Certificateholders in the event such a lien arises.

Enforcement of Security Interests in Manufactured Homes

    The Master Servicer on behalf  of the Trustee, to the extent  required by
the  related Agreement,  may take  action to  enforce the  Trustee's security
interest with  respect to Contracts in default  by repossession and resale of
the Manufactured  Homes securing such  Defaulted Contracts.   So long as  the
Manufactured Home has not become subject  to the real estate law, a  creditor
can repossess a Manufactured Home 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 so  that the debtor  may redeem at  or before such  resale.  In  the
event of  such repossession and  resale of  a Manufactured Home,  the Trustee
would be  entitled to be paid out  of the sale proceeds  before such proceeds
could be applied to the payment  of the claims of unsecured creditors or  the
holders of subsequently  perfected security interests or,  thereafter, to the
debtor.

    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 manufactured home  securing such 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.

    Under  the terms of  the federal Soldiers' and  Sailors' Civil Relief Act
of  1940,  as amended  (the  "Relief Act"),  an  Obligor who  enters military
service after  the  origination  of such  Obligor's  Contract  (including  an
Obligor who  is a member of the National Guard or is in reserve status at the
time of  the origination of the Contract and is  later called to active duty)
may not be charged interest above an  annual rate of 6% during the period  of
such  Obligor's active  duty status,  unless  a court  orders otherwise  upon
application of the  lender.  It  is possible that  such action 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  Contracts.
Any shortfall in  interest collections resulting from the  application of the
Relief Act, to  the extent  not covered by  the subordination of  a Class  of
Subordinated Certificates, could result in losses to the holders of  a Series
of Certificates.  In addition, the Relief Act imposes limitations which would
impair  the  ability of  the  Master  Servicer to  foreclose  on an  affected
Contract during  the Obligor's period  of active duty  status.  Thus,  in the
event that  such a Contract goes into default, there may be delays and losses
occasioned by the inability to realize upon the Manufactured Home in a timely
fashion.

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.

Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

    The Contracts, in  general, prohibit the sale or transfer  of the related
Manufactured Homes without the consent of the Master  Servicer and permit the
acceleration of the maturity of the Contracts by the Master Servicer upon any
such sale  or transfer that is not consented  to.  Unless otherwise specified
in the  related Prospectus  Supplement, the Master  Servicer expects  that it
will  permit most  transfers of  Manufactured  Homes and  not accelerate  the
maturity  of the related  Contracts.  In  certain cases, the  transfer may be
made by a delinquent obligor in order to avoid a repossession proceeding with
respect to a Manufactured Home.

    In the  case of a transfer of a  Manufactured Home after which the Master
Servicer  desires to  accelerate the  maturity of  the related  Contract, the
Master  Servicer's ability to  do so will depend  on the enforceability under
state  law of  the  "due-on-sale"  clause.   The  Garn-St Germain  Depositary
Institutions  Act  of  1982  preempts,  subject  to  certain  exceptions  and
conditions,  state  laws  prohibiting enforcement  of  "due-on-sale"  clauses
applicable  to the  Manufactured Homes.    Consequently, in  some states  the
Master Servicer  may be prohibited  from enforcing a "due-on-sale"  clause in
respect of certain Manufactured Homes.

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 loan  which is
secured  by  a first  lien on  certain  kinds of  manufactured housing.   The
Contracts would  be covered if  they satisfy certain conditions,  among other
things, governing  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 or foreclosure with respect to 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.   The  related  Asset Seller  will  represent that  all  of the
Contracts comply with applicable usury law.

   
                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

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

    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 (other
than a partnership  that is not treated  as a United States person  under any
applicable Treasury  regulations), 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 persons  have the
authority to control all substantial decisions of the trust.  Notwithstanding
the preceding sentence, to the extent provided in regulations, certain trusts
in existence on August 20, 1996 and treated as United States persons prior to
such date that elect to continue to be treated as United states persons shall
be considered U.S. persons as well.
    

    Unless otherwise stated or unless the  context otherwise requires, in the
following discussion  a reference  to the term  "Mortgage Loan"  or "Mortgage
Asset" will also be deemed to include a reference to a "Contract".

General

    The  federal   income  tax  consequences  to  Securityholders  will  vary
depending on whether an election is made  to treat the Trust Fund relating to
a particular Series of Securities as a REMIC under the Code.   The Prospectus
Supplement  for  each Series  of  Securities  will  specify whether  a  REMIC
election will be made.

Grantor Trust Funds

    If the related  Prospectus Supplement indicates that the  Trust Fund will
be treated as a grantor trust, then Brown & Wood LLP will deliver its opinion
that the  Trust Fund will  not be classified  as an association  taxable as a
corporation and  that each such  Trust Fund will  be classified as  a grantor
trust under  subpart E, Part I  of subchapter J of  the Code.  In  this case,
owners of  Certificates will be  treated for federal  income tax purposes  as
owners of a portion of the Trust Fund's assets as described below.

a.  Single Class of Grantor Trust Certificates

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

    Each Grantor  Trust Certificateholder will be  required to report  on its
federal   income  tax   return  in   accordance  with   such  Grantor   Trust
Certificateholder's method  of accounting  its pro rata  share of  the entire
income from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates,  including interest, original  issue discount ("OID"),  if any,
prepayment fees, assumption fees, any  gain recognized upon an assumption and
late  payment charges received by  the Master Servicer.   Under Code Sections
162 or 212  each Grantor Trust Certificateholder  will be entitled  to deduct
its pro rata  share of servicing fees, prepayment fees,  assumption fees, any
loss recognized upon an  assumption and late payment charges retained  by the
Master Servicer, provided  that such amounts are  reasonable compensation for
services rendered to  the Trust Fund.  Grantor  Trust Certificateholders that
are individuals, estates  or trusts will be entitled to deduct their share of
expenses as itemized  deductions only  to the extent  such expenses plus  all
other Code  Section 212  expenses exceed  two percent  of its  adjusted gross
income.  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  and (ii)  80% of  the amount  of itemized  deductions
otherwise allowable for such taxable year.  A Grantor Trust Certificateholder
using the cash method of accounting must take into account its pro rata share
of income  and deductions  as and  when collected  by or  paid to the  Master
Servicer.   A  Grantor Trust  Certificateholder  using an  accrual method  of
accounting must take into account its pro rata share of income and deductions
as they become due or are paid  to the Master Servicer, whichever is earlier.
If  the  servicing fees  paid to  the  Master Servicer  are deemed  to exceed
reasonable  servicing compensation,  the  amount  of  such  excess  could  be
considered as an ownership  interest retained by the Master  Servicer (or any
person to whom the Master Servicer assigned for value all or a portion of the
servicing fees) in a portion of the interest payments on the Mortgage Assets.
The Mortgage Assets would then be subject to the "coupon stripping"  rules of
the Code discussed below.

   
    Unless otherwise specified  in the related  Prospectus Supplement, as  to
each Series of Certificates evidencing an  interest in a Trust Fund comprised
of Mortgage  Loans  (not including  Contracts), Brown  & Wood  LLP will  have
advised the Depositor that:
    

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

   
         (ii) a Grantor  Trust Certificate owned by a  real estate investment
    trust representing an  interest in Mortgage Assets will  be considered to
    represent  "real  estate  assets"  within  the  meaning  of  Code Section
    856(c)(4)(A),  and  interest  income  on  the  Mortgage  Assets  will  be
    considered  "interest   on  obligations  secured  by  mortgages  on  real
    property" within the meaning of Code  Section 856(c)(3)(B), to the extent
    that the  Mortgage Assets represented  by that Grantor  Trust Certificate
    are of a type described in such Code section; and
    

         (iii) a  Grantor Trust Certificate  owned by a REMIC  will represent
    "obligation(s) ...   which  (are) principally secured  by an  interest in
    real property" within the meaning of Code Section 860G(a)(3).

    Under Code Section  7701(a)(19)(C)(v), "loans secured  by an interest  in
real property" include  loans secured by mobile homes not used on a transient
basis.   The Treasury regulations  under Code Section 593  define "qualifying
real  property  loan"  to  include a  loan  secured  by  a  mobile home  unit
"permanently fixed  to real property" except  during a brief period  in which
the  unit is transported  to its site.   The Treasury  regulations under Code
Section 856  state that  the  local law  definitions are  not controlling  in
determining  the meaning  of the  term "real property"  for purposes  of Code
Section  856,  and  the  Internal  Revenue Service  ("IRS")  has  ruled  that
obligations  secured by  permanently installed mobile  home units  qualify as
"real  estate  assets"  under  this  provision.   Entities  affected  by  the
foregoing Code provisions  that are considering the  purchase of Certificates
evidencing  interests  in Trust  Fund comprised  of Contracts  should consult
their tax advisors regarding such provisions.

    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.

    Stripped  Bonds  and  Coupons.    Certain  Trust  Funds  may  consist  of
Government Securities which constitute "stripped bonds" or "stripped coupons"
as those terms  are defined in  section 1286 of the  Code, and, as  a result,
such assets  would be subject  to the stripped  bond provisions of  the Code.
Under these rules, such Government  Securities are treated as having original
issue discount based on the purchase price and the stated redemption price at
maturity of each  Security.  As such, Grantor  Trust Certificateholders would
be required to include  in income their pro rata share  of the original issue
discount on  each  Government Security  recognized in  any given  year on  an
economic accrual basis even if the Grantor Trust Certificateholder is  a cash
method  taxpayer.   Accordingly,  the sum  of  the income  includible  to the
Grantor  Trust  Certificateholder  in any  taxable  year  may exceed  amounts
actually received during such year. 

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

    Premium.  The  price paid  for a Grantor  Trust Certificate  by a  holder
will be  allocated to such holder's undivided interest in each Mortgage Asset
based  on each  Mortgage Asset's  relative fair  market value,  so  that such
holder's undivided  interest in  each Mortgage  Asset will  have its  own tax
basis.   A  Grantor  Trust  Certificateholder that  acquires  an interest  in
Mortgage Assets  at a  premium may  elect to  amortize such  premium under  a
constant interest method,  provided that the  underlying mortgage loans  with
respect to  such Mortgage  Assets were originated  after September  27, 1985.
Premium allocable  to mortgage  loans originated on  or before  September 27,
1985 should be allocated among the principal  payments on such mortgage loans
and  allowed  as  an  ordinary  deduction as  principal  payments  are  made.
Amortizable bond  premium will be treated as an  offset to interest income on
such Grantor Trust Certificate.  The basis for such Grantor Trust Certificate
will be reduced to the extent  that amortizable premium is applied to  offset
interest  payments.    It  is  not  clear  whether  a  reasonable  prepayment
assumption  should be  used in  computing amortization  of  premium allowable
under Code Section 171.  A  Certificateholder that makes this election for  a
Certificate that is  acquired at  a premium will  be deemed  to have made  an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder acquires during the year
of the election or thereafter.

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

   
    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.

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

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

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

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

    A holder who  acquired a Grantor Trust  Certificate at a market  discount
also may be  required to defer a  portion of its interest deductions  for the
taxable  year  attributable to  any  indebtedness  incurred or  continued  to
purchase  or  carry  such  Grantor Trust  Certificate  purchased  with market
discount.  For these  purposes, the de minimis  rule referred above  applies.
Any such deferred interest expense would  not exceed the market discount that
accrues during  such taxable year and is, in  general, allowed as a deduction
not  later  than the  year in  which  such market  discount is  includible in
income.  If such holder elects to include market discount in income currently
as it  accrues on all market discount instruments  acquired by such holder in
that taxable year  or thereafter, the interest deferral  rule described above
will not apply.

    Election to Treat  All Interest  as OID.   The OID  Regulations permit  a
Certificateholder  to elect  to accrue  all interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method for  Certificates acquired on or after April
4, 1994.  If such an election were to be made with respect to a Grantor Trust
Certificate  with market discount,  the Certificateholder would  be deemed to
have made  an election to  include in income  currently market discount  with
respect  to all  other  debt  instruments having  market  discount that  such
Certificateholder  acquires during the  year of  the election  or thereafter.
Similarly,  a Certificateholder  that makes this  election for  a Certificate
that is acquired  at a premium  will be deemed  to have made  an election  to
amortize bond premium with respect to all debt instruments having amortizable
bond premium  that such Certificateholder  owns or acquires.   See "--Regular
Certificates--Premium" herein.  The election to accrue interest, discount and
premium  on  a  constant  yield  method with  respect  to  a  Certificate  is
irrevocable.

b.  Multiple Classes of Grantor Trust Certificates

    1.  Stripped Bonds and Stripped Coupons

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

    Servicing  fees   in  excess   of  reasonable  servicing   fees  ("excess
servicing") will  be treated under  the stripped bond  rules.  If  the excess
servicing fee  is  less than  100  basis points  (i.e.,  1% interest  on  the
Mortgage Asset principal balance) or the Certificates 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
Certificates  should  be treated  as  market discount.   The  IRS  appears to
require  that reasonable servicing fees be  calculated on a Mortgage Asset by
Mortgage  Asset basis,  which  could  result in  some  Mortgage Assets  being
treated as having more than 100 basis  points of interest stripped off.   See
"--Non-REMIC   Certificates"  and   "Multiple   Classes   of  Grantor   Trust
Certificates--Stripped Bonds and Stripped Coupons" herein.

    Although not  entirely  clear,  a  Stripped  Bond  Certificate  generally
should be treated as an in interest in Mortgage Assets issued on the day such
Certificate is purchased  for purposes of calculating any OID.  Generally, if
the discount  on a  Mortgage Asset  is larger  than a  de minimis  amount (as
calculated for  purposes of the OID rules) a  purchaser of such a Certificate
will be required to accrue the discount under the OID rules of the Code.  See
"--Non-REMIC Certificates" and "--Single Class of Grantor Trust Certificates-
- -Original Issue  Discount" herein.  However,  a purchaser of  a Stripped Bond
Certificate will  be required  to account  for any  discount on the  Mortgage
Assets as  market discount rather  than OID if  either (i) the amount  of OID
with  respect to  the Mortgage  Assets is  treated as zero  under the  OID de
minimis rule when the Certificate was stripped or (ii) no more than 100 basis
points  (including any  amount  of  servicing fees  in  excess of  reasonable
servicing  fees)  is  stripped  off  of the  Trust  Fund's  Mortgage  Assets.
Pursuant to Revenue Procedure 91-49, issued  on August 8, 1991, purchasers of
Stripped Bond  Certificates using an  inconsistent method of  accounting must
change their method of  accounting and request the consent of  the IRS to the
change in  their accounting  method on a  statement attached  to their  first
timely tax return filed after August 8, 1991.

    The  precise   tax   treatment  of   Stripped   Coupon  Certificates   is
substantially  uncertain.  The  Code could be read  literally to require that
OID computations be made for each payment from each Mortgage Asset.  However,
based  on  the recent  IRS  guidance, it  appears  that all  payments  from a
Mortgage Asset underlying a Stripped  Coupon Certificate should be treated as
a single  installment obligation  subject to the  OID rules  of the  Code, in
which case, all  payments from such Mortgage  Asset would be included  in the
Mortgage  Asset's  stated  redemption  price  at  maturity  for  purposes  of
calculating income on such certificate under the OID rules of the Code.

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

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

   
    Treatment of  Certain Owners.   Several Code sections  provide beneficial
treatment  to certain taxpayers  that invest in  Mortgage Assets of  the type
that  make up  the Trust  Fund.   With  respect  to these  Code sections,  no
specific  legal  authority exists  regarding  whether  the  character of  the
Grantor Trust Certificates, for federal income tax purposes, will be the same
as that of the underlying Mortgage Assets.  While  Code Section 1286 treats a
stripped  obligation  as a  separate  obligation  for  purposes of  the  Code
provisions addressing  OID, it  is  not clear  whether such  characterization
would apply with regard to these other Code sections.  Although  the issue is
not free  from doubt, based on  policy considerations, each class  of Grantor
Trust  Certificates, unless  otherwise specified  in  the related  Prospectus
Supplement, should be considered to represent "real estate assets" within the
meaning of  Code Section  856(c)(4)(A) and "loans  .   .  .   secured  by, an
interest in real property which is .  .  .  residential real property" within
the   meaning  of  Code   Section  7701(a)(19)(C)(v),  and   interest  income
attributable to Grantor Trust Certificates should be  considered to represent
"interest on  obligations secured by  mortgages on real property"  within the
meaning  of  Code  Section  856(c)(3)(B),  provided that  in  each  case  the
underlying Mortgage Assets  and interest on such Mortgage  Assets qualify for
such treatment.  Prospective purchasers  to which such characterization of an
investment in Certificates is material  should consult their own tax advisors
regarding  the characterization  of the  Grantor  Trust Certificates  and the
income  therefrom.   Grantor Trust  Certificates will  be  "obligation(s) ...
which (are)  principally secured, directly  or indirectly, by an  interest in
real property" within the meaning of Code Section 860G(a)(3).
    

    2.   Grantor  Trust Certificates  Representing Interests  in Loans  Other
Than ARM Loans

    The original  issue discount  rules of  Code Sections  1271 through  1275
will be applicable to a Certificateholder's interest in those Mortgage Assets
as to  which the conditions  for the application  of those sections  are met.
Rules regarding periodic  inclusion of original issue discount  in income are
applicable  to mortgages  of  corporations  originated  after May  27,  1969,
mortgages  of noncorporate  mortgagors  (other  than individuals)  originated
after July 1, 1982,  and mortgages of individuals  originated after March  2,
1984.  Under the OID Regulations, such original issue discount could arise by
the charging of points by the originator of the mortgage in an amount greater
than the  statutory de minimis exception, including  a payment of points that
is currently deductible by the  borrower under applicable Code provisions, or
under  certain  circumstances, by  the  presence  of  "teaser" rates  on  the
Mortgage Assets.   OID on each Grantor Trust  Certificate must be included in
the owner's ordinary income for federal income tax purposes as it accrues, in
accordance  with a  constant  interest  method that  takes  into account  the
compounding of interest, in  advance of receipt  of the cash attributable  to
such income.  The amount of OID required  to be included in an owner's income
in any taxable year  with respect to a Grantor Trust Certificate representing
an interest in Mortgage Assets other than Mortgage Assets with interest rates
that adjust periodically  ("ARM Loans") likely will be  computed as described
below under "--Accrual of Original  Issue Discount." The following discussion
is based in part on the OID Regulations  and in part on the provisions of the
Tax Reform  Act of 1986 (the "1986 Act").   The OID Regulations generally are
effective for debt instruments issued on or  after April 4, 1994, but may  be
relied  upon  as authority  with  respect to  debt instruments,  such  as the
Grantor Trust  Certificates, issued after December 21,  1992.  Alternatively,
proposed  Treasury regulations  issued December  21, 1992  may be  treated as
authority for  debt instruments issued after  December 21, 1992  and prior to
April 4, 1994, and proposed Treasury regulations  issued in 1986 and 1991 may
be treated as  authority for instruments issued before December 21, 1992.  In
applying these dates, the issued date of the Mortgage Assets should  be used,
or,  in   the  case  of   Stripped  Bond  Certificates  or   Stripped  Coupon
Certificates, the  date such  Certificates are  acquired.   The  holder of  a
Certificate  should  be  aware,  however,  that  neither   the  proposed  OID
Regulations  nor  the  OID  Regulations  adequately  address  certain  issues
relevant to prepayable securities.

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

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

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

    3.  Grantor Trust Certificates Representing Interests in ARM Loans

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

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

c.  Sale or Exchange of a Grantor Trust Certificate

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

    The Taxpayer Relief Act of 1997 (the "Act")  reduces the maximum rates on
long-term capital  gains recognized  on capital  assets  held by  individuals
taxpayers for more  than eighteen months as  of the date of  disposition (and
would  further reduce the  maximum rates on  such gains in the  year 2001 and
thereafter for certain  individual taxpayers who meed  specified conditions).
The  capital gains rate  for capital assets held  by individual taxpayers for
more than twelve months but less than eighteen months was not  changed by the
Act ("mid-term rate").   The Act does  not change the capital gain  rates for
corporations.   Prospective investors  should consult their  own tax advisors
concerning these tax law changes.
    

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

d.  Non-U.S. Persons

    Generally,  to the  extent  that a  Grantor  Trust Certificate  evidences
ownership in  underlying Mortgage Assets that  were issued on or  before July
18, 1984, interest or OID  paid by the person required to  withhold tax under
Code  Section 1441  or 1442 to  (i) an  owner that is  not a  U.S. Person (as
defined below) or (ii) a Grantor Trust Certificateholder holding on behalf of
an  owner that is  not a U.S. Person  will be subject  to federal income tax,
collected by  withholding, at  a rate  of 30% or  such lower  rate as  may be
provided for interest by an applicable tax treaty.  Accrued OID recognized by
the owner on  the sale or exchange of  such a Grantor Trust  Certificate also
will  be subject to  federal income tax  at the  same rate.   Generally, such
payments  would not be  subject to withholding  to the extent  that a Grantor
Trust Certificate evidences  ownership in Mortgage  Assets issued after  July
18, 1984, by natural persons if such Grantor Trust Certificateholder complies
with  certain identification requirements (including delivery of a statement,
signed by  the Grantor  Trust Certificateholder  under penalties of  perjury,
certifying that such Grantor Trust Certificateholder is not a U.S. Person and
providing the  name  and address  of such  Grantor Trust  Certificateholder).
Additional restrictions  apply to Mortgage  Assets of where the  mortgagor is
not a natural person in order to qualify for the exemption from withholding.

    As  used  herein, a  "U.S. Person"  means a  citizen  or resident  of the
United States, a  corporation or a partnership organized in or under the laws
of the  United States  or any political  subdivision thereof, an  estate, the
income of which from sources outside the United States is includible in gross
income for federal income tax purposes regardless  of its connection with the
conduct  of a trade  or business within  the United States,  or a  trust if a
court within the  United States is able to  exercise primary supervision over
the administration of the trust and  one or more United States trustees  have
authority to control all substantial decisions of the trust.

e.  Information Reporting and Backup Withholding

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

   
New Withholding Regulations

    On October 6,  1997, the Treasury Department issued  new regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are  urged to  consult their  own tax  advisors regarding  the New
Regulations.

REMICs
    

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

   
    In  general, with  respect to  each Series  of Certificates  for  which a
REMIC election  is made, (i) such  Certificates held by a  thrift institution
taxed as  a "domestic building  and loan association" will  constitute assets
described in  Code Section 7701(a)(19)(C);  (ii) such Certificates held  by a
real estate investment trust will  constitute "real estate assets" within the
meaning of Code Section 856(c)(4)(A); and (iii) interest on such Certificates
held  by a  real  estate investment  trust will  be  considered "interest  on
obligations secured by mortgages on real property" within the meaning of Code
Section 856(c)(3)(B).   Under Code Section 7701(a)(19)(C)(v),  "loans secured
by an interest  in real property" include  loans secured by mobile  homes not
used on a transient  basis.  The Treasury regulations under  Code Section 856
state  that the local law definitions are  not controlling in determining the
meaning of the  term "real property" for purposes of Section 856, and the IRS
has ruled that obligations secured by permanently installed mobile home units
qualify as  "real estate assets" under this  provision.  Entities affected by
the  foregoing  Code   provisions  that  are  considering  the   purchase  of
Certificates  evidencing interests  in a  Trust Fund  comprised  of Contracts
should consult  their tax advisors regarding  such provisions.  If  less than
95% of the  REMIC's assets are assets  qualifying under any of  the foregoing
Code sections, the Certificates will be qualifying assets only  to the extent
that the  REMIC's assets  are qualifying assets.   In  addition, payments  on
Mortgage Assets held  pending distribution on the REMIC  Certificates will be
considered to be real estate assets for purposes of Code Section 856(c).  The
Small Business Job Protection  Act of 1996, as part of the  repeal of the bad
debt reserve method for thrift institutions, repealed the application of Code
Section 593(d) to any taxable year beginning after December 31, 1995.

    In  some instances  the Mortgage  Assets may  not be treated  entirely as
assets  described in  the  foregoing  sections.   See,  in  this regard,  the
discussion  of Buydown Loans  contained in  "--Non-REMIC Certificates--Single
Class of  Grantor Trust Certificates"  above.  REMIC  Certificates held  by a
real  estate investment  trust will  not  constitute "Government  Securities"
within the meaning of Code  Section 856(c)(4)(A), and REMIC Certificates held
by a regulated investment company will not constitute "Government Securities"
within the meaning of Code Section 851(b)(4)(A)(ii).  REMIC Certificates held
by certain financial institutions will constitute "evidences of indebtedness"
within the meaning of Code Section 582(c)(1).
    

    A "qualified  mortgage" for REMIC  purposes is any  obligation (including
certificates  of  participation in  such an  obligation) that  is principally
secured by an interest in real property and that is transferred to the  REMIC
within a prescribed time period in exchange for regular or residual interests
in  the REMIC.   The REMIC  Regulations provide that  manufactured housing or
mobile  homes  (not  including  recreational  vehicles,  campers  or  similar
vehicles)  that are "single  family residences" under  Code Section 25(e)(10)
will qualify  as real property  without regard to state  law classifications.
Under  Code  Section  25(e)(10),  a  single  family  residence  includes  any
manufactured home that has a minimum of 400 square feet of living space and a
minimum width in excess of 102 inches and that is of a  kind customarily used
at a fixed location.

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

   
    Only  REMIC  Certificates,  other  than  the  residual  interest  in  the
Subsidiary REMIC, issued by the Master REMIC  will be offered hereunder.  The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes  of determining  whether the  REMIC Certificates  will be  (i) "real
estate assets" within the  meaning of Section 856(c)(4)(A) of  the Code; (ii)
"loans secured by an interest  in real property" under Section 7701(a)(19)(C)
of the Code;  and (iii) whether the  income on such Certificates  is interest
described in Section 856(c)(3)(B) of the Code.
    

a.  Taxation of Owners of REMIC Regular Certificates

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

    Original Issue Discount and Premium.   The REMIC Regular Certificates may
be  issued with OID.  Generally, such  OID, if any, will equal the difference
between  the  "stated  redemption  price  at maturity"  of  a  REMIC  Regular
Certificate  and its  "issue price."  Holders  of any  class of  Certificates
issued with  OID will  be required to  include such OID  in gross  income for
federal  income tax  purposes as it  accrues, in  accordance with  a constant
interest method  based on the  compounding of interest  as it accrues  rather
than  in accordance  with receipt  of the  interest payments.   The following
discussion  is  based in  part on  the  OID Regulations  and in  part  on the
provisions of  the Tax Reform Act of 1986 (the "1986 Act").  Holders of REMIC
Regular  Certificates  (the  "REMIC Regular  Certificateholders")  should  be
aware, however,  that the OID  Regulations do not adequately  address certain
issues  relevant  to  prepayable  securities,  such  as  the   REMIC  Regular
Certificates.

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

    In general,  each REMIC Regular  Certificate will be treated  as a single
installment obligation issued  with an amount of  OID equal to the  excess of
its "stated redemption price at  maturity" over its "issue price."  The issue
price  of  a  REMIC  Regular  Certificate  is  the first  price  at  which  a
substantial amount of REMIC Regular Certificates of that class are first sold
to the public (excluding bond  houses, brokers, underwriters or wholesalers).
If less than  a substantial  amount of  a particular class  of REMIC  Regular
Certificates  is sold  for cash  on  or prior  to the  date of  their initial
issuance (the "Closing Date"), the issue price for such class will be treated
as the fair market value of such class on the Closing Date.   The issue price
of a REMIC  Regular Certificate also includes  the amount paid by  an initial
Certificateholder for accrued interest that relates to a period  prior to the
issue date of the REMIC Regular Certificate.   The stated redemption price at
maturity  of a  REMIC  Regular Certificate  includes  the original  principal
amount  of the  REMIC Regular  Certificate,  but generally  will not  include
distributions  of interest if such distributions constitute "qualified stated
interest."  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  REMIC Regular  Certificate.
Interest  is payable at  a single fixed  rate only if  the rate appropriately
takes  into   account  the   length   of  the   interval  between   payments.
Distributions of interest on REMIC Regular Certificates with respect to which
Deferred Interest will  accrue will not constitute  qualified stated interest
payments, and the stated redemption  price at maturity of such  REMIC Regular
Certificates  includes all  distributions  of interest  as well  as principal
thereon.

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

    Under  the de minimis  rule, OID on  a REMIC Regular  Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of  the REMIC Regular  Certificate.  For  this purpose,  the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the  amounts determined by multiplying the number of full years (i.e.,
rounding down partial  years) from the issue date until  each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of  each distribution included
in the stated  redemption price at maturity of  the REMIC Regular Certificate
and the denominator  of which is the  stated redemption price at  maturity of
the REMIC Regular  Certificate.  Although currently unclear,  it appears that
the schedule  of such distributions  should be determined in  accordance with
the  Prepayment Assumption.   The  Prepayment  Assumption with  respect to  a
Series  of  REMIC Regular  Certificates  will be  set  forth  in the  related
Prospectus Supplement.  Holders generally must report de minimis OID pro rata
as principal payments are  received, and such income will be  capital gain if
the REMIC Regular Certificate 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.

    The Prospectus  Supplement with respect to  a Trust Fund  may provide for
certain  REMIC  Regular Certificates  to  be issued  at  prices significantly
exceeding  their principal  amounts or  based on notional  principal balances
(the "Super-Premium Certificates").   The income tax treatment  of such REMIC
Regular  Certificates  is not  entirely certain.   For  information reporting
purposes, the  Trust  Fund  intends to  take  the position  that  the  stated
redemption price at maturity of such REMIC Regular Certificates is the sum of
all payments to  be made on such REMIC Regular  Certificates determined under
the  Prepayment  Assumption,   with  the  result  that   such  REMIC  Regular
Certificates  would be issued  with OID.   The calculation of  income in this
manner could result in negative  original issue discount (which delays future
accruals of OID rather than being immediately deductible) when prepayments on
the Mortgage Assets  exceed those estimated under  the Prepayment Assumption.
The  IRS  might contend,  however, that  certain proposed  contingent payment
rules contained in regulations issued  on December 15, 1994, with respect  to
original issue  discount, should apply  to such Certificates.   Although such
rules are not applicable to  instruments governed by Code Section 1272(a)(6),
they represent the  only guidance regarding the current views of the IRS with
respect to contingent payment instruments.  In the alternative, the IRS could
assert that the  stated redemption price  at maturity  of such REMIC  Regular
Certificates  should be  limited to  their principal  amount (subject  to the
discussion below under "--Accrued Interest Certificates"), so that such REMIC
Regular Certificates would  be considered for federal income  tax purposes to
be issued  at a  premium.   If such  a position  were to  prevail, the  rules
described below under  "--Taxation of Owners of REMIC  Regular Certificates--
Premium" would  apply.   It is  unclear when a  loss may  be claimed  for any
unrecovered basis for  a Super-Premium Certificate.   It is  possible that  a
holder  of  a  Super-Premium Certificate  may  only  claim  a loss  when  its
remaining basis  exceeds the maximum  amount of future payments,  assuming no
further prepayments  or when the  final payment  is received with  respect to
such Super-Premium Certificate.

    Under the  REMIC  Regulations, if  the  issue price  of  a REMIC  Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered  disproportionately   high.    Accordingly,  such   REMIC  Regular
Certificate  generally should not  be treated as  a Super-Premium Certificate
and the rules  described below under "--REMIC  Regular Certificates--Premium"
should  apply.    However, it  is  possible  that  holders of  REMIC  Regular
Certificates issued at  a premium, even  if the premium is  less than 25%  of
such Certificate's actual principal balance, will be required to amortize the
premium under an original issue discount method or contingent interest method
even though  no election  under Code  Section 171  is made  to amortize  such
premium.

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

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

    Variable  Rate REMIC  Regular Certificates.   REMIC  Regular Certificates
may  provide for  interest based  on a variable  rate.   Interest based  on a
variable rate  will constitute qualified  stated interest and  not 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," a  combination of  a single
fixed rate and one or more "qualified floating rates," one "qualified inverse
floating  rate," or a  combination of "qualified floating  rates" that do not
operate  in  a  manner  that  significantly  accelerates or  defers  interest
payments on such REMIC Regular Certificate.

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

    Although unclear at  present, the Depositor intends to  treat interest on
a REMIC Regular  Certificate that is a  weighted average of the  net interest
rates  on Mortgage  Loans as qualified  stated interest.   In such  case, the
weighted  average rate used to  compute the initial  pass-through rate on the
REMIC Regular Certificates will  be deemed to be the index  in effect through
the life of  the REMIC Regular Certificates.   It is possible,  however, that
the  IRS may treat some or all of  the interest on REMIC Regular Certificates
with  a  weighted  average  rate  as  taxable  under  the rules  relating  to
obligations providing for contingent payments.  Such treatment may effect the
timing of income accruals on such REMIC Regular Certificates.

    Election  to Treat All  Interest as  OID.   The OID Regulations  permit a
Certificateholder to  elect to  accrue all  interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method.   If such an election were to  be made with
respect  to   a  REMIC   Regular  Certificate  with   market  discount,   the
Certificateholder would  be deemed  to have  made an  election to  include in
income currently market  discount with respect to all  other debt instruments
having market discount that such  Certificateholder acquires during the  year
of the  election or  thereafter.  Similarly,  a Certificateholder  that makes
this election for  a Certificate that is acquired at a premium will be deemed
to have made an  election to amortize bond  premium with respect to  all debt
instruments  having amortizable bond premium that such Certificateholder owns
or  acquires.   See "--  REMIC  Regular Certificates--Premium"  herein.   The
election to accrue interest, discount and premium on a constant  yield method
with respect to a Certificate is irrevocable.

    Market Discount.  A purchaser of a REMIC Regular Certificate may also  be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the  OID Regulations, "market discount" equals the
excess,  if any,  of (i)  the  REMIC Regular  Certificate's stated  principal
amount or, in the case of a  REMIC Regular Certificate with OID, the adjusted
issue price (determined for  this purpose as if  the purchaser had  purchased
such REMIC Regular  Certificate from an original holder) over  (ii) the price
for   such  REMIC   Regular   Certificate   paid  by   the   purchaser.     A
Certificateholder  that purchases  a REMIC  Regular Certificate  at a  market
discount will recognize income upon receipt of each distribution representing
amounts  included in such certificate's  stated redemption price at maturity.
In particular, under Section 1276 of the Code such a holder generally will be
required to allocate each such  distribution first to accrued market discount
not  previously included in income, and  to recognize ordinary income to that
extent.  A  Certificateholder may elect to include  market discount in income
currently as  it accrues  rather than  including it  on a  deferred basis  in
accordance with the  foregoing.   If made,  such election will  apply to  all
market  discount bonds  acquired by  such Certificateholder  on or  after the
first day of the first taxable year to which such election applies.  

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

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

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

    A holder  who acquired a REMIC  Regular Certificate at a  market discount
also may be required  to defer a portion  of its interest deductions for  the
taxable  year  attributable  to any  indebtedness  incurred  or  continued to
purchase or carry such Certificate purchased with market discount.  For these
purposes, the de minimis  rule referred to above applies.   Any such deferred
interest expense  would not  exceed the market  discount that  accrues during
such taxable year and is, in  general, allowed as a deduction not later  than
the year in  which such  market discount is  includible in income.   If  such
holder elects to include market discount in income currently as it accrues on
all  market discount instruments acquired by such holder in that taxable year
or thereafter, the interest deferral rule described above will not apply.

    Premium.  A purchaser  of a REMIC Regular Certificate that  purchases the
REMIC Regular Certificate  at a cost (not including  accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will
be considered  to have purchased the  REMIC Regular Certificate  at a premium
and  may elect to  amortize such  premium under a  constant yield method.   A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect  to all  debt instruments having  amortizable bond  premium that
such  Certificateholder  acquires   during  the  year  of   the  election  or
thereafter.  It is not clear whether the Prepayment Assumption would be taken
into account  in determining the  life of  the REMIC Regular  Certificate for
this purpose.   However, the Legislative History  states that the same  rules
that  apply to  accrual of  market  discount (which  rules require  use  of a
Prepayment  Assumption  in accruing  market  discount with  respect  to REMIC
Regular Certificates  without regard to  whether such Certificates  have OID)
will also apply in amortizing bond premium under Code Section 171.   The Code
provides that amortizable  bond premium will be allocated  among the interest
payments on such  REMIC Regular Certificates and will be applied as an offset
against  such interest payment.   On June 27, 1996, the  IRS published in the
Federal Register proposed  regulations on the  amortization of bond  premium.
The foregoing discussion  is based in part on such proposed regulations.  The
proposed regulations generally  would be effective for  Certificates acquired
on  or after  the date 60  days after  the date  they are published  as final
regulations in the Federal Register.  Certificateholders should consult their
tax advisors regarding the possibility of making an election to amortize  any
such bond premium.

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

    Effects of Defaults  and Delinquencies.   Certain Series of  Certificates
may contain one  or more  classes of  Subordinated Certificates,  and in  the
event there  are defaults  or delinquencies on  the Mortgage  Assets, amounts
that would  otherwise be  distributed  on the  Subordinated Certificates  may
instead   be  distributed   on  the   Senior   Certificates.     Subordinated
Certificateholders  nevertheless will  be  required  to  report  income  with
respect to such Certificates under an accrual method without giving effect to
delays  and reductions  in distributions  on  such Subordinated  Certificates
attributable to defaults and delinquencies  on the Mortgage Assets, except to
the  extent that it can  be established that  such amounts are uncollectible.
As   a  result,   the   amount   of  income   reported   by  a   Subordinated
Certificateholder 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 Subordinated
Certificate  is reduced  as a  result of  defaults  and delinquencies  on the
Mortgage Assets.  Timing  and characterization of such losses is discussed in
"--REMIC Regular Certificates--Treatment of Realized Losses" below.

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

    Gain from the  sale or other  disposition of a REMIC  Regular Certificate
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent  that such gain  does not exceed  the excess,  if any, of  (i) the
amount that would  have been includible in such holder's  income with respect
to the REMIC Regular  Certificate had income accrued thereon at  a rate equal
to 110% of the  AFR as defined in  Code Section 1274(d) determined as  of the
date of  purchase of  such REMIC Regular  Certificate, over  (ii) the  amount
actually includible in such holder's income.

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

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

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

    Investors should consult their own tax  advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

    Non-Interest   Expenses  of   the  REMIC.     Under   temporary  Treasury
regulations, if  the REMIC  is considered  to  be a  "single-class REMIC,"  a
portion  of  the  REMIC's servicing,  administrative  and  other non-interest
expenses  will  be allocated  as  a  separate  item  to those  REMIC  Regular
Certificateholders    that   are    "pass-through    interest   holders."    
Certificateholders  that are  pass-through  interest  holders should  consult
their own  tax advisors about the  impact of these rules on  an investment in
the  REMIC Regular Certificates.  See  "Pass-Through of Non-Interest Expenses
of  the REMIC"  under "Taxation  of  Owners of  REMIC Residual  Certificates"
below.

    Treatment of  Realized Losses.  Although  not entirely clear,  it appears
that holders  of REMIC Regular  Certificates that are corporations  should in
general be allowed  to deduct as an  ordinary loss any loss  sustained during
the  taxable year  on account  of any  such Certificates  becoming wholly  or
partially worthless, and  that, in general, holders of  Certificates that are
not corporations should be allowed to deduct as a short-term capital loss any
loss sustained during the  taxable year on  account of any such  Certificates
becoming wholly worthless.  Although  the matter is not entirely  clear, non-
corporate holders of Certificates may be allowed a bad debt deduction at such
time that the principal balance of any such Certificate is reduced to reflect
realized losses resulting from any  liquidated Mortgage Assets.  The Internal
Revenue Service,  however, could take the position that non-corporate holders
will be allowed  a bad debt deduction  to reflect realized losses  only after
all Mortgage Assets  remaining in the related Trust Fund have been liquidated
or  the Certificates  of  the  related Series  have  been otherwise  retired.
Potential  investors and  holders of  the Certificates  are urged  to consult
their own tax advisors regarding the appropriate timing, amount and character
of any loss  sustained with respect to such  Certificates, including any loss
resulting from the failure to recover previously accrued interest or discount
income.  Special loss  rules are applicable to banks and thrift institutions,
including rules regarding reserves for bad debts.  Such taxpayers are advised
to  consult  their  tax  advisors   regarding  the  treatment  of  losses  on
Certificates.

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

    Further, a REMIC Regular Certificate  will not be included in the  estate
of a non-resident alien individual and  will not be subject to United  States
estate  taxes.    However,  Certificateholders  who  are  non-resident  alien
individuals should consult their tax advisors concerning this question.

    REMIC  Regular Certificateholders who  are not  U.S. Persons  and persons
related to such  holders should not acquire any  REMIC Residual Certificates,
and   holders   of   REMIC  Residual   Certificates   (the   "REMIC  Residual
Certificateholder") and  persons related to REMIC Residual Certificateholders
should not acquire  any REMIC Regular  Certificates without consulting  their
tax advisors as to the possible adverse tax consequences of doing so.

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

   
    New   Withholding  Regulations.    On   October  6,  1997,  the  Treasury
Department issued new regulations (the  "New Regulations") which make certain
modifications  to   the  withholding,  backup   withholding  and  information
reporting  rules described  above.    The New  Regulations  attempt to  unify
certification   requirements  and  modify   reliance  standards.     The  New
regulations will generally be effective  for payments made after December 31,
1998, subject to  certain transition rules.  Prospective  investors are urged
to consult their own tax advisors regarding the New Regulations.
    

b.  Taxation of Owners of REMIC Residual Certificates

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

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

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

    Taxable Income  of the  REMIC Attributable  to Residual  Interests.   The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Assets and the REMIC's other  assets and (ii) the deductions allowed
to the REMIC  for interest  and OID  on the REMIC  Regular Certificates  and,
except  as described  above  under  "--Taxation of  Owners  of REMIC  Regular
Certificates--Non-Interest Expenses  of the  REMIC," other  expenses.   REMIC
taxable  income is  generally determined  in the  same manner as  the taxable
income of an  individual using the accrual method of  accounting, except that
(i) the  limitations  on deductibility  of  investment interest  expense  and
expenses for the production of income  do not apply, (ii) all bad loans  will
be  deductible  as business  bad  debts,  and  (iii) the  limitation  on  the
deductibility of  interest  and expenses  related to  tax-exempt income  will
apply.  The  REMIC's gross income includes interest,  original issue discount
income, and market discount income, if any, on the Mortgage Loans, reduced by
amortization  of  any   premium  on  the  Mortgage  Loans,   plus  income  on
reinvestment  of cash  flows and  reserve  assets, plus  any cancellation  of
indebtedness income upon  allocation of realized losses to  the REMIC Regular
Certificates.   Note that the  timing of cancellation of  indebtedness income
recognized by REMIC  Residual Certificateholders resulting from  defaults and
delinquencies on Mortgage  Assets may differ from the time of the actual loss
on the Mortgage Asset.  The REMIC's deductions include  interest and original
issue discount expense  on the REMIC Regular Certificates,  servicing fees on
the Mortgage Loans,  other administrative expenses of the  REMIC and realized
losses  on  the  Mortgage  Loans.     The  requirement  that  REMIC  Residual
Certificateholders report their pro rata share  of taxable income or net loss
of  the REMIC will continue  until there are no  Certificates of any class of
the related Series outstanding.

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

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

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

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

    Mark  to  Market Rules.    Prospective  purchasers  of a  REMIC  Residual
Certificate should be aware that  the IRS recently finalized regulations (the
"Mark-to-Market Regulations") which provide that a REMIC Residual Certificate
acquired after  January 3,  1995 cannot be  marked to  market.   The Mark-to-
Market  Regulations  replaced  the  temporary  regulations  which  allowed  a
Residual Certificate  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.

    Pass-Through of Non-Interest  Expenses of the REMIC.  As  a general rule,
all of the fees and expenses of a REMIC will be taken into account by holders
of  the REMIC Residual  Certificates.  In  the case of a  single class REMIC,
however, the  expenses and  a matching amount  of additional  income will  be
allocated,  under temporary  Treasury regulations,  among  the REMIC  Regular
Certificateholders and the REMIC Residual Certificateholders on a daily basis
in  proportion   to  the  relative   amounts  of  income  accruing   to  each
Certificateholder on that day.  In general terms, a single class REMIC is one
that  either (i)  would qualify,  under existing  Treasury regulations,  as a
grantor  trust if it  were not a  REMIC (treating all  interests as ownership
interests, even if  they would be classified  as debt for federal  income tax
purposes) or  (ii) is similar  to such  a trust  and is  structured with  the
principal purpose of avoiding the single class REMIC rules.  Unless otherwise
stated in  the applicable  Prospectus Supplement, the  expenses of  the REMIC
will be allocated to  holders of the  related REMIC Residual Certificates  in
their entirety and not to holders of the related REMIC Regular Certificates.

    In the  case of  individuals (or  trusts, estates  or other  persons that
compute their  income in the same manner as  individuals) who own an interest
in a REMIC  Regular Certificate or  a REMIC Residual Certificate  directly or
through a pass-through interest holder that is required to pass miscellaneous
itemized  deductions  through  to  its  owners  or  beneficiaries  (e.g.    a
partnership, an  S corporation  or a  grantor trust),  such expenses  will be
deductible under Code  Section 67 only to the extent that such expenses, plus
other "miscellaneous  itemized deductions"  of the  individual, exceed  2% of
such  individual's adjusted  gross  income.   In  addition,  Code Section  68
provides that  the amount of  itemized deductions otherwise allowable  for an
individual  whose  adjusted  gross  income  exceeds  a  certain  amount  (the
"Applicable Amount") will be reduced by the lesser of (i) 3% of the excess of
the individual's adjusted gross income over the Applicable Amount or (ii) 80%
of  the amount  of itemized  deductions otherwise  allowable for  the taxable
year.  The amount  of additional taxable income recognized  by REMIC Residual
Certificateholders who are subject to  the limitations of either Code Section
67 or  Code Section  68 may  be substantial.   Further,  holders (other  than
corporations)  subject  to  the  alternative  minimum   tax  may  not  deduct
miscellaneous itemized deductions  in determining  such holders'  alternative
minimum taxable income.  The REMIC is required to report to each pass-through
interest holder and to the IRS such holder's allocable share,  if any, of the
REMIC's  non-interest  expenses.   The  term  "pass-through  interest holder"
generally  refers to individuals,  entities taxed as  individuals and certain
pass-through entities, but  does not include  real estate investment  trusts.
REMIC  Residual  Certificateholders that  are  pass-through interest  holders
should consult their own tax advisors  about the impact of these rules  on an
investment in the REMIC Residual Certificates.

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

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

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

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

    In  addition, the  Small Business  Job  Protection Act  of 1996  provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative minimum taxable income of  a residual holder.  First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule  that  taxable  income  cannot  be  less  than  excess
inclusions.  Second, the amount of  any alternative minimum tax net operating
loss deductions  must be  computed without regard  to any  excess inclusions.
Third, a residual holder's alternative minimum taxable income for  a tax year
cannot be less than excess inclusions for the year.  The effect of this  last
statutory  amendment is  to prevent the  use of nonrefundable  tax credits to
reduce a taxpayer's income  tax below its tentative minimum tax computed only
on 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.

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

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

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

c.  Prohibited Transactions and Other Taxes

    The Code imposes a tax on REMICs equal to  100% of the net income derived
from  "prohibited  transactions"  (the "Prohibited  Transactions  Tax").   In
general,  subject to certain  specified exceptions, a  prohibited transaction
means the  disposition of  a Mortgage  Asset, the  receipt of  income from  a
source other  than a Mortgage  Asset or certain other  permitted investments,
the receipt of compensation for services, or gain from the disposition  of an
asset  purchased with  the  payments  on the  Mortgage  Assets for  temporary
investment pending distribution  on the Certificates.  It  is not anticipated
that the  Trust  Fund for  any  Series of  Certificates  will engage  in  any
prohibited transactions  in which it would recognize a material amount of net
income.

    In addition,  certain  contributions to  a  Trust  Fund as  to  which  an
election has been made to treat such Trust Fund as a REMIC made after the day
on  which such Trust  Fund issues  all of its  interests could result  in the
imposition  of a  tax on the  Trust Fund  equal to 100%  of the  value of the
contributed property (the "Contributions Tax").  No Trust Fund for any Series
of Certificates will accept contributions that would subject it to such tax.

    In  addition, a Trust Fund as to which an election has been made to treat
such Trust Fund as  a REMIC may also be subject to federal  income tax at the
highest corporate rate on "net income from foreclosure property,"  determined
by reference to  the rules applicable to real estate investment trusts.  "Net
income from  foreclosure property"  generally means  income from  foreclosure
property other than qualifying income for a real estate investment trust.

    Where  any Prohibited  Transactions Tax,  Contributions  Tax, tax  on net
income from  foreclosure property or state  or local income or  franchise tax
that  may be imposed on a REMIC relating to any Series of Certificates arises
out of  or  results from  (i)  a breach  of  the related  Master  Servicer's,
Trustee's or  Asset  Seller's obligations,  as  the case  may  be, under  the
related  Agreement for  such Series, such  tax will  be borne by  such Master
Servicer, Trustee or Asset Seller, as the  case may be, out of its own  funds
or (ii) the Asset Seller's obligation to repurchase a Mortgage Loan, such tax
will  be borne by the Asset Seller.   In the event that such Master Servicer,
Trustee or Asset Seller, as the case may  be, fails to pay or is not required
to pay  any such tax as provided  above, such tax will be  payable out of the
Trust  Fund  for  such Series  and  will  result in  a  reduction  in amounts
available to be distributed to the Certificateholders of such Series.

d.  Liquidation and Termination

    If the  REMIC adopts a plan  of complete liquidation,  within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's  final tax  return a  date on  which such adoption  is deemed  to
occur, and sells all of  its assets (other than cash) within  a 90-day period
beginning on  such date,  the REMIC  will not  be subject  to any  Prohibited
Transaction  Tax,  provided   that  the  REMIC  credits  or   distributes  in
liquidation all of  the sale proceeds plus  its cash (other than  the amounts
retained  to  meet   claims)  to  holders  of  Regular   and  REMIC  Residual
Certificates within the 90-day period.

    The REMIC  will terminate shortly following  the retirement of  the REMIC
Regular Certificates.  If a REMIC Residual Certificateholder's adjusted basis
in  the REMIC Residual Certificate exceeds the  amount of cash distributed to
such  REMIC Residual Certificateholder in final  liquidation of its interest,
then  it would  appear that  the  REMIC Residual  Certificateholder would  be
entitled to a loss equal to the amount of such excess.  It is unclear whether
such a loss, if allowed, will be a capital loss or an ordinary loss.

e.  Administrative Matters

    Solely for the purpose of the administrative provisions of  the Code, the
REMIC  generally will  be treated  as  a partnership  and the  REMIC Residual
Certificateholders will be treated as the partners.  Certain information will
be furnished  quarterly to each  REMIC Residual Certificateholder who  held a
REMIC Residual Certificate on any day in the previous calendar quarter.

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

f.  Tax-Exempt Investors

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

g.  Residual Certificate Payments--Non-U.S. Persons

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

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

Tax-Related Restrictions on Transfers of REMIC Residual Certificates

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

    A tax is imposed on a "pass-through entity"  (as defined below) holding a
residual  interest in a REMIC if  at any time during  the taxable year of the
pass-through entity  a disqualified organization  is the record holder  of an
interest in  such entity.  The amount  of the tax is equal  to the product of
(A) the  amount of excess  inclusions for the  taxable year allocable  to the
interest held by  the disqualified organization and (B)  the highest marginal
federal income tax rate applicable  to corporations.  The pass-through entity
otherwise liable  for the tax, for  any period during  which the disqualified
organization is  the record  holder of an  interest in  such entity,  will be
relieved of liability  for the tax  if such record  holder furnishes to  such
entity  an  affidavit   that  such  record  holder  is   not  a  disqualified
organization  and, for  such period,  the pass-through  entity does  not have
actual  knowledge  that  the  affidavit  is  false.    For  this  purpose,  a
"pass-through entity" means  (i) a regulated investment  company, real estate
investment trust  or common trust fund,  (ii) a partnership, trust  or estate
and  (iii)  certain cooperatives.    Except as  may be  provided  in Treasury
regulations not yet issued, any person holding an interest  in a pass-through
entity as  a nominee  for another  will, with  respect to  such interest,  be
treated as  a pass-through  entity.   The  tax  on pass-through  entities  is
generally effective for periods after March 31, 1988, except that in the case
of  regulated investment  companies, real  estate  investment trusts,  common
trust  funds and  publicly-traded partnerships  the tax  shall apply  only to
taxable  years of  such entities beginning  after December  31, 1988.   Under
proposed   legislation,  large  partnerships  (generally  with  250  or  more
partners) will be taxable on excess inclusion  income as if all partners were
disqualified organizations.

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

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

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

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

Tax Characterization of a Trust Fund as a Partnership

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

a.  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 counsel to the Depositor will,
except as otherwise provided in the related Prospectus Supplement, advise the
Depositor 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, etc.  The  discussion below assumes that  all payments on the  Notes
are denominated in U.S.  dollars.  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., 1/4%  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 or the Depositor (including a holder of 10%
of  the outstanding Certificates) or  a "controlled foreign corporation" with
respect to which  the Trust Fund  or the Asset  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 counsel to  the Depositor, 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 would likely 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.

b.  Tax Consequences to Holder of the Certificates

    Treatment of the Trust Fund as a Partnership.  The Depositor 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 Master 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 Mortgage Loans (including appropriate adjustments for market discount,
OID and bond premium) and any gain upon collection or disposition of Mortgage
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 Mortgage 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
Mortgage 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 Mortgage
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  Company.   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 Master 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  Mortgage 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 should not have OID income.  However, the
purchase price paid by  the Trust Fund for the Mortgage  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
Mortgage Loan by Mortgage Loan basis.)

    If  the Trust Fund  acquires the Mortgage  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 Mortgage Loans or to offset any
such  premium against  interest income on  the Mortgage 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.  Pursuant to formal Treasury regulations issued May
8, 1997  under section 708  of the  Code, if such  a termination occurs,  the
Trust Fund (the  "old partnership") would be deemed  to contribute its assets
to a new partnership (the "new partnership") in exchange for interests in the
new partnership.  Such  interests would be deemed distributed to the partners
of the old  partnership in liquidation thereof, which would  not constitute a
sale or exchange.
    

    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 Mortgage 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 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  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-1  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 Company 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.

    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 enticed 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.

   
    New   Withholding  Regulations.    On   October  6,  1997,  the  Treasury
Department issued new regulations (the  "New Regulations") which make certain
modifications  to  the  withholding,   backup  withholding  and   information
reporting  rules described  above.    The New  Regulations  attempt to  unify
certification   requirements  and  modify   reliance  standards.     The  New
regulations will generally be effective  for payments made after December 31,
1998, subject to  certain transition rules.  Prospective  investors are urged
to consult their own tax advisors regarding the New Regulations.
    

Tax Treatment of Certificates as Debt for Tax Purposes

a.  Characterization of the Certificates as Indebtedness

    If the  related  Prospectus Supplement  indicates  that the  Certificates
will be treated as indebtedness  for federal income tax purposes,  then based
on the application of  existing law to  the facts as set  forth in the  Trust
Agreement and other relevant documents and assuming compliance with the terms
of  the  Trust  Agreement  as in  effect  on  the  date  of issuance  of  the
Certificates, Brown &  Wood LLP, special  tax counsel to the  Depositor ("Tax
Counsel"),  will deliver its opinion that the Certificates will be treated as
debt instruments for federal income tax purposes as of such date.

    The Depositor  and  the Certificateholders  will express  in the  related
Trust  Agreement  their  intent  that,  for  applicable  tax  purposes,   the
Certificates  will  be indebtedness  secured  by  the  related Assets.    The
Depositor 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
Depositor may treat  this transaction as a sale of an interest in the related
Assets 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 IRS and the  courts have set  forth several
factors to be  take 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 will analyze and rely on several
factors in  reaching its opinion that the weight  of the benefits and burdens
of ownership of the Mortgage Loans will be  retained by the Depositor and not
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 will advise 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.

b.  Taxation of Interest Income of Certificate Owners

    Assuming that the Certificate Owners are  holders of debt obligations for
U.S. federal  tax purposes, the Certificates generally will be taxable in the
following manner.  While it is not  anticipated that the Certificates will be
issued at a greater than de minimus discount, under the OID Regulations it is
possible  that the  Certificates could  nevertheless be  deemed to  have been
issued with 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.

c.  Possible  Classification  of   the  Trust  Fund   as  a  Partnership   or
Association Taxable as a Corporation

    Based on application of  existing laws to the facts  as set forth in  the
Trust Agreement and other relevant documents and assuming compliance with the
terms of  the Trust Agreement, Tax Counsel will  deliver its opinion that the
transaction will not be treated as a partnership or an 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 Supplement 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 Depositor and the Certificate Owners resulting
form  this transaction is that of a  partnership (including a publicly traded
partnership  treated  as a  corporation),  or  an  association taxable  as  a
corporation.   Since Tax  Counsel will advise  that the  Certificates will be
treated  as indebtedness  in the  hands  of the  Certificateholders for  U.S.
federal income tax purposes and that the entity constituted by the Trust will
not  be  a publicly  traded  partnership  treated  as  a  corporation  or  an
association  taxable as  a corporation,  the  Depositor will  not attempt  to
comply with  U.S.  federal income  tax reporting  requirements applicable  to
partnerships  or  corporations  as  such  requirements  would  apply  if  the
Certificates were treated as indebtedness.

    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 form 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 Depositor
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.

d.  Possible Classification as a Taxable Mortgage Pool

    In relevant  part, Section 7701(i) of  the Code provides  that any entity
(or 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.   Any
entity  (or 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.

    In the case  of a  Trust Fund containing  Mortgage Assets, assuming  that
all of the provisions  of the Trust  Agreement, as in effect  on the date  of
issuance,  will be complied  with, Tax Counsel will  deliver its 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 will be 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 Trust  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.

e.  Foreign Investors

    In general, subject to  certain exception, 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  sates and  the Certificate  Owner
provides the required foreign person information certification.

    If the interest of  the Certificate Owners were deemed  to be partnership
interest, 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 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.

   
f.  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  of the Certificates,  fail to  supply the
Trustee  or the  Certificate Owners'  brokers with their  respective taxpayer
identification numbers, 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  of  the  Certificate  Owners'  brokers  with  certified
statements,  under penalty  of perjury, that  they are 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
to subject to backup withholding.  Should a non-exempt 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.

   
g.  New Withholding Regulations

    On October 6,  1997, the Treasury Department issued  new regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are urged  to consult  their own  tax advisors  regarding the  New
Regulations.

                               FASIT SECURITIES

    General.   The FASIT  provisions of  the Code  were enacted by  the Small
Business  Job  Protection Act  of 1996  and create  a new  elective statutory
vehicle  for the  issuance of  mortgage-backed  and asset-backed  securities.
Although the FASIT provisions  of the Code  became effective on September  1,
1997,  no Treasury  regulations  or other  administrative  guidance has  been
issued with respect  to those provisions.   Accordingly, definitive  guidance
cannot be provided with respect to many aspects of the tax treatment of FASIT
Securityholders.   Investors  also should  note  that the  FASIT  discussions
contained  herein  constitutes only  a  summary  of  the federal  income  tax
consequences to holders  of FASIT Securities.  With respect to each Series of
FASIT Securities, the related Prospectus  Supplement will provide a  detailed
discussion regarding the federal income tax consequences associated with  the
particular transaction.

    FASIT Securities will be  classified as either FASIT  Regular Securities,
which generally will be treated as  debt for federal income tax purposes,  or
FASIT Ownership Securities, which  generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect
to  the  taxable  income or  loss  of  the related  Series.    The Prospectus
Supplement for each  Series of Securities  will indicate whether one  or more
FASIT elections will  be made for  that Series and  which Securities of  such
Series will be designated as Regular  Securities, and which, if any, will  be
designated as Ownership Securities.

    Qualification as a FASIT.  The Trust Fund underlying a Series (or one  or
more designated pools  of assets held in  the Trust Fund) will  qualify under
the Code  as a FASIT  in which  the FASIT  Regular Securities  and the  FASIT
Ownership   Securities  will  constitute  the  "regular  interests"  and  the
"ownership interests,"  respectively, if (i)  a FASIT election is  in effect,
(ii) certain tests concerning (A)  the composition of the FASIT's assets  and
(B) the  nature of the Securityholders'  interest in the  FASIT are met  on a
continuing basis,  and (iii)  the Trust Fund  is not  a regulated  company as
defined in Section 851(a) of the Code.

    Asset Composition.  In order for a Trust Fund (on one  or more designated
pools  of assets  held by  a Trust  Fund) to  be  eligible for  FASIT status,
substantially all of  the assets of the  Trust Fund (or the  designated pool)
must consist  of  "permitted assets"  as  of the  close  of the  third  month
beginning after  the closing  date and  at all  times thereafter (the  "FASIT
Qualification Test").  Permitted assets include (i) cash or cash equivalents,
(ii)  debt instruments with  fixed terms that would  qualify as REMIC regular
interests  if issued  by a  REMIC  (generally, instruments  that provide  for
interest at  a  fixed  rate, a  qualifying  variable rate,  or  a  qualifying
interest-only  ("IO") type  rate, (iii)  foreclosure  property, (iv)  certain
hedging  instruments (generally, interest and  currency rate swaps and credit
enhancement contracts)  that are  reasonably required  to guarantee  or hedge
against  the  FASIT's  risks  associated  with being  the  obligor  on  FASIT
interests, (v)  contract rights  to  acquire qualifying  debt instruments  or
qualifying hedging instruments, (vi) FASIT regular interests, and (vii) REMIC
regular  interests.   Permitted assets  do not  include any  debt instruments
issued by  the holder  of the  FASIT's ownership  interest or  by any  person
related to such holder.

    Interests in a FASIT.   In addition to the  foregoing asset qualification
requirements, the interests  in a FASIT also must  meet certain requirements.
All of the interests in a FASIT must  belong to either of the following:  (i)
one or more classes  of regular interests or (ii) a single class of ownership
interest that is held by a  fully taxable domestic corporation.  In  the case
of Series  that include  FASIT Ownership  Securities, the  ownership interest
will be represented by the FASIT Ownership Securities.

    A FASIT interest  generally qualifies as a regular interest  if (i) it is
designated as a  regular interest, (ii) it  has a stated maturity  no greater
than  thirty years,  (iii) it entitles  its holder  to a  specified principal
amount, (iv) the  issue price  of the interest  does not  exceed 125% of  its
stated principal amount,  (v) the yield to  maturity of the interest  is less
than the applicable Treasury rate published by  the IRS plus 5%, and (vi)  if
it pays  interest, such interest is  payable at either (a) a  fixed rate with
respect to the principal amount of the  regular interest or (b) a permissible
variable rate  with respect to  such principal amount.   Permissible variable
rates  for FASIT regular  interests are the  same as those  for REMIC regular
interest (i.e., certain qualified floating rates and weighted average rates).
See "Certain Federal Income Tax  Consequences--REMICS - Taxation of Owners of
REMIC Regular Certificates - Variable Rate REMIC Regulation Certificate.

    If  a FASIT Security fails  to meet one  or more of  the requirements set
out  in clauses  (iii), (iv)  or  (v) above,  but otherwise  meets  the above
requirements, it may  still qualify as a type of regular  interest known as a
"High-Yield Interest."   In addition, if a  FASIT Security fails to  meet the
requirements  of  clause (vi),  but  the  interest  payable on  the  Security
consists of a specified portion of the interest payments on permitted  assets
and that portion  does not vary over  the life of the  Security, the Security
also  will qualify as  a High-Yield Interest.   A High-Yield  Interest may be
held only by domestic corporations that are fully subject to corporate income
tax ("Eligible  Corporations"), other  FASITs and  dealers in  securities who
acquire  such  interests  as  inventory,  rather than  for  investment.    In
addition,  holders  of High-Yield  Interests  are subject  to  limitations on
offset of income derived from such interest.  See "Certain Federal Income Tax
Consequences--FASIT Securities--Tax  Treatment of FASIT  Regular Securities--
Treatment of High-Yield Interests."

    Consequences of Disqualification.  If a  Series of FASIT Securities fails
to comply  with one  or more  of the  Code's ongoing  requirements for  FASIT
status during any taxable year, the  Code provides that its FASIT status  may
be lost for that year and thereafter.  If FASIT status is lost, the treatment
of the former FASIT and the interests therein for federal income tax purposes
is uncertain.   The former FASIT  might be treated as  a grantor trust,  as a
separate association taxed as a corporation, or as a partnership.   The FASIT
Regular Securities  could be treated  as debt instruments for  federal income
tax  purposes or  as  equity interests.   Although  the  Code authorizes  the
Treasury to issue regulations that address situations where a failure to meet
the requirements  for FASIT  status occurs inadvertently  and in  good faith,
such  regulations  have  not   yet  been  issued.     It  is  possible   that
disqualification  relief  might  be  accompanied by  sanctions,  such  as the
imposition of a corporate tax on all or a portion of the FASIT's income for a
period of time in which the requirements for FASIT status are not satisfied.

    Tax Treatment of FASIT Regular Securities.   Payments received by holders
of  FASIT  Regular Securities  generally  should  be  accorded the  same  tax
treatment under the Code as payments received on other taxable corporate debt
instruments and on REMIC Regular  Securities.  As in  the case of holders  of
REMIC Regular  Securities, holders  of FASIT  Regular Securities  must report
income from  such Securities under  an accrual method of  accounting, even if
they otherwise  would have used  the case receipts and  disbursements method.
Except  in the  case of FASIT  Regular Securities issued  with original issue
discount  or acquired  with  market  discount or  premium,  interest paid  or
accrued on  a FASIT Regular  Security generally  will be treated  as ordinary
income to the Securityholder and a principal payment on such Security will be
treated as a return of capital to the extent that the  Securityholder's basis
is  allocable to that payment.  FASIT Regular Securities issued with original
issue discount  or acquired  with market discount  or premium  generally will
treat interest and  principal payments on such Securities in  the same manner
described  for REMIC  Regular Securities.   See  "Certain Federal  Income Tax
Consequences--REMIC  Taxation  of  Owners  of  REMIC  Regular  Certificates--
"Original Issue Discount and Premium"  and "--Market Discounts" above.  High-
Yield Securities  may be  held only by  fully taxable  domestic corporations,
other  FASITs,  and  certain  securities  dealers.    Holders  of  High-Yield
Securities are subject to limitations on  their ability to use current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from those Securities.

    If a  FASIT Regular  Security is  sold or  exchanged, the  Securityholder
generally will recognize gain  or loss upon the sale in  the manner described
above  for  REMIC  Regular  Securities.   See  "Certain  Federal  Income  Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Sale,
Exchange or  Redemption."  In  addition, if a FASIT  Regular Security becomes
wholly or partially worthless as a result of Default and Delinquencies of the
underlying Assets,  the holder of such  Security should be  allowed to deduct
the loss sustained  (or alternatively be  able to report  a lesser amount  of
income).   See "Certain  Federal Income Tax  Consequences--REMIC--Taxation of
Owners  of REMIC Regular Certificates"--Effects of Default and Delinquencies"
and "Treatment of Realized Losses."

    FASIT  Regular Securities  held by  a REIT  will qualify as  "real estate
assets" within the meaning of section 856(c)(5)  of the Code, and interest on
such  Securities will  be considered  Qualifying  REIT Interest  to the  same
extent  that  REMIC  Securities  would  be  so  considered.    FASIT  Regular
Securities  held by a  Thrift Institution taxed  as a "domestic  building and
loan association"  will  represent  qualifying  assets for  purposes  of  the
qualification requirements set forth in  Code Section 7701(a)(19) to the same
extent that  REMIC Securities would be  so considered.  See  "Certain Federal
Income Tax Consequences--REMICs Securities--Status  as Real Property  Loans."
In  addition, FASIT  Regular Securities  held by  a financial  institution to
which  Section  585 of  the  Code applies  will  be treated  as  evidences of
indebtedness for purposes of Section 582(c)(1) of the Code.  FASIT Securities
will  not  qualify  as  "Government   Securities"  for  either  REIT  or  RIC
qualification purposes.

    Treatment of High-Yield  Interests.  High-Yield Interests are  subject to
special rules regarding the eligibility of holders of such interests, and the
ability of such holders  to offset income derived  from their FASIT  Security
with losses.  High-Yield Interests may  be held only by Eligible Corporations
other  FASITs,  and dealers  in  securities  who  acquire such  interests  as
inventory.   If  a securities  dealer  (other than  an Eligible  Corporation)
initially acquires  a High-Yield Interest  as inventory, but later  begins to
hold it for investment, the dealer will be subject to an excise  tax equal to
the income from  the High-Yield Interest multiplied by  the highest corporate
income  tax  rate.    In  addition,  transfers  of  High-Yield  Interests  to
disqualified holders will be disregarded for federal income tax purposes, and
the  transferor  still will  be  treated  as  the holder  of  the  High-Yield
Interest.

    The holder of a High-Yield Interest  may not use non-FASIT current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from the  High-Yield Interest, for either regular  Federal income tax
purposes or  for alternative minimum  tax purposes.   In addition, the  FASIT
provisions contain  an anti-abuse rule  that imposes corporate income  tax on
income derived from a  FASIT Regular Security that is held  by a pass-through
entity  (other than  another FASIT)  that  issues debt  or equity  securities
backed by the FASIT Regular Security and that have the same features as High-
Yield Interests.

    Tax Treatment of FASIT Ownership Securities.   A FASIT Ownership Security
represents the residual equity interest in a FASIT.  As such, the holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit
of a FASIT.  In general, the character of the income to the holder of a FASIT
Ownership Interest will  be the same as  the character of such  income of the
FASIT, except that  any tax-exempt interest income taken into  account by the
holder of  a FASIT  Ownership Interest  is treated  as ordinary  income.   In
determining that  taxable income,  the holder of  a FASIT  Ownership Security
must  determine  the amount  of  interest,  original issue  discount,  market
discount and  premium recognized with respect  to the FASIT's  assets and the
FASIT Regular Securities issued  by the FASIT according  to a constant  yield
methodology and under an accrual method  of accounting.  In addition, holders
of  FASIT Ownership Securities  are subject to the  same limitations on their
ability to use  losses to offset income from their FASIT  Security as are the
holders  of  High-Yield Interests.    See  "Federal  Income Tax  Securities--
Treatment of High-Yield Interests."

    Rules  similar  to the  wash  sale  rules  applicable to  REMIC  Residual
Securities  also  will apply  to  FASIT Ownership  Securities.   Accordingly,
losses  on dispositions  of  a  FASIT Ownership  Security  generally will  be
disallowed  where, within  six months  before or  after the  disposition, the
seller of such Security  acquires any other FASIT  Ownership Security or,  in
the case  of  a FASIT  holding mortgage  assets, any  interest  in a  Taxable
Mortgage Pool that is economically  comparable to a FASIT Ownership Security.
In addition, if any security  that is sold or contributed  to a FASIT by  the
holder  of the related FASIT Ownership Security was required to be marked-to-
market under Code section 475 by such holder, then section 475  will continue
to apply to such securities, except that  the amount realized under the mark-
to-market rules will  be a greater of the securities' value under present law
or the securities' value after  applying special valuation rules contained in
the FASIT provisions.   Those special valuation rules  generally require that
the  value of  debt  instruments  that  are  not  traded  on  an  established
securities  market be  determined by  calculating  the present  value of  the
reasonably expected  payments under the  instrument using a discount  rate of
120% of the applicable Federal rate, compounded semiannually.

    The holder of a  FASIT Ownership Security will be subject  to a tax equal
to 100%  of  the  net  income  derived by  the  FASIT  from  any  "prohibited
transactions."   Prohibited transactions  include (i)  the receipt  of income
derived from assets that are  not permitted assets, (ii) certain dispositions
of permitted assets,  (iii) the receipt of  any income derived from  any loan
originated by  a FASIT,  and (iv)  in certain  cases, the  receipt of  income
representing a servicing fee  or other compensation.  Any Series  for which a
FASIT  election  is  made generally  will  be  structured in  order  to avoid
application of the prohibited transaction tax.

    Backup Withholding, Reporting and  Tax Administration.  Holders of  FASIT
Securities will be subject  to backup withholding to the  same extent holders
of  REMIC Securities  would be  subject.   See  "Certain  Federal Income  Tax
Consequences--REMICs--Taxation of  Owners  of  REMIC  Regular  Certificates--
Information Reporting and Backup Withholding."  For purposes of reporting and
tax administration, holders  of record of FASIT Securities  generally will be
treated in the same manner as holders of REMIC Securities.

DUE  TO  THE  COMPLEXITY OF  THE  FEDERAL  INCOME  TAX  RULES  APPLICABLE  TO
SECURITYHOLDERS AND  THE CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS  REGARDING  THE TAX  TREATMENT  OF THE  ACQUISITION,  OWNERSHIP, AND
DISPOSITION OF THE SECURITIES.
    

                           STATE TAX CONSIDERATIONS

   
    In  addition   to  the  federal  income  tax  consequences  described  in
"Material  Federal Income  Tax  Considerations," potential  investors  should
consider  the state  and local  income tax  consequences of  the acquisition,
ownership, and disposition of the Offered 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 Offered Securities.
    

                             ERISA CONSIDERATIONS

General

    The  Employee  Retirement  Income  Security   Act  of  1974,  as  amended
("ERISA"), imposes certain restrictions on employee benefit  plans subject to
ERISA ("Plans")  and on persons  who are parties in  interest or disqualified
persons ("parties in interest") with  respect to such Plans. Certain employee
benefit plans,  such as governmental plans  and church plans  (if no election
has  been made under  Section 410(d)  of the  Code), are  not subject  to the
restrictions of  ERISA,  and assets  of such  plans may  be  invested in  the
Securities  without regard  to  the  ERISA  considerations  described  below,
subject  to  other  applicable  federal  and state  law.  However,  any  such
governmental  or church plan which  is qualified under  Section 401(a) of the
Code and exempt from taxation under Section 501(a)  of the Code is subject to
the prohibited transaction rules set forth in Section 503 of the Code.

    Investments   by  Plans   are  subject   to  ERISA's   general  fiduciary
requirements,   including  the   requirement   of  investment   prudence  and
diversification  and the  requirement that  a Plan's  investments be  made in
accordance with the documents governing the Plan.

Prohibited Transactions

    General

    Section 406  of ERISA  prohibits parties  in interest  with respect  to a
Plan from engaging  in certain transactions involving  a Plan and its  assets
unless a  statutory or administrative  exemption applies to  the transaction.
Section 4975  of the Code imposes certain excise  taxes (or, in some cases, a
civil penalty may be assessed pursuant to Section 502(i) of ERISA) on parties
in interest which engage in non-exempt prohibited transactions.

    The  United States  Department  of Labor  ("Labor")  has  issued a  final
regulation  (29 C.F.R. Section  2510.3-101) containing rules  for determining
what constitutes the  assets of a Plan.  This regulation provides that,  as a
general  rule,  the   underlying  assets  and  properties   of  corporations,
partnerships, trusts  and certain  other entities  in which  a Plan  makes an
"equity investment" will be deemed for purposes of ERISA to be  assets of the
Plan unless certain exceptions apply.

    Under the terms  of the regulation, the Trust Fund may  be deemed to hold
plan assets by reason of  a Plan's investment in a Security; such plan assets
would include  an undivided interest in  the Mortgage Loans or  Contracts and
any other  assets held by the Trust Fund. In such an event, the Asset Seller,
the  Master  Servicer, the  Trustee,  any insurer  of  the  Assets and  other
persons, in providing  services with respect to the assets of the Trust Fund,
may   be  parties  in  interest,  subject  to  the  fiduciary  responsibility
provisions  of  Title  I  of  ERISA,  including  the  prohibited  transaction
provisions  of Section 406 of  ERISA (and of Section 4975  of the Code), with
respect  to transactions involving  such assets unless  such transactions are
subject to a statutory or administrative exemption.

    The regulations  contain a de minimis  safe-harbor rule that  exempts any
entity from plan assets status as long  as the aggregate equity investment in
such  entity  by  plans  is  not  significant.    For  this  purpose,  equity
participation  in the  entity will  be significant  if immediately  after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own at least 25% of the value of any class of equity interest.
                                                ---------
"Benefit plan investors"  are defined as  Plans as  well as employee  benefit
plans not  subject to ERISA  (e.g., governmental plans).   The 25% limitation
must  be met with  respect to each  class of certificates,  regardless of the
portion of total equity value represented by such class, on an ongoing basis.

    One  such exception  applies  if the  interest  described  is treated  as
indebtedness under applicable  local law and which has  no substantial equity
features.   Generally,  a profits  interest  in a  partnership, an  undivided
ownership interest in property and a beneficial ownership interest in a trust
are deemed to be "equity interest" under the final regulation.  If Notes of a
particular Series were  deemed to be indebtedness under  applicable local law
without  any substantial equity  features, an  investing Plan's  assets would
include  such Notes,  but  not, by  reason of  such purchase,  the underlying
assets of the Trust Fund.

Availability of Underwriter's Exemption for Certificates

   
    Labor has granted  to Merrill Lynch, Pierce, Fenner  & Smith Incorporated
Prohibited  Transaction Exemption 90-29, Exemption Application No. D-8012, 55
Fed. Reg. 21459  (1990) (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 Merrill Lynch, Pierce, Fenner & Smith Incorporated 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.  With
respect to a series of Notes, the related Prospectus Supplement  will discuss
whether the Exemption may be applicable to such Notes.
    

    General Conditions of  the Exemption.  Section  II of the Exemption  sets
forth  the following  general conditions  which  must be  satisfied before  a
transaction involving the  acquisition, sale and holding of  the Certificates
or a transaction  in connection with the servicing,  operation and management
of the Trust may be eligible for exemptive relief thereunder:

         (1) The  acquisition  of the  Certificates  by a  Plan  is on  terms
    (including  the  price  for  such Certificates)  that  are  at  least  as
    favorable to  the investing  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;

         (3) The Certificates  acquired by the Plan have received a rating at
    the time of such acquisition that is in one of  the three highest generic
    rating  categories  from any  of  Duff  &  Phelps Inc.,  Fitch  Investors
    Service,  Inc.,  Moody's Investors  Service, Inc.  and Standard  & Poor's
    Ratings Group.

         (4) The  Trustee is not an  affiliate of the  Underwriter, the Asset
    Seller, the  Master Servicer,  any insurer  of the  Mortgage Assets,  any
    borrower whose obligations under one or  more Assets constitute more than
    5% of the aggregate  unamortized principal balance  of the assets in  the
    Trust  Fund,  or  any of  their  respective  affiliates  (the "Restricted
    Group");

         (5) The sum  of all payments made to and retained by the Underwriter
    in  connection with the  distribution of the  Certificates represents not
    more  than reasonable  compensation for  underwriting  such Certificates;
    the  sum  of all  payments  made  to and  retained  by  the Asset  Seller
    pursuant to the sale of the Assets to the Trust Fund represents  not more
    than  the fair market value of such  Assets; the sum of all payments made
    to  and  retained  by  the  Master   Servicer  represent  not  more  than
    reasonable compensation  for  the Master  Servicer's  services under  the
    Agreement and  reimbursement of the Master Servicer'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.

    Before purchasing  a Certificate,  a fiduciary  of a  Plan should  itself
confirm (a) that the  Certificates constitute "certificates" for purposes  of
the Exemption  and (b) that the specific and  general conditions set forth in
the Exemption and the other requirements set  forth in the Exemption would be
satisfied.

Review by Plan Fiduciaries

    Any Plan  fiduciary  considering whether  to purchase  any Securities  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 Securities, 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. In
particular,   in  connection  with  a  contemplated  purchase  of  Securities
representing  a beneficial  ownership interest  in  a pool  of single  family
residential  first mortgage  loans, such  Plan fiduciary should  consider the
availability of the Exemption or  Prohibited Transaction Class Exemption 83-1
("PTCE 83-1")  for certain  transactions involving  mortgage pool  investment
trusts. The Prospectus Supplement with respect to a series  of Securities may
contain  additional information regarding  the application of  the Exemption,
PTCE  83-1, or  any other exemption,  with respect to  the Securities offered
thereby.   PTCE 83-1 is not applicable  to manufactured housing contract pool
investment trusts or multifamily mortgage pool investment trusts.

    Purchasers  that  are  insurance  companies  should  consult  with  their
counsel  with  respect  to  the  recent  United  States  Supreme  Court  case
interpreting the fiduciary responsibility rules of ERISA, John Hancock Mutual
Life  Insurance Co.  v. Harris  Trust &  Savings Bank  (decided December  13,
1993).  In John  Hancock, the  Supreme  Court ruled  that assets  held  in an
insurance company's  general account may  be deemed to  be "plan  assets" for
ERISA  purposes under  certain circumstances.  Prospective purchasers  should
determine whether the decision affects their ability to make purchases of the
Securities.   In particular,  such an insurance  company should  consider the
exemptive  relief granted  by  Labor  for  transactions  involving  insurance
company general accounts in Prohibited  Transactions Exemption 95-60, 60 Fed.
Reg. 35925 (July 12, 1995).

                               LEGAL INVESTMENT

    Each class of Offered  Securities will be rated  at the date of  issuance
in one of the  four highest rating categories by at  least one Rating Agency.
The  related  Prospectus  Supplement  will  specify  which  classes  of   the
Securities, if  any, will  constitute "mortgage  related securities"  ("SMMEA
Securities") for purposes of the Secondary Mortgage Market Enhancement Act of
1984  ("SMMEA").   SMMEA  Securities  will constitute  legal  investments for
persons, trusts,  corporations, partnerships,  associations, business  trusts
and business entities (including, but not limited to, state chartered savings
banks,   commercial  banks,  savings  and  loan  associations  and  insurance
companies,  as well  as  trustees and  state  government employee  retirement
systems) created pursuant to or existing under the laws of the  United States
or of any  state (including the District  of Columbia and Puerto  Rico) whose
authorized investments  are subject  to state regulation  to the  same extent
that,  under  applicable law,  obligations  issued  by  or guaranteed  as  to
principal and  interest by the United States or any agency or instrumentality
thereof constitute  legal investments for  such entities.   Alaska, Arkansas,
Colorado,   Connecticut,  Delaware,   Florida,  Georgia,   Illinois,  Kansas,
Maryland,  Michigan, Missouri,  Nebraska,  New  Hampshire,  New  York,  North
Carolina,  Ohio,  South Dakota,  Utah,  Virginia  and West  Virginia  enacted
legislation before the October  4, 1991 cutoff established by  SMMEA for such
enactments, limiting to  varying extents the ability of  certain entities (in
particular, insurance companies) to invest in mortgage related securities, in
most cases by requiring  the affected investors to rely solely  upon existing
state law, and  not SMMEA.   Investors affected by  such legislation will  be
authorized  to invest in  SMMEA Certificates only  to the extent  provided in
such  legislation.   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 "mortgage  related securities," or
require  the sale or  other disposition of  such securities, so  long as such
contractual  commitment was  made or  such securities  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 with "mortgage
related securities" without  limitation as to the percentage  of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks  may purchase  such 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  regulatory  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 investment  by federal credit
unions in mortgage related securities.

   
    Institutions whose  investment activities are subject to legal investment
laws  or regulations  or  review  by certain  regulatory  authorities may  be
subject  to  restrictions  on  investment   in  certain  classes  of  Offered
Securities.  Any  financial institution which is subject  to the jurisdiction
of the  Comptroller of the  Currency, the Board  of Governors of  the Federal
Reserve  System,  the  Federal Deposit  Insurance  Corporation  ("FDIC"), the
Office of  Thrift Supervision ("OTS"),  the NCUA  or other  federal or  state
agencies  with  similar   authority  should  review  any   applicable  rules,
guidelines and  regulations prior  to purchasing any  Offered Security.   The
Federal Financial Institutions Examination Council, for example, has issued a
Supervisory  Policy Statement on Securities Activities effective February 10,
1992 (the  "Policy Statement") setting  forth guidelines for  and significant
restrictions on investments in  "high-risk mortgage securities."   The Policy
Statement  has been adopted by  the Comptroller of  the Currency, the Federal
Reserve Board, the FDIC, the OTS  and the NCUA (with certain  modifications),
with respect to  the depository institutions that they regulate.   The Policy
Statement  generally indicates  that a  mortgage derivative  product will  be
deemed to  be  high risk  if  it exhibits  greater  price volatility  than  a
standard fixed rate  thirty-year mortgage security.  According  to the Policy
Statement, prior  to purchase, a  depository institution will be  required to
determine  whether  a mortgage  derivative  product  that it  is  considering
acquiring is high-risk, and if so  that the proposed acquisition would reduce
the  institution's overall  interest rate  risk.   Reliance  on analysis  and
documentation  obtained  from a  securities  dealer  or  other outside  party
without internal  analysis by the  institution would be unacceptable.   There
can be  no  assurance that  any classes  of Offered  Securities  will not  be
treated as high-risk under the Policy Statement.
    

    The  predecessor  to  the  OTS issued  a  bulletin,  entitled,  "Mortgage
Derivative  Products  and  Mortgage Swaps",  which  is  applicable to  thrift
institutions regulated by  the OTS.  The bulletin  established guidelines for
the  investment by  savings  institutions  in  certain  "high-risk"  mortgage
derivative  securities and  limitations  on  the use  of  such securities  by
insolvent, undercapitalized or otherwise "troubled" institutions.   According
to  the bulletin,  such "high-risk"  mortgage  derivative securities  include
securities  having  certain  specified  characteristics,  which  may  include
certain  classes of  Securities.    In accordance  with  Section  402 of  the
Financial Institutions  Reform,  Recovery and  Enhancement Act  of 1989,  the
foregoing  bulletin  will  remain  in  effect  unless  and  until   modified,
terminated, set aside  or superseded by the FDIC.   Similar policy statements
have  been  issued  by  regulators  having jurisdiction  over  the  types  of
depository institutions.

    In  September 1993  the National  Association of  Insurance Commissioners
released  a draft  model investment law  (the "Model  Law") which  sets forth
model investment guidelines for the insurance industry.  Institutions subject
to  insurance  regulatory  authorities  may  be  subject to  restrictions  on
investment  similar  to   those  set  forth  in  the  Model   Law  and  other
restrictions.

    If  specified  in the  related  Prospectus Supplement,  other  classes of
Offered Securities  offered pursuant to  this Prospectus will  not constitute
"mortgage  related securities" under SMMEA.  The appropriate characterization
of this  Offered Security  under various  legal investment restrictions,  and
thus the ability of investors subject to these  restrictions to purchase such
Offered Securities, may be subject to significant interpretive uncertainties.

   
    The   Depositor  will   make  no   representations  as   to  the   proper
characterization   of  the  Offered  Certificates  for  legal  investment  or
financial institution regulatory purposes, or as to the ability of particular
investors  to  purchase  any  Offered  Certificates  under  applicable  legal
investment   restrictions.    The  uncertainties  described  above  (and  any
unfavorable future  determinations concerning  legal investment  or financial
institution  regulatory  characteristics  of  the  Offered  Securities)   may
adversely affect the liquidity of the Offered Securities.
    

    The  foregoing  does not  take  into consideration  the  applicability of
statutes, rules,  regulations,  orders, guidelines  or  agreements  generally
governing investments  made  by a  particular  investor, including,  but  not
limited to,  "prudent investor" provisions,  percentage-of-assets limits  and
provisions 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 Offered  Securities or
to purchase Offered Securities representing more  than a specified percentage
of  the  investor's  assets.  Accordingly,  all  investors  whose  investment
activities are subject  to legal investment laws and  regulations, regulatory
capital requirements or  review by regulatory authorities should consult with
their  own  legal advisors  in  determining whether  and to  what  extent the
Offered Securities of  any class constitute legal investments  or are subject
to  investment, capital  or other restrictions,  and, if  applicable, whether
SMMEA has been overridden in any jurisdiction relevant to such investor.

                             PLAN OF DISTRIBUTION

    The Offered  Securities offered  hereby and  by the  Supplements to  this
Prospectus  will be offered in series. The distribution of the Securities may
be  effected  from  time  to  time in  one  or  more  transactions, including
negotiated  transactions, at  a fixed  public  offering price  or at  varying
prices to  be determined at  the time of  sale or  at the time  of commitment
therefor. If so  specified in the related Prospectus  Supplement, the Offered
Securities will be distributed in  a firm commitment underwriting, subject to
the terms  and conditions  of the underwriting  agreement, by  Merrill Lynch,
Pierce,  Fenner & Smith Incorporated ("Merrill  Lynch") acting as underwriter
with other underwriters, if any, named therein. Merrill Lynch is an affiliate
of the Depositor.  In such event,  the Prospectus Supplement may also specify
that the underwriters will not be obligated to pay for any Offered Securities
agreed  to  be  purchased  by  purchasers  pursuant  to  purchase  agreements
acceptable  to  the  Depositor.  In  connection  with  the  sale  of  Offered
Certificates, underwriters  may receive  compensation from  the Depositor  or
from purchasers of  Offered Securities in the form  of discounts, concessions
or commissions. The Prospectus Supplement will describe any such compensation
paid by the Depositor. 

    Alternatively,  the  Prospectus  Supplement  may  specify   that  Offered
Securities will  be distributed by Merrill  Lynch and/or any other  person or
persons named  therein acting  as agent or  in some  cases as  principal with
respect to  Offered Securities that it has  previously purchased or agreed to
purchase. If  Merrill Lynch  or such  persons act  as agents in  the sale  of
Offered Securities,  they will receive  a selling commission with  respect to
such  Offered  Securities, depending  on  market conditions,  expressed  as a
percentage  of the  aggregate principal  balance or  notional amount  of such
Offered Securities  as of the  Cut-off Date.  The exact  percentage for  each
series of Securities will be  disclosed in the related Prospectus Supplement.
To the extent  that Merrill Lynch or  such persons elect to  purchase Offered
Securities as principal, they  may realize losses or  profits based upon  the
difference between  its purchase  price and the  sales price.  The Prospectus
Supplement with respect to any series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements to be entered into between the Depositor and purchasers of Offered
Securities of such series. 

    The Depositor will indemnify  Merrill Lynch and any  underwriters against
certain civil liabilities, including liabilities under the Securities  Act of
1933, or will  contribute to payments Merrill Lynch  and any underwriters may
be required to make in respect thereof.

    In the ordinary  course of business, Merrill Lynch and  the Depositor may
engage in various securities and financing transactions, including repurchase
agreements to provide interim financing  of the Depositor's or Asset Seller's
Assets  pending the sale of  such Assets or  interests therein, including the
Securities.

    As  to  each  series  of  Securities,  only those  classes  rated  in  an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment-grade class may be  initially retained by the Depositor or
Asset Seller, and may be sold by the Depositor or Asset Seller at any time.

    Upon  receipt of a request by an  investor who has received an electronic
Prospectus Supplement  and Prospectus  from the Underwriter  or a  request by
such investor's  representative within  the period during  which there  is an
obligation  to deliver a Prospectus Supplement  and Prospectus, the Depositor
or the Underwriter will promptly deliver,  or cause to be delivered,  without
charge, a paper copy of the Prospectus Supplement and Prospectus.

                                LEGAL MATTERS

    Certain legal  matters  in  connection  with  the  Securities,  including
certain  federal  income  tax  consequences,  will be  passed  upon  for  the
Depositor by Brown & Wood LLP, New York, New York. 

                            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  any class of  Offered Securities
that they  shall have been rated not lower than investment grade, that is, in
one of the four highest rating categories, by a Rating Agency. 

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

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

                        INDEX OF PRINCIPAL DEFINITIONS
                                                             Page(s) on which
                                                              term is defined
Terms                                                       in the Prospectus

   
1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78, 82
Accrual Securities  . . . . . . . . . . . . . . . . . . . . . . . . .  10, 30
Accrued Security Interest . . . . . . . . . . . . . . . . . . . . . . . .  32
adjusted issue price  . . . . . . . . . . . . . . . . . . . . . .  79, 92, 93
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Agreements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
an accrual period . . . . . . . . . . . . . . . . . . . . . . . . . . . .  84
Applicable Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  92
ARM Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21, 78
Asset Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 19
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  31
Balloon Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  18
benefit plan investors  . . . . . . . . . . . . . . . . . . . . . . . . . 108
Book-Entry Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Buydown Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  28
Buydown Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
capital asset . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80, 87
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 37
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
clearing agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
clearing corporation  . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  83
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Contract  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
Contract Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 30
Contract Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 23
Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 16, 19
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Covered Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17, 57
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 8, 24
Crime Control Act . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
daily accruals  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  92
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . .  30, 37
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 20
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
disqualified organization . . . . . . . . . . . . . . . . . . . . . . . .  96
disqualified organizations  . . . . . . . . . . . . . . . . . . . . . . .  96
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 36
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
equity of redemption  . . . . . . . . . . . . . . . . . . . . . . . . . .  63
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13, 107
Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
excess inclusion  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  92
excess servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 108
FASIT.  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 107
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42, 111
Federal long-term rate  . . . . . . . . . . . . . . . . . . . . . . . . .  93
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . .  97, 99
Government Securities . . . . . . . . . . . . . . . . . . . . .  1, 8, 19, 81
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . .  12
Holder-in-Due-Course  . . . . . . . . . . . . . . . . . . . . . . . . . .  72
Home Equity Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 21
Home Improvement Contracts  . . . . . . . . . . . . . . . . . . . . . . 7, 21
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30, 38
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . .  78
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . .  20, 23
Manufactured Home . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
manufactured housing contracts  . . . . . . . . . . . . . . . . . . . . .  16
Mark-to-Market Regulations  . . . . . . . . . . . . . . . . . . . . . . .  91
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  82
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
MBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 19
MBS Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
MBS Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
MBS Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
MBS Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Merrill Lynch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 112
Model Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 111
Mortgage Asset  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 20
Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
Mortgage Loan Group . . . . . . . . . . . . . . . . . . . . . . . . .  10, 30
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 19
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Mortgage Participations . . . . . . . . . . . . . . . . . . . . . .  1, 6, 19
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 21
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20, 59
mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . .  34
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Offered Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73, 75
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 111
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
pass-through entity . . . . . . . . . . . . . . . . . . . . . . . . . . .  96
pass-through interest holder  . . . . . . . . . . . . . . . . . . . . . .  92
pass-through interest holders . . . . . . . . . . . . . . . . . . . . . .  88
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 32
passive losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  88
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .  42
phantom income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
plan assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 107
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 111
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  38
portfolio income  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
portfolio interest  . . . . . . . . . . . . . . . . . . . . . . . 95, 99, 103
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
pre-issuance accrued interest . . . . . . . . . . . . . . . . . . . . . .  88
prepayment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  78
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . . .  94
PTCE 83-1 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 109
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
qualified mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . .  81
qualified stated interest . . . . . . . . . . . . . . . . . . . . . . . .  83
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Real estate assets  . . . . . . . . . . . . . . . . . . . . .  74, 78, 81, 82
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Refinance Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68, 71
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  81
REMIC Regular Certificateholders  . . . . . . . . . . . . . . . . . . . .  82
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . .  12, 81
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  72
REMIC Residual Certificateholder  . . . . . . . . . . . . . . . . . . . .  89
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . .  12, 81
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 109
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
RICO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Security  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Security Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 32
Security Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Securityholder  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 19
senior lien . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Senior Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 30
Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . .  45
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  98
Single Family Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  20
Single Family Properties  . . . . . . . . . . . . . . . . . . . . . . . . . 7
Single Family Property  . . . . . . . . . . . . . . . . . . . . . . . . .  20
single family residences  . . . . . . . . . . . . . . . . . . . . . . . .  82
single-class REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . .  88
Small Business Job Protection Act of 1996 . . . . . . . . . . . . . . . . 107
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13, 110
SMMEA Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  79
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . .  76
stripped bonds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  74, 76
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . .  77
stripped coupons  . . . . . . . . . . . . . . . . . . . . . . . . . .  74, 76
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . . . . . 9
Stripped Interest Securities  . . . . . . . . . . . . . . . . . . . . . .  30
Stripped Principal Securities . . . . . . . . . . . . . . . . . . . . . 9, 30
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  46
Subordinate Securities  . . . . . . . . . . . . . . . . . . . . . . . . 9, 30
Subsequent Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  82
Super-Premium Certificates  . . . . . . . . . . . . . . . . . . . . . . .  83
tax avoidance potential . . . . . . . . . . . . . . . . . . . . . . . . .  97
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 104
taxable mortgage pool . . . . . . . . . . . . . . . . . . . . . . . . 94, 105
thrift institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67, 72
Title VIII  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80
U.S. Person,  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36, 69
Underlying MBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Underlying Mortgage Loans.  . . . . . . . . . . . . . . . . . . . . . . .  19
United States Department of Labor . . . . . . . . . . . . . . . . . . . . 108
Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Warranting Party  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Whole Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
    






   
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 supplement and the prospectus to which it
relates 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.

                                                                       (MOBs)

PROSPECTUS
- --------

                SUBJECT TO COMPLETION, DATED DECEMBER 11, 1997

                          ASSET BACKED CERTIFICATES
                              ASSET BACKED NOTES
                             (Issuable in Series)

                    MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                  Depositor

                                   ________

     The  Asset Backed  Certificates (the  "Certificates")  and Asset  Backed
Notes (the  "Notes" and,  together with  the Certificates, the  "Securities")
offered  hereby  and   by  Supplements  to  this   Prospectus  (the  "Offered
Securities") will be  offered from time to  time in one or  more series. Each
series of Certificates will represent  in the aggregate the entire beneficial
ownership interest in  a trust fund (with  respect to any series,  the "Trust
Fund") consisting  of  one  or more  segregated  pools of  various  types  of
manufactured  housing   installment  sale   contracts  or  installment   loan
agreements ("Contracts"),  asset-backed  securities  supported  by  Contracts
("ABS") or certain direct obligations  of the United States, agencies thereof
or agencies created  thereby (the "Government  Securities") (with respect  to
any  series, collectively,  "Assets").   If a  series of  Securities includes
Notes,  such Notes will  be issued and  secured pursuant to  an indenture and
will  represent  indebtedness of  the Trust  Fund.   If  so specified  in the
related Prospectus Supplement, the Trust Fund  for a series of Securities may
include letters of  credit, insurance policies, guarantees,  reserve funds or
other types of  credit support, or  any combination thereof (with  respect to
any series,  collectively, "Credit Support"),  and currency or  interest rate
exchange  agreements and other financial assets or derivative instruments, or
any combination thereof (with respect to any series, collectively, "Cash Flow
Agreements").  See "Description  of  the Trust  Funds,"  "Description of  the
Securities" and "Description of Credit Support."

     Each  series of  Securities  will  consist of  one  or more  classes  of
Securities that may (i) provide  for the accrual of interest thereon based on
fixed, variable or adjustable rates; (ii) be  senior or subordinate to one or
more other classes of Securities  in respect of certain distributions on  the
Securities;    (iii) be   entitled    to   principal    distributions,   with
disproportionately  low,   nominal  or  no  interest  distributions;  (iv) be
entitled to interest  distributions, with disproportionately low,  nominal or
no principal distributions; (v) provide for distributions of accrued interest
thereon commencing only  following the occurrence of certain  events, such as
the retirement  of one or  more other classes  of Securities of  such series;
(vi) provide  for distributions  of  principal as  described  in the  related
Prospectus  Supplement;  and/or (vii) provide for  distributions  based  on a
combination  of two  or  more components  thereof  with one  or  more of  the
characteristics described  in  this paragraph,  to  the extent  of  available
funds, in each case as described in the related Prospectus Supplement. 
Any such classes may include classes of Offered Securities.  See "Description
of the Securities."

     Principal and interest with respect  to Securities will be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified   in  the  related  Prospectus  Supplement.  Distributions  on  the
Securities of  any series will  be made only from  the assets of  the related
Trust Fund.

     The Securities  of each  series will not  represent an obligation  of or
interest   in  the   Depositor,  Merrill  Lynch,   Pierce,  Fenner   &  Smith
Incorporated,  any   Master  Servicer,  any  Sub-Servicer  or  any  of  their
respective affiliates, except  to the limited extent described  herein and in
the related Prospectus  Supplement. Neither the Securities nor  any assets in
the related  Trust Fund  will be  guaranteed or insured  by any  governmental
agency or instrumentality  or by any other person,  unless otherwise provided
in the related Prospectus  Supplement. The assets in each Trust  Fund will be
held in  trust  for the  benefit of  the  holders of  the  related series  of
Certificates  pursuant  to a  Pooling  and  Servicing  Agreement or  a  Trust
Agreement, as more fully described herein.

     The yield on each class of  Securities of a series will be affected  by,
among other things, the rate  of payment of principal (including prepayments,
repurchase  and defaults)  on the Assets  in the  related Trust Fund  and the
timing of  receipt of  such payments as  described under  the caption  "Yield
Considerations" herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early  termination under the circumstances described herein
and in the related Prospectus Supplement.

     Prospective  investors should review the information appearing under the
caption "Risk Factors" herein and such information as may be set  forth under
the  caption  "Risk  Factors" in  the  related  Prospectus Supplement  before
purchasing any Offered Security.

     If  so  provided in  the  related  Prospectus  Supplement, one  or  more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Material Federal Income Tax Consequences" herein.

                                   ________

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

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

     Offers  of the  Offered  Securities may  be  made  through one  or  more
different  methods, including offerings  through underwriters, as  more fully
described under "Plan  of Distribution" herein and in  the related Prospectus
Supplement.

                                   ________

                             MERRILL LYNCH & CO.

                 The date of this Prospectus is ______, 199_.

     Until 90  days after the date of each Prospectus Supplement, all dealers
effecting transactions in the  Offered 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

     As  more  particularly  described   herein,  the  Prospectus  Supplement
relating  to the Offered Securities of each  series will, among other things,
set forth with respect to  such Securities, as appropriate: (i) a description
of the class or classes of Securities, the payment provisions with respect to
each such  class and  the Pass-Through  Rate or  interest rate  or method  of
determining  the Pass-Through Rate or interest rate with respect to each such
class; (ii) the aggregate principal amount and distribution dates relating to
such series and, if applicable,  the initial and final scheduled distribution
dates for each class; (iii) information as to the assets comprising the Trust
Fund,  including the general characteristics of  the assets included therein,
including the Assets and  any Credit Support  and Cash Flow Agreements  (with
respect  to the  Securities  of  any series,  the  "Trust Assets");  (iv) the
circumstances, if  any, under which  the Trust Fund  may be subject  to early
termination;  (v) additional  information  with  respect  to  the  method  of
distribution of  such Certificates; (vi) whether one or  more REMIC elections
will be made and designation of the regular interests and residual interests;
(vii) the aggregate original percentage ownership  interest in the Trust Fund
to be evidenced  by each class  of Securities; (viii)  information as to  any
Master  Servicer,   any  Sub-Servicer   and  the   Trustee,  as   applicable;
(ix) 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 (x) whether such Securities will be initially issued in definitive
or book-entry form.


                            AVAILABLE INFORMATION

     The Depositor has filed with the Securities and Exchange Commission (the
"Commission")  a Registration  Statement (of  which  this Prospectus  forms a
part) under  the Securities Act of  1933, as amended (the  "Securities Act"),
with respect to the  Offered Securities.  This Prospectus and  the Prospectus
Supplement relating  to each  series of Securities  contain summaries  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:
Chicago  Regional  Office,  Suite  1400, Citicorp  Center,  500  West Madison
Street, Chicago,  Illinois 60661; and  New York Regional Office,  Seven World
Trade Center, 13th Floor, New York, New York 10048.  The Commission maintains
a Web  site at http://www.sec.gov  containing reports, proxy  and information
statements  and  other  information  regarding   registrants,  including  the
Depositor, that file electronically with the Commission.

     No  person has been  authorized to give  any information or  to make any
representations  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
Offered Securities or an offer of the Offered Securities to any person in any
state  or  other jurisdiction  in which  such  offer would  be  unlawful. The
delivery of this Prospectus and any  Prospectus Supplement hereto at any time
does not  imply that information herein is correct  as of any time subsequent
to its date.

     A Master Servicer or the Trustee will be  required to mail to holders of
Offered Securities  of each series periodic unaudited  reports concerning the
related Trust  Fund. Unless  and until definitive  Securities are  issued, or
unless otherwise provided in the  related Prospectus Supplement, such reports
will be sent on behalf of the  related Trust Fund to Cede & Co. ("Cede"),  as
nominee of  The Depository Trust Company ("DTC") and registered holder of the
Offered Securities, pursuant to the applicable Agreement. Such reports may be
available  to holders of interests  in the Securities (the "Securityholders")
upon request  to their respective  DTC participants. See "Description  of the
Securities--Reports to Securityholders" and "Description of  the Agreements--
Evidence as to Compliance." The Depositor will file or cause to be filed with
the Commission such periodic reports with  respect to each Trust Fund as  are
required under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), the rules and regulations of the Commission thereunder, as interpreted
by the staff of the Commission thereunder.


              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There  are incorporated  herein by reference  all documents  and reports
filed or caused  to be filed  by the Depositor with  respect to a  Trust Fund
pursuant to Section 13(a), 13(c),  14 or 15(d) of the Exchange  Act, prior to
the termination of  an offering  of Offered  Securities evidencing  interests
therein. Upon  request, the Depositor  will provide  or cause to  be provided
without  charge  to each  person  to  whom this  Prospectus  is  delivered in
connection with the offering of one or  more classes of Offered Securities, a
copy of any  or all documents or reports incorporated herein by reference, in
each case to the  extent such documents or reports  relate to one or more  of
such classes  of such  Offered Securities,  other than  the exhibits to  such
documents (unless such exhibits are specifically incorporated by reference in
such documents). Requests to the  Depositor should be directed in writing  to
Merrill Lynch Mortgage  Investors, Inc.,  250 Vesey  Street, World  Financial
Center - North Tower,  10th Floor, New York, New  York 10281-1310, Attention:
Secretary, or by telephone at (212)  449-0357.  The Depositor has  determined
that its financial statements are not material to the offering of any Offered
Securities.


                              TABLE OF CONTENTS

                                                                         PAGE

PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .   3

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .   3

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE . . . . . . . . . . . .   4

SUMMARY OF PROSPECTUS . . . . . . . . . . . . . . . . . . . . . . . . . .   6

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13

DESCRIPTION OF THE TRUST FUNDS  . . . . . . . . . . . . . . . . . . . . .  17

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20

YIELD CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  20

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24

DESCRIPTION OF THE SECURITIES . . . . . . . . . . . . . . . . . . . . . .  24

DESCRIPTION OF THE AGREEMENTS . . . . . . . . . . . . . . . . . . . . . .  32

DESCRIPTION OF CREDIT SUPPORT . . . . . . . . . . . . . . . . . . . . . .  48

CERTAIN LEGAL ASPECTS OF THE CONTRACTS  . . . . . . . . . . . . . . . . .  51

MATERIAL FEDERAL INCOME TAX CONSEQUENCES  . . . . . . . . . . . . . . . .  59

STATE TAX CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . .  95

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  96

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  98

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . . 100

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 101

FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . 101

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 101

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . . . 102


                            SUMMARY OF PROSPECTUS

     The  following summary of certain  pertinent information is qualified in
its  entirety  by  reference  to  the  more  detailed  information  appearing
elsewhere in this Prospectus and by reference to the information with respect
to each series  of Securities  contained in the  Prospectus Supplement to  be
prepared and  delivered in connection  with the  offering of such  series. An
Index of Principal Definitions is included at the end of this Prospectus.

Title of Securities........   Asset-Backed Certificates  (the "Certificates")
                              and  Asset  Backed   Notes  (the  "Notes"  and,
                              together    with    the    Certificates,    the
                              "Securities"), issuable in series.

Issuer.....................   With respect  to  each series,  the trust  fund
                              (the  "Trust   Fund")  formed   to  issue   the
                              Securities of that series.

Depositor..................   Merrill  Lynch  Mortgage Investors,  Inc.  (the
                              "Depositor"),  a  wholly  owned  subsidiary  of
                              Merrill Lynch Mortgage Capital,  Inc., which is
                              a wholly-owned  indirect subsidiary  of Merrill
                              Lynch   &  Co.,  Inc.    The  Depositor  is  an
                              affiliate of  Merrill Lynch,  Pierce, Fenner  &
                              Smith Incorporated.   Neither  Merrill Lynch  &
                              Co.,  Inc. nor any of its affiliates, including
                              the Depositor and Merrill Lynch, Pierce, Fenner
                              & Smith Incorporated, will insure or  guarantee
                              the Securities or the Contracts or be otherwise
                              obligated in respect thereof.

Master Servicer............   The master servicer  or master servicers (each,
                              a "Master Servicer"), if any, or a servicer for
                              substantially all the Contracts for each series
                              of   Securities,  which   servicer  or   master
                              servicer(s) may be affiliates of the Depositor,
                              will  be   named  in  the   related  Prospectus
                              Supplement. See "Description of the Agreements-
                              -General" and "--Collection and Other Servicing
                              Procedures."

Trustee....................   The trustee  (the "Trustee") for each series of
                              Certificates  will  be  named  in  the  related
                              Prospectus Supplement. See  "Description of the
                              Agreements--The Trustee."

The Trust Assets...........   Each series  of Certificates will  represent in
                              the aggregate  the entire  beneficial ownership
                              interest  in a  Trust  Fund.   If  a series  of
                              Securities  includes  Notes,  such  Notes  will
                              represent indebtedness  of the  Trust Fund  and
                              will be secured  by a security interest  in the
                              Assets of  the Trust Fund.   A Trust  Fund will
                              consist  primarily  of  any  of  the  following
                              assets  (the  Contracts,   ABS  and  Government
                              Securities may  be referred to  collectively or
                              individually as "Assets"):

     (a) Contracts and ABS..  The  Contracts  with  respect  to  a  series of
                              Securities will consist of manufactured housing
                              installment sale contracts and installment loan
                              agreements secured by a security  interest in a
                              new  or   used  manufactured   home  (each,   a
                              "Manufactured Home"),  and, to  the extent,  if
                              any,  indicated   in  the   related  Prospectus
                              Supplement, by  real property.   The  Contracts
                              will  not  be  insured  or  guaranteed  by  the
                              Depositor or any  of its affiliates  or, unless
                              otherwise specified  in the  related Prospectus
                              Supplement,  by  any   governmental  agency  or
                              instrumentality  or  any  other  person.    The
                              Manufactured Homes may be located in any of the
                              fifty   states   or  any   other   jurisdiction
                              specified in the related Prospectus Supplement.
                              All  Contracts  will  have  been originated  by
                              persons  other  than  the  Depositor,  and  all
                              Contracts  will  have  been  purchased,  either
                              directly or indirectly, by the Depositor  on or
                              before  the date  of  initial  issuance of  the
                              related  series  of  Securities.   The  related
                              Prospectus Supplement will indicate if any such
                              persons  are affiliates of the Depositor.  Each
                              Contract may  provide for an  annual percentage
                              rate thereon  (a "Contract Rate") that is fixed
                              over its term  or that adjusts as  described in
                              the related Prospectus  Supplement.  The manner
                              of determining  scheduled payments  due on  the
                              Contract will  be described  in the  Prospectus
                              Supplement.    The Prospectus  Supplement  will
                              describe the minimum  principal balance of  the
                              Contracts  at   origination  and   the  maximum
                              original  term to  maturity  of the  Contracts.

                              Each   Contract  may   provide  for   scheduled
                              payments to maturity, payments that adjust from
                              time  to time  to  accommodate changes  in  the
                              Contract Rate  or to reflect the  occurrence of
                              certain events,  and may  provide for  negative
                              amortization  or  accelerated  amortization, in
                              each   case  as   described   in  the   related
                              Prospectus  Supplement.  Each Contract  may  be
                              fully amortizing  or require a  balloon payment
                              due on its  stated maturity date, in  each case
                              as   described   in  the   related   Prospectus
                              Supplement. A Contract may provide for payments
                              of principal, interest  or both,  on due  dates
                              that occur monthly, quarterly, semi-annually or
                              at such other  interval as is specified  in the
                              related Prospectus Supplement. See "Description
                              of  the Trust Funds--Assets."  A Trust Fund may
                              also   consist   of   asset-backed   securities
                              supported   by   Contracts   ("ABS")   or   any
                              combination of Contracts and ABS.

     (b) Government Securities...  If so  provided in the  related Prospectus
                                   Supplement, the Trust Fund may include, in
                                   addition  to  Contracts and  ABS,  certain
                                   direct obligations  of the  United States,
                                   agencies  thereof   or  agencies   created
                                   thereby  which  provide   for  payment  of
                                   interest  and/or principal  (collectively,
                                   "Government Securities").

     (c) Collection Accounts..Each  Trust  Fund  will  include  one  or  more
                              accounts established  and maintained  on behalf
                              of the Securityholders into which the person or
                              persons  designated in  the related  Prospectus
                              Supplement will, to the extent described herein
                              and in such Prospectus Supplement, deposit  all
                              payments and  collections received  or advanced
                              with  respect to the Assets and other assets in
                              the  Trust   Fund.  Such  an  account   may  be
                              maintained as  an interest  bearing  or a  non-
                              interest  bearing   account,  and   funds  held
                              therein  may be  held as  cash  or invested  in
                              certain     short-term,    investment     grade
                              obligations, in  each case as described  in the
                              related Prospectus Supplement. See "Description
                              of  the   Agreements--Collection  Account   and
                              Related Accounts."

     (d) Credit Support.....  If  so  provided   in  the  related  Prospectus
                              Supplement, partial or  full protection against
                              certain defaults  and losses  on the  Assets in
                              the related Trust  Fund may be provided  to one
                              or more  classes of  Securities of  the related
                              series in the  form of subordination of  one or
                              more  other  classes   of  Securities  of  such
                              series, which  other classes may include one or
                              more  classes of Offered  Securities, or by one
                              or  more other types of credit support, such as
                              a   letter   of   credit,   insurance   policy,
                              guarantee, reserve  fund  or  another  type  of
                              credit support,  or a combination  thereof (any
                              such coverage with respect to the Securities of
                              any series,  "Credit Support"). The  amount and
                              types  of coverage,  the identification  of the
                              entity providing  the coverage  (if applicable)
                              and related  information with  respect to  each
                              type  of  Credit  Support,  if  any,  will   be
                              described  in the  Prospectus Supplement  for a
                              series   of   Securities.      The   Prospectus
                              Supplement   for  any   series  of   Securities
                              evidencing  an interest  in a  Trust  Fund that
                              includes ABS will describe any similar forms of
                              credit  support that  are provided  by or  with
                              respect  to, or  are included  as  part of  the
                              trust fund evidenced  by or providing  security
                              for,  such   ABS.  See   "Risk  Factors--Credit
                              Support Limitations" and "Description of Credit
                              Support."

     (e) Cash Flow Agreements If  so  provided   in  the  related  Prospectus
                              Supplement,   the   Trust  Fund   may   include
                              guaranteed  investment  contracts  pursuant  to
                              which moneys  held in  the  funds and  accounts
                              established  for  the  related  series will  be
                              invested at  a specified  rate. The Trust  Fund
                              may also include certain other agreements, such
                              as interest rate  exchange agreements, interest
                              rate cap or floor agreements, currency exchange
                              agreements,   other   swaps    and   derivative
                              instruments  or  other financial  assets.   The
                              principal terms of any such agreement (any such
                              agreement, a "Cash Flow Agreement"), including,
                              without limitation, provisions  relating to the
                              timing,   manner   and   amount   of   payments
                              thereunder  and  provisions   relating  to  the
                              termination thereof, will  be described in  the
                              Prospectus Supplement  for the  related series.
                              In addition, the  related Prospectus Supplement
                              will provide  certain information  with respect
                              to  the  obligor  under  any  such   Cash  Flow
                              Agreement.  The Prospectus  Supplement for  any
                              series of Securities evidencing  an interest in
                              a Trust  Fund that  includes ABS  will describe
                              any cash flow  agreements that are  included as
                              part  of  the   trust  fund  evidenced  by   or
                              providing   security   for    such   ABS.   See
                              "Description  of  the   Trust  Funds-Cash  Flow
                              Agreements."

     (f) Pre-Funding Account  To   the  extent   provided  in   a  Prospectus
                              Supplement,  the  Depositor will  be  obligated
                              (subject only  to the availability  thereof) to
                              sell at  a predetermined  price, and the  Trust
                              Fund for the related series of  Securities will
                              be  obligated  to  purchase  (subject  to   the
                              satisfaction of certain conditions described in
                              the  applicable  Agreement),  additional Assets
                              (the "Subsequent Assets") from time to time (as
                              frequently  as  daily)  within  the  number  of
                              months specified  in the  Prospectus Supplement
                              after the issuance of such series of Securities
                              having   an    aggregate   principal    balance
                              approximately equal to the amount on deposit in
                              the   Pre-Funding   Account   (the  "Pre-Funded
                              Amount")  for  such  series  on  date  of  such
                              issuance.

Description of Securities...  Each  series of  Certificates will  evidence an
                              interest  in the related Trust Fund and will be
                              issued pursuant  to  a  pooling  and  servicing
                              agreement  or a  trust  agreement. Pooling  and
                              servicing agreements  and trust  agreements are
                              referred to herein  as the "Agreements."   If a
                              series of Securities includes Notes, such Notes
                              will  represent  indebtedness  of  the  related
                              Trust  Fund and will  be secured by  a security
                              interest  in the Assets of the Trust Fund (or a
                              specified   group  thereof)   pursuant  to   an
                              indenture.

                              Each series of Securities  will include one  or
                              more classes.  Each class of  Securities (other
                              than certain  Stripped Interest  Securities, as
                              defined  below)  will have  a  stated principal
                              amount (a  "Security Balance")  and except  for
                              certain  Stripped   Principal  Securities,   as
                              defined  below,  will accrue  interest  thereon
                              based  on  a  fixed,  variable  or   adjustable
                              interest  rate (in the  case of Certificates, a
                              "Pass-Through  Rate").  The  related Prospectus
                              Supplement will  specify the  Security Balance,
                              if any,  and the Pass-Through Rate  or interest
                              rate  for each class  of Securities or,  in the
                              case of  a variable or  adjustable Pass-Through
                              Rate   or  interest   rate,   the  method   for
                              determining the  Pass-Through Rate  or interest
                              rate.

Distributions on Securities.. Each series  of Securities will consist  of one
                              or  more   classes  of   Securities  that   may
                              (i) provide for the accrual of interest thereon
                              based on fixed,  variable or adjustable  rates;
                              (ii) be    senior     (collectively,    "Senior
                              Securities")   or  subordinate   (collectively,
                              "Subordinate Securities") to one  or more other
                              classes  of Securities  in  respect of  certain
                              distributions  on   the  Securities;   (iii) be
                              entitled  to   principal  distributions,   with
                              disproportionately low, nominal  or no interest
                              distributions      (collectively,     "Stripped
                              Principal  Securities");  (iv) be  entitled  to
                              interest distributions, with disproportionately
                              low,  nominal  or  no  principal  distributions
                              (collectively, "Stripped Interest Securities");
                              (v) provide   for   distributions   of  accrued
                              interest thereon commencing  only following the
                              occurrence  of  certain  events,  such  as  the
                              retirement  of one  or  more  other classes  of
                              Securities   of   such   series  (collectively,
                              "Accrual    Securities");    (vi) provide   for
                              distributions of principal as described in  the
                              related          Prospectus         Supplement;
                              and/or (vii) provide for distributions based on
                              a combination of two or more components thereof
                              with  one   or  more  of   the  characteristics
                              described  in   this  paragraph,   including  a
                              Stripped  Principal  Security component  and  a
                              Stripped  Interest Security  component, to  the
                              extent  of  available funds,  in  each  case as
                              described in the related Prospectus Supplement.
                              If  so  specified  in  the  related  Prospectus

                              Supplement,  distributions   on  one   or  more
                              classes  of  a  series  of  Securities  may  be
                              limited  to   collections  from   a  designated
                              portion  of   the  Contracts  in   the  related
                              Contract  Pool  (each   such  portion  of   the
                              Contracts,   a   "Contract    Group").      See
                              "Description of the  Securities--General."  Any
                              such  classes  may include  classes  of Offered
                              Securities.   With respect  to Securities  with
                              two  or more  components, references  herein to
                              Security  Balance,  notional amount  and  Pass-
                              Through  Rate  or interest  rate  refer to  the
                              principal balance, if  any, notional amount, if
                              any,  and  the  Pass-Through  Rate or  interest
                              rate, if any, for any such component.

                              The  Securities  will  not   be  guaranteed  or
                              insured  by   the  Depositor  or  any   of  its
                              affiliates,  by  any   governmental  agency  or
                              instrumentality or by any  other person, unless
                              otherwise  provided in  the related  Prospectus
                              Supplement. See "Risk  Factors--Limited Assets"
                              and "Description of the Securities."

     (a) Interest...........  Interest  on each  class of  Offered Securities
                              (other than  Stripped Principal  Securities and
                              certain    classes    of    Stripped   Interest
                              Securities) of each series  will accrue at  the
                              applicable Pass-Through  Rate or  interest rate
                              on the outstanding Security Balance thereof and
                              will  be  distributed   to  Securityholders  as
                              provided in the  related Prospectus Supplement.
                              The specified  date on which  distributions are
                              to   be   made   is  a   "Distribution   Date."
                              Distributions  with  respect   to  interest  on
                              Stripped  Interest Securities  may  be made  on
                              each  Distribution  Date  on  the  basis  of  a
                              notional  amount  as described  in  the related
                              Prospectus    Supplement.   Distributions    of
                              interest with respect to one or more classes of
                              Securities  may  be reduced  to  the  extent of
                              certain   delinquencies,   losses,   prepayment
                              interest  shortfalls,  and  other contingencies
                              described herein and in  the related Prospectus
                              Supplement. See "Risk  Factors--Average Life of
                              Securities;   Prepayments;    Yields,"   "Yield
                              Considerations"   and   "Description   of   the
                              Securities--Distributions  of  Interest  on the
                              Securities."

     (b) Principal.........   The Securities  of each  series initially  will
                              have an  aggregate Security Balance  no greater
                              than the outstanding  principal balance of  the
                              Assets  as of,  unless  the related  Prospectus
                              Supplement  provides  otherwise, the  close  of
                              business  on  the  first day  of  the  month of
                              formation of the related Trust Fund  (the "Cut-
                              off  Date"),  after  application  of  scheduled
                              payments due on or before such date, whether or
                              not  received.   The  Security  Balance   of  a
                              Security   outstanding   from  time   to   time
                              represents the maximum  amount that the  holder
                              thereof is  then entitled to receive in respect
                              of  principal  from  future  cash  flow on  the
                              assets  in  the   related  Trust  Fund.  Unless
                              otherwise  provided in  the related  Prospectus
                              Supplement, distributions of  principal will be
                              made  on each Distribution Date to the class or
                              classes  of Securities  entitled thereto  until
                              the Security  Balances of such  Securities have
                              been   reduced   to  zero.   Unless   otherwise
                              specified in the related Prospectus Supplement,
                              distributions of  principal  of  any  class  of
                              Securities will  be made  on a  pro rata  basis
                              among all of the Securities of such class or by
                              random selection,  as described in  the related
                              Prospectus Supplement or  otherwise established
                              by  the  related   Trustee.  Stripped  Interest
                              Securities with  no Security  Balance will  not
                              receive distributions in  respect of principal.
                              See    "Description    of    the   Securities--
                              Distributions of Principal of the Securities."

Risk Factors...............   There  are  risk factors  to  be  considered in
                              investing  in   the  Securities.     See  "Risk
                              Factors"  herein  and,  if applicable,  in  the
                              related Prospectus Supplement.

Advances...................   Unless  otherwise   provided  in   the  related
                              Prospectus Supplement, the Master Servicer will
                              be   obligated  as   part   of  its   servicing
                              responsibilities to make  certain advances that
                              in its good faith judgment it deems recoverable
                              with respect  to delinquent  scheduled payments
                              on the Contracts  in such Trust Fund.   Neither
                              the Depositor  nor any  of its  affiliates will
                              have any responsibility to make such  advances.
                              Advances   made  by   a  Master   Servicer  are
                              reimbursable    generally    from    subsequent
                              recoveries  in respect  of  such Contracts  and
                              otherwise to the extent described herein and in
                              the related  Prospectus Supplement.  If and  to
                              the   extent   provided   in   the   Prospectus
                              Supplement for any  series, the Master Servicer
                              will  be  entitled to  receive interest  on its
                              outstanding advances,  payable from  amounts in
                              the   related   Trust  Fund.   The   Prospectus
                              Supplement   for  any   series  of   Securities
                              evidencing  an interest  in  a Trust  Fund that
                              includes  ABS will  describe any  corresponding
                              advancing   obligation   of   any   person   in
                              connection with  such ABS. See  "Description of
                              the   Securities--Advances   in    Respect   of
                              Delinquencies."

Termination................   If  so  specified  in  the  related  Prospectus
                              Supplement,  a  series  of  Securities  may  be
                              subject to  optional early  termination through
                              the  repurchase  of the  Assets in  the related
                              Trust  Fund  by  the  party specified  therein,
                              under  the circumstances and  in the manner set
                              forth therein.  If so  provided in  the related
                              Prospectus  Supplement, upon  the reduction  of
                              the Security  Balance of  a specified  class or
                              classes of Securities to a specified percentage
                              or amount or on  and after a date  specified in
                              such Prospectus Supplement, the party specified
                              therein  will solicit bids  for the purchase of
                              all of  the Assets of  the Trust Fund, or  of a
                              sufficient  portion  of such  Assets  to retire
                              such class or classes, or purchase such  Assets
                              at  a price set forth in the related Prospectus
                              Supplement.  In addition, if so provided in the
                              related Prospectus Supplement,  certain classes
                              of  Securities  may  be  purchased  subject  to
                              similar  conditions.  See "Description  of  the
                              Securities--Termination."

Registration of Securities..  If  so  provided  in   the  related  Prospectus
                              Supplement,  one or more classes of the Offered
                              Securities will initially be represented by one
                              or more certificates  or notes, as  applicable,
                              registered  in the name  of Cede & Co.,  as the
                              nominee of DTC. No person acquiring an interest
                              in  Offered  Securities so  registered  will be
                              entitled to receive a definitive certificate or
                              note, as applicable, representing such person's
                              interest except  in the  event that  definitive
                              certificates  or  notes,   as  applicable,  are
                              issued   under   the    limited   circumstances
                              described herein. See "Risk Factors--Book-Entry
                              Registration"   and    "Description   of    the
                              Securities--Book-Entry     Registration     and
                              Definitive Securities."

Tax Status of the Certificates...  The  Certificates  of   each  series  will
                                   constitute,  as specified  in the  related
                                   Prospectus Supplement, either (i) "regular
                                   interests" ("REMIC  Regular Certificates")
                                   and "residual interests"  ("REMIC Residual
                                   Certificates") in a Trust Fund treated  as
                                   a real estate  mortgage investment conduit
                                   ("REMIC") under Sections 860A through 860G
                                   of  the Internal Revenue  Code of 1986, as
                                   amended   (the   "Code"),   (ii) interests
                                   ("Grantor Trust Certificates")  in a Trust
                                   Fund treated  as  a  grantor  trust  under
                                   applicable provisions  of the  Code, (iii)
                                   an interest in  a Trust Fund treated  as a
                                   partnership  for purposes  of federal  and
                                   state income  tax or (iv)  indebtedness of
                                   the  Trust  Fund  for  federal income  tax
                                   purposes.

     (a) REMIC..............  REMIC  Regular Certificates  generally will  be
                              treated as  debt obligations of  the applicable
                              REMIC for federal  income tax purposes. Certain
                              REMIC Regular Certificates  may be issued  with
                              original issue discount for federal income  tax
                              purposes.   See  "Material  Federal Income  Tax
                              Consequences"   herein  and   in  the   related
                              Prospectus Supplement.

     (b) Grantor Trust......  If the related  Prospectus Supplement specifies
                              that the related  Trust Fund will be  a grantor
                              trust, the Trust  Fund will be classified  as a
                              grantor trust and not as an association taxable
                              as  a   corporation  for  federal   income  tax
                              purposes, and therefore holders of Certificates
                              will  be treated as the owners of undivided pro
                              rata  interests in the Assets held by the Trust
                              Fund.

     (c) Partnership........  If so specified in a Prospectus Supplement, the
                              related  Trust  Fund  will   be  treated  as  a
                              partnership for  purposes of federal  and state
                              income tax, and  each Certificateholder, by the
                              acceptance of a Certificate of such Trust Fund,
                              will  agree  to  treat  the  Trust  Fund  as  a
                              partnership in which  such Certificateholder is
                              a partner  for  federal income  and  state  tax
                              purposes.    Alternative  characterizations  of
                              such  Trust  Fund  and  such  Certificates  are
                              possible, but  would not  result in  materially
                              adverse tax consequences to Certificateholders.

     (d) Indebtedness.......  If  so  specified  in  the  related  Prospectus
                              Supplement, the  Certificates of a  series will
                              be treated  as indebtedness for  federal income
                              tax  purposes  and  the  Certificateholder,  in
                              accepting the Certificate, will agree to  treat
                              such Certificate as indebtedness.

                              Investors are  advised  to  consult  their  tax
                              advisors and to review "Material Federal Income
                              Tax  Consequences"  herein and  in  the related
                              Prospectus Supplement.

Tax Status of Notes.........  Unless  otherwise  specified   in  the  related
                              Prospectus Supplement,  Notes of a  series will
                              be  treated  as  indebtedness for  federal  and
                              state income tax  purposes and the  Noteholder,
                              in accepting the Note, will agree to treat such
                              Note  as indebtedness.   See  "Material Federal
                              Income  Tax  Consequences" herein  and  in such
                              Prospectus Supplement.

                              Investors  are  advised  to  consult their  tax
                              advisors and to review "Material Federal Income
                              Tax  Consequences" herein  and  in the  related
                              Prospectus Supplement.

ERISA Considerations........  A fiduciary  of an  employee  benefit plan  and
                              certain    other    retirement     plans    and
                              arrangements,  including individual  retirement
                              accounts,   annuities,    Keogh   plans,    and
                              collective   investment   funds   and  separate
                              accounts   in  which   such  plans,   accounts,
                              annuities or arrangements are invested, that is
                              subject  to  the   Employee  Retirement  Income
                              Security Act of 1974, as  amended ("ERISA"), or
                              Section 4975  of  the   Code  should  carefully
                              review  with  its  legal  advisors whether  the
                              purchase or holding of Offered Securities could
                              give rise  to a transaction  that is prohibited
                              or is  not otherwise  permissible either  under
                              ERISA or Section 4975  of the Code.  See "ERISA
                              Considerations"  herein  and   in  the  related
                              Prospectus  Supplement.    Certain  classes  of
                              Securities may  not be  transferred unless  the
                              Trustee and the Depositor  are furnished with a
                              letter  of  representations  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 Depositor
                              or   the   Master    Servicer   to   additional
                              obligations.      See   "Description   of   the
                              Securities--General"         and         "ERISA
                              Considerations".

Legal Investment............  Each Prospectus  Supplement will  specify which
                              class or classes of Offered Securities, if any,
                              will  constitute "mortgage-related  securities"
                              for purposes of  the Secondary Mortgage  Market
                              Enhancement    Act    of     1984    ("SMMEA").
                              Institutions  whose  investment  activities are
                              subject   to   legal    investment   laws   and
                              regulations  or  review by  certain  regulatory
                              authorities may  be subject to  restrictions on
                              investment in  certain classes  of the  Offered
                              Securities.  See "Legal Investment" herein  and
                              in the related Prospectus Supplement.

Rating.....................   At the  date of  issuance, as  to each  series,
                              each  class of Offered Securities will be rated
                              not  lower than investment grade by one or more
                              nationally   recognized    statistical   rating
                              agencies   (each,  a   "Rating  Agency").   See
                              "Rating" herein and  in the related  Prospectus
                              Supplement.

                                 RISK FACTORS

     Investors  should consider, in  connection with the  purchase of Offered
Securities, among  other things,  the following  factors and additional  risk
factors,  if any,  listed  under  "Risk Factors"  in  the related  Prospectus
Supplement.

LIMITED LIQUIDITY

     At  the time of  issuance of  a series of  Securities, there  will be no
secondary market for  any of the Securities.  Merrill Lynch, Pierce, Fenner &
Smith  Incorporated currently  expects  to  make a  secondary  market in  the
Offered Securities,  but  has  no obligation  to  do so.    There can  be  no
assurance  that a  secondary market  for  the Securities  of any  series will
develop or,  if it does develop, that it  will provide holders with liquidity
of  investment  or will  continue  while  Securities  of such  series  remain
outstanding.

LIMITED  ASSETS  AND RISK  THAT SUCH  ASSETS  WILL NOT  BE SUFFICIENT  TO PAY
SECURITIES IN FULL

     The Securities  will not represent an  interest in or obligation  of the
Depositor,  the  Master  Servicer or  any  of  their  affiliates.   The  only
obligations with  respect  to  the  Securities or  the  Assets  will  be  the
obligations (if any) of the Warranting Party (as defined herein) pursuant  to
certain  limited representations  and  warranties made  with  respect to  the
Contracts, the Master Servicer's and any Sub-Servicer's servicing obligations
under the related Agreement (including the limited obligation to make certain
advances  in the  event of delinquencies  on the  Contracts, but only  to the
extent deemed recoverable)  upon conversion to  a fixed rate  or a  different
index.   Since  certain representations  and warranties  with respect  to the
Contracts may have  been made and/or assigned in connection with transfers of
such Contracts  prior to the Closing Date, the rights  of the Trustee and the
Securityholders with respect  to such representations  or warranties will  be
limited to their rights as an assignee thereof. Unless otherwise specified in
the related Prospectus Supplement, none of the Depositor, the Master Servicer
or  any  affiliate   thereof  will  have  any  obligation   with  respect  to
representations  or warranties  made  by any  other entity.  Unless otherwise
specified  in the related  Prospectus Supplement, neither  the Securities nor
the  underlying Assets  will be  guaranteed  or insured  by any  governmental
agency or instrumentality, or by the Depositor, the Master Servicer, any Sub-
Servicer or any of their affiliates.  Proceeds of the  assets included in the
related Trust Fund  for each series of  Securities (including the Assets  and
any form of  credit enhancement) will be  the sole source of  payments on the
Securities, and  there will  be no  recourse to  the Depositor  or any  other
entity  in  the  event  that  such proceeds  are  insufficient  or  otherwise
unavailable to make all payments provided for under the Securities.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement, a
series of Securities will not have any  claim against or security interest in
the  Trust  Funds  for any  other  series.  If  the  related  Trust  Fund  is
insufficient to  make payments  on such Securities,  no other assets  will be
available  for payment  of  the  deficiency.  Additionally,  certain  amounts
remaining in certain funds or  accounts, including the Collection Account and
any accounts  maintained as  Credit Support, may  be withdrawn  under certain
conditions, as described  in the related Prospectus Supplement.  In the event
of such withdrawal,  such amounts will not be available for future payment of
principal of or interest on the Securities.  If so provided in the Prospectus
Supplement for a  series of Securities consisting  of one or more  classes of
Subordinate Securities, on  any Distribution Date in respect  of which losses
or shortfalls in collections on the Assets have been incurred, the  amount of
such losses or shortfalls  will be borne first by one or  more classes of the
Subordinate   Securities,  and,  thereafter,  by  the  remaining  classes  of
Securities  in  the  priority  and  manner and  subject  to  the  limitations
specified in such Prospectus Supplement.

     See "Description of the Trust Funds".

RISK  THAT PREPAYMENTS  WILL  ADVERSELY  AFFECT AVERAGE  LIFE  AND YIELDS  OF
SECURITIES

     Prepayments (including  those caused by  defaults) on the Assets  in any
Trust Fund generally  will result in a  faster rate of principal  payments on
one or more classes of the related Securities than if payments on such Assets
were made  as scheduled. Thus,  the prepayment  experience on the  Assets may
affect the average  life of each  class of related  Securities.  The rate  of
principal payments on  pools of manufactured housing contracts varies between
pools and  from  time  to  time  is influenced  by  a  variety  of  economic,
demographic, geographic, social,  tax, legal and other factors.  There can be
no assurance as to the rate of prepayment on the Assets in  any Trust Fund or
that  the rate of payments will  conform to any model  described herein or in
any Prospectus Supplement.   If prevailing interest  rates fall significantly
below the applicable  Contract Rates, principal prepayments are  likely to be
higher  than if prevailing  rates remain at  or above the  rates borne by the
Contracts  underlying or  comprising the  Assets  in any  Trust Fund.    As a
result,  the  actual  maturity  of   any  class  of  Securities  could  occur
significantly earlier than  expected.  However, because  the monthly payments
due  on  manufactured  housing  contracts are  generally  lower  than monthly
payments on  mortgage loans  secured by site-built  houses, the  effect of  a
change in interest rates on manufactured housing contracts may be smaller.

     A series  of Securities may  include one  or more classes  of Securities
with priorities  of payment  and, as  a result,  yields on  other classes  of
Securities, including  classes of Offered  Securities, of such series  may be
more sensitive to prepayments  on Assets. A series of  Securities may include
one or more classes offered at  a significant premium or discount. Yields  on
such classes  of Securities will  be sensitive,  and in some  cases extremely
sensitive, to prepayments on Assets and, where the amount of interest payable
with respect to a class is disproportionately high, as compared to the amount
of  principal, as  with certain  classes of  Stripped Interest  Securities, a
holder  might, in  some prepayment  scenarios,  fail to  recoup its  original
investment.  A  series  of Securities  may  include  one or  more  classes of
Securities,  including  classes  of  Offered  Securities,  that  provide  for
distribution  of  principal  thereof from  amounts  attributable  to interest
accrued but  not currently  distributable on one  or more classes  of Accrual
Securities and, as a result, yields  on such Securities will be sensitive  to
(a) the  provisions of  such Accrual  Securities  relating to  the timing  of
distributions of interest  thereon and (b) if such  Accrual Securities accrue
interest  at a  variable or  adjustable Pass-Through  Rate or  interest rate,
changes in such rate.

     See "Yield  Considerations" herein and,  if applicable,  in the  related
Prospectus Supplement.

CONTRACTS  AND MANUFACTURED  HOMES IN  GENERAL --  RISK THAT  DEPRECIATION IN
VALUE OF MANUFACTURED HOME WILL RESULT IN LOSSES

     An investment in  Securities may be affected  by, among other things,  a
downturn in national, regional or  local economic conditions.  The geographic
location of the Manufactured Homes in any Contract Pool at origination of the
related Contract will be set forth in the related Prospectus Supplement under
"The  Contract Pool".    Regional  and local  economic  conditions are  often
volatile  and, historically, regional and  local economic conditions, as well
as national economic conditions, have affected the delinquency, loan loss and
repossession  experience of manufactured  housing installment sales contracts
and/or  installment  loan  contracts (hereinafter  generally  referred  to as
"contracts"  or "manufactured housing  contracts").  Moreover,  regardless of
its location,  manufactured housing  generally depreciates  in value.   Thus,
such  Securityholders should  expect that,  as a  general matter,  the market
value  of any Manufactured Home will  be lower than the outstanding principal
balance of  the  related  Contract.    Sufficiently  high  delinquencies  and
liquidation losses on the Contracts in an  Contract Pool will have the effect
of reducing, and could eliminate, the protection against loss afforded by any
credit enhancement supporting  any class of the related Securities.   If such
protection is eliminated with respect  to a class of Securities, the  holders
of such Securities will  bear all risk of  loss on the related Contracts  and
will have to rely on the value of the related Manufactured Homes for recovery
of  the  outstanding  principal  of  and unpaid  interest  on  any  defaulted
Contracts in the related Contract Pool.  See "Description of Credit Support."

SECURITY  INTERESTS AND CERTAIN OTHER LEGAL  ASPECTS OF THE CONTRACTS -- RISK
THAT SECURITY INTEREST IN FAVOR OF  TRUSTEE WILL NOT BE EFFECTIVE; EFFECT  OF
VIOLATING CONSUMER PROTECTION LAWS

     The  Asset Seller  in respect  of a  Contract will  represent that  such
Contract  is  secured  by  a   security  interest  in  a  Manufactured  Home.
Perfection of security interests in the Manufactured Homes and enforcement of
rights to realize  upon the value of the Manufactured Homes as collateral for
the Contracts are  subject to a number  of Federal and state  laws, including
the  Uniform Commercial  Code  as  adopted in  each  state  and each  state's
certificate of title statutes.   The steps necessary to perfect  the security
interest in a  Manufactured Home will vary  from state to state.   Because of
the  expense and administrative  inconvenience involved, the  Master Servicer
will not amend any certificates  of title to change the  lienholder specified
therein from  the  Asset Seller  to  the Trustee  and  will not  deliver  any
certificate of title  to the Trustee or note thereon  the Trustee's interest.
Consequently, in  some  states, in  the  absence of  such an  amendment,  the
assignment to  the Trustee of the security  interest in the Manufactured Home
may not be effective or  such security interest may not be perfected  and, in
the absence of  such notation or delivery  to the Trustee, the  assignment of
the security interest  in the Manufactured Home may not  be effective against
creditors of the Asset Seller or a trustee in bankruptcy of the Asset Seller.
In  addition, numerous  Federal  and state  consumer  protection laws  impose
requirements on  lending under  installment sales  contracts and  installment
loan agreements  such as  the Contracts,  and the  failure by  the lender  or
seller  of  goods  to comply  with  such  requirements  could  give  rise  to
liabilities of assignees for amounts due  under such agreements and claims by
such  assignees may  be subject  to  set-off as  result of  such  lender's or
seller's noncompliance.  These laws would apply to the Trustee as assignee of
the Contracts.   The  Asset Seller  of the  Contracts to  the Depositor  will
warrant that each  Contracts complies with all  requirements of law and  will
make certain warranties relating to the validity, subsistence, perfection and
priority  of the  security  interest  in each  Manufactured  Home securing  a
Contract.   A breach of any  such warranty that  materially adversely affects
any Contract would  create an  obligation of the  Asset Seller to  repurchase
such  Contract  unless  such breach  is  cured.   If  the  Credit  Support is
exhausted and  recovery  of amounts  due  on the  Contracts is  dependent  on
repossession and resale of Manufactured  Homes securing Contracts that are in
default,   certain   other   factors   may   limit   the   ability   of   the
Certificateholders to  realize upon  the Manufactured Home  or may  limit the
amount realized to  less than the amount due.  See  "Certain Legal Aspects of
the Contracts".

CREDIT  SUPPORT LIMITATIONS --  RISK THAT CREDIT  SUPPORT WILL NOT  COVER ALL
LOSSES

     The Prospectus Supplement for a series of Certificates will describe any
Credit Support  in  the related  Trust  Fund, which  may include  letters  of
credit, insurance  policies,  guarantees, reserve  funds  or other  types  of
credit  support, or  combinations  thereof.  Use of  Credit  Support will  be
subject to the conditions and limitations described herein and in the related
Prospectus  Supplement.  Moreover, such  Credit  Support  may not  cover  all
potential losses or risks;  for example, Credit Support may or  may not cover
fraud or negligence by a contract originator or other parties.

     A series  of Securities may include  one or more  classes of Subordinate
Securities  (which may  include Offered  Securities), if  so provided  in the
related Prospectus Supplement.  Although subordination is intended  to reduce
the  risk to  holders of  Senior  Securities of  delinquent distributions  or
ultimate losses, the amount of subordination will be limited and  may decline
under certain  circumstances. In  addition, if principal  payments on  one or
more classes  of Securities  of a  series are made  in a  specified order  of
priority, any limits with respect to the aggregate amount of claims under any
related Credit Support  may be exhausted  before the  principal of the  lower
priority classes of Securities  of such series has been repaid.  As a result,
the impact  of  significant losses  and  shortfalls on  the  Assets may  fall
primarily  upon  those classes  of  Securities  having  a lower  priority  of
payment. Moreover, if a form of Credit Support covers more than one series of
Securities  (each, a  "Covered Trust"),  holders of Securities  evidencing an
interest in  a Covered Trust  will be  subject to the  risk that  such Credit
Support will be exhausted by the claims of other Covered Trusts.

     The  amount of  any applicable  Credit  Support supporting  one or  more
classes of  Offered Securities,  including the subordination  of one  or more
classes  of  Securities,  will  be   determined  on  the  basis  of  criteria
established by each Rating Agency rating such classes of  Securities based on
an assumed level  of defaults, delinquencies, other losses  or other factors.
There can, however, be no assurance  that the loss experience on the  related
Assets will not exceed such assumed levels.

     Regardless of  the form  of credit enhancement  provided, the  amount of
coverage will  be limited in  amount and  in most  cases will  be subject  to
periodic  reduction in  accordance with  a  schedule or  formula. The  Master
Servicer will generally  be permitted to reduce, terminate  or substitute all
or a  portion of the credit enhancement for any  series of Securities, if the
applicable Rating Agency indicates that the then-current rating thereof  will
not  be adversely  affected. The rating  of any  series of Securities  by any
applicable  Rating  Agency may  be  lowered  following the  initial  issuance
thereof as a result  of the downgrading of the obligations  of any applicable
Credit Support  provider, or  as a  result of  losses on  the related  Assets
substantially in excess  of the levels contemplated by such  Rating Agency at
the time of  its initial rating analysis.  None of  the Depositor, the Master
Servicer or any  of their affiliates will  have any obligation to  replace or
supplement any  Credit Support or  to take any  other action to  maintain any
rating of any series of Securities.

     See "--Limited Nature of  Ratings," "Description of the Securities"  and
"Description of Credit Support."

SUBORDINATION  OF  THE  SUBORDINATE  SECURITIES;  EFFECT  OF  LOSSES  ON  THE
SUBORDINATE SECURITIES

     The  rights of Subordinate  Securityholders to receive  distributions to
which  they would otherwise  be entitled with  respect to the  Assets will be
subordinate to the  rights of  the Master  Servicer (to the  extent that  the
Master Servicer  is paid  its servicing fee,  including any  unpaid servicing
fees with  respect to one  or more prior  Due Periods, and is  reimbursed for
certain  unreimbursed advances and unreimbursed liquidation expenses) and the
Senior  Securityholders to  the  extent described  in the  related Prospectus
Supplement.  As a result of the foregoing, investors must be prepared to bear
the risk that they  may be subject to  delays in payment and may  not recover
their initial investments in the Subordinate Securities.  See "Description of
the Securities--General" and "--Allocation of Losses and Shortfalls."

     The yields on  the Subordinate Securities may be  extremely sensitive to
the loss experience of the Assets and the  timing of any such losses.  If the
actual rate and  amount of losses experienced  by the Assets exceed  the rate
and amount of  such losses assumed by an investor, the  yields to maturity on
the Subordinate Securities may be lower than anticipated.

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

     Holders of  REMIC Residual  Certificates will be  required to  report on
their federal income tax returns as  ordinary income their pro rata share  of
the taxable income of the REMIC, regardless of the  amount or timing of their
receipt  of cash  payments,  as  described in  "Material  Federal Income  Tax
Consequences--REMICs." Accordingly,  under certain circumstances,  holders of
Offered  Securities  that  constitute REMIC  Residual  Certificates  may have
taxable  income and  tax liabilities  arising from  such investment  during a
taxable year in excess  of the cash  received during such period.  Individual
holders  of REMIC  Residual Certificates may  be limited in  their ability to
deduct servicing fees  and other  expenses of the  REMIC. In addition,  REMIC
Residual  Certificates are  subject  to  certain  restrictions  on  transfer.
Because  of the  special tax  treatment of  REMIC Residual  Certificates, the
taxable income arising in  a given year on a REMIC  Residual Certificate will
not be equal  to the taxable income associated with investment in a corporate
bond  or stripped  instrument having  similar  cash flow  characteristics and
pre-tax  yield.  Therefore,   the  after-tax  yield  on  the  REMIC  Residual
Certificate  may  be significantly  less  than that  of a  corporate  bond or
stripped instrument having similar  cash flow characteristics.  Additionally,
prospective purchasers of  a REMIC Residual Certificate should  be aware that
recently issued  temporary regulations provide restrictions on the ability to
mark-to-market  certain  "negative  value"  REMIC  residual  interests.   See
"Material Federal Income Tax Consequences-REMICs."

LIMITED NATURE OF RATINGS

     Any rating  assigned by a  Rating Agency to  a class of  Securities will
reflect such Rating Agency's assessment solely of the likelihood that holders
of  Securities   of  such   class  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
(including those caused by defaults) on the  related Assets 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 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.  Each Prospectus
Supplement will identify  any payment to which holders  of Offered Securities
of the  related series  are entitled that  is not  covered by  the applicable
rating.  See "Rating".

BOOK-ENTRY REGISTRATION

     If so provided  in the Prospectus Supplement, one or more classes of the
Securities  will  be  initially  represented  by  one  or  more  certificates
registered  in the  name  of Cede,  the  nominee for  DTC,  and will  not  be
registered in the names of the Securityholders  or their nominees. Because of
this, unless and until Definitive Securities are issued, Securityholders will
not be  recognized by the Trustee as "Securityholders" (as that term is to be
used in the related Agreement).  Hence, until such time, Securityholders will
be able to exercise the rights of Securityholders only indirectly through DTC
and its  participating organizations.  See "Description  of the  Securities--
Book-Entry Registration and Definitive Securities.


                        DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The  primary assets  of  each  Trust Fund  (the  "Assets") will  include
(i) manufactured housing  installment  sale contracts  and  installment  loan
agreements  (the  "Contracts"),  (ii) asset-backed  securities  supported  by
Contracts ("ABS") or (iii) direct  obligations of the United States, agencies
thereof   or  agencies  created   thereby  which  are   (a)  interest-bearing
securities,  (b) non-interest-bearing  securities,  (c) originally  interest-
bearing securities  from which coupons  representing the right to  payment of
interest have been removed, or (d) interest-bearing securities from which the
right to payment of principal has been removed (the "Government Securities").
Any  pass-through certificates or  other asset-backed securities  in which an
ABS evidences an  interest or which secure  an ABS are sometimes  referred to
herein also as ABS or as "Underlying ABS."  The Assets will not be guaranteed
or insured by Merrill Lynch Mortgage Investors, Inc. (the "Depositor") or any
of its affiliates or, unless otherwise provided in the Prospectus Supplement,
by any  governmental agency or instrumentality  or by any other  person. Each
Asset will  be selected by the  Depositor for inclusion in a  Trust Fund from
among those  purchased, either  directly or indirectly,  from a  prior holder
thereof (an "Asset  Seller"), which may be an affiliate of the Depositor and,
with  respect to Assets, which prior holder  may or may not be the originator
of such Contract or the issuer of such ABS.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Securities will be  entitled to payment only  from the assets of  the related
Trust Fund and will  not be entitled to payments in respect  of the assets of
any  other  trust fund  established by  the  Depositor. If  specified  in the
related Prospectus  Supplement, the assets  of a  Trust Fund will  consist of
certificates  representing beneficial ownership interests in, or indebtedness
of, another trust fund that contains the Assets.

CONTRACTS

General

     Unless  otherwise specified in  the related Prospectus  Supplement, each
Contract will be secured by a security interest in a new or used Manufactured
Home.    Such  Prospectus  Supplement   will  specify  the  states  or  other
jurisdictions in which  the Manufactured Homes are located as  of the related
Cut-off Date.    The  method of  computing  the "Loan-to-Value  Ratio"  of  a
Contract will be described in the related Prospectus Supplement.

Contract Information in Prospectus Supplements

     Each Prospectus Supplement will  contain certain information, as of  the
dates  specified  in  such  Prospectus  Supplement and  to  the  extent  then
applicable  and specifically  known to  the  Depositor, with  respect to  the
Contracts, including (i) the aggregate outstanding principal balance  and the
largest,  smallest and average outstanding principal balance of the Contracts
as of  the applicable Cut-off Date, (ii)  whether the Manufactured Homes were
new  or used  as  of the  origination  of the  related  Contracts, (iii)  the
weighted average (by  principal balance) of the original  and remaining terms
to maturity of  the Contracts, (iv) the earliest and  latest origination date
and maturity date of the Contracts, (v) the range of the Loan-to-Value Ratios
at origination of the Contracts, (vi) the Contract Rates or range of Contract
Rates and the weighted  average Contract Rate  borne by the Contracts,  (vii)
the state or  states in which most  of the Manufactured Homes  are located at
origination, (viii) information with respect to the prepayment provisions, if
any,  of  the Contracts,  (ix)  with  respect  to Contracts  with  adjustable
Contract Rates ("ARM Contracts"), the  index, the frequency of the adjustment
dates, and the maximum Contract Rate or monthly payment variation at the time
of any  adjustment thereof  and over the  life of the  ARM Contract,  and (x)
information  regarding the  payment  characteristics of  the  Contracts.   If
specific information respecting  the Contracts is not known  to the Depositor
at the time Securities are initially offered, more general information of the
nature described  above will  be provided in  the Prospectus  Supplement, and
specific information will be set forth in a report which will be available to
purchasers  of the  related  Securities  at or  before  the initial  issuance
thereof and  will be filed as part  of a Current Report on  Form 8-K with the
Securities and Exchange Commission after such initial issuance.

Payment Provisions of the Contracts

     Unless otherwise specified in the related  Prospectus Supplement, all of
the Contracts will  (i) have individual principal balances  at origination of
not  less than $1,000, (ii) have original terms  to maturity of not more than
40 years and  (iii) provide for payments  of principal, interest or  both, on
due dates that occur monthly or at such other interval as is specified in the
related Prospectus Supplement.  Each  Contract may provide for no  accrual of
interest or for accrual  of interest thereon at an annual  percentage rate (a
"Contract Rate")  that is fixed  over its term  or that adjusts from  time to
time, or as otherwise specified  in the related Prospectus Supplement.   Each
Contract  may provide  for scheduled  payments to  maturity or  payments that
adjust from  time to  time to  accommodate changes  in the  Contract Rate  as
otherwise described  in the  related Prospectus Supplement.   A  Contract may
provide for scheduled payments to maturity  or payments that adjust from time
to  time to  accommodate  changes in  the  Contract Rate  or  to reflect  the
occurrence  of  certain  events  or  that  adjust  on  the   basis  of  other
methodologies,  and  may  provide for  negative  amortization  or accelerated
amortization, in each case as described in the related Prospectus Supplement.
A Contract may be  fully amortizing or require  a balloon payment due  on its
stated maturity  date, in each  case as  described in the  related Prospectus
Supplement.   A contract  may provide for  scheduled payments  to maturity or
payment that adjust from time to time to accommodate changes in  the Contract
Rate or  to reflect the  occurence of  certain events or  that adjust  on the
basis of  otehr Methodologies, and  may provide for negative  amortization or
accelerated  amoortization,  in  each  case  as  described   in  the  related
Prospectus  Supplement.   A  Contract may  be fully  amortizing or  require a
balloon payment due on its stated maturity date, in each case as described in
the related Prospectus Supplement.

ABS

     Any  ABS will  have  been issued  pursuant  to a  pooling  and servicing
agreement,  a trust  agreement, an  indenture or  similar agreement  (an "ABS
Agreement"). A seller (the "ABS Issuer") and/or servicer (the "ABS Servicer")
of the underlying  Contracts (or Underlying ABS)  will have entered into  the
ABS Agreement with a trustee or a custodian under the ABS Agreement (the "ABS
Trustee"),  if any,  or with the  original purchaser  of the interest  in the
underlying Contracts or ABS evidenced by the ABS.

     Distributions of any principal or  interest, as applicable, will be made
on ABS  on the dates specified in the  related Prospectus Supplement. The ABS
may be issued  in one  or more  classes with characteristics  similar to  the
classes of Securities described in this Prospectus. Any principal or interest
distributions will be made on the ABS by the ABS Trustee or the ABS Servicer.
The ABS Issuer or the ABS Servicer or another person specified in the related
Prospectus  Supplement may  have the  right  or obligation  to repurchase  or
substitute assets  underlying the ABS  after a  certain date  or under  other
circumstances specified in the related Prospectus Supplement.

     Enhancement in the  form of reserve funds, subordination  or other forms
of  credit  support  similar  to  that described  for  the  Securities  under
"Description of Credit  Support" may be provided with respect to the ABS. The
type, characteristics and  amount of such credit  support, if any, will  be a
function of certain characteristics of the Underlying Contracts or Underlying
ABS evidenced by  or securing such ABS  and other factors and  generally will
have been established  for the ABS on the basis of requirements of either any
Rating Agency that  may have  assigned a  rating to  the ABS  or the  initial
purchasers of the ABS.

     The   Prospectus  Supplement  for  a  series  of  Securities  evidencing
interests in Assets that include ABS will specify, to the extent available to
the  Depositor,   (i) the  aggregate  approximate   initial  and  outstanding
principal amount or notional amount, as applicable, and type of the ABS to be
included in the  Trust Fund, (ii) the  original and remaining term  to stated
maturity of the ABS,  if applicable, (iii) whether such ABS  is entitled only
to  interest  payments, only  to  principal  payments or  to  both, (iv)  the
pass-through or bond rate of the  ABS or formula for determining such  rates,
if any, (v) the applicable payment provisions for the ABS, including, but not
limited to,  any priorities,  payment schedules  and subordination  features,
(vi) the  ABS   Issuer,  ABS  Servicer   and  ABS  Trustee,   as  applicable,
(vii) certain  characteristics  of  the  credit  support,  if  any,  such  as
subordination,  reserve funds,  insurance  policies,  letters  of  credit  or
guarantees relating to the  related Underlying Contracts, the Underlying  ABS
or  directly to such  ABS, (viii) the terms  on which  the related Underlying
Contracts or Underlying ABS for such ABS  or the ABS may, or are required to,
be  purchased prior to their  maturity, (ix) the terms  on which Contracts or
Underlying ABS  may be substituted  for those originally underlying  the ABS,
(x) the   servicing  fees   payable  under   the   ABS  Agreement,   (xi) the
characteristics of any  cash flow agreements that are included as part of the
trust fund evidenced  or secured by the ABS  and (xii) whether the  ABS is in
certificated form or  held through a depository such  as The Depository Trust
Company or the Participants Trust Company.

     Each ABS will be  either (i) an exempted security, (ii)  a security that
has been previously registered under  the Securities Act or (iii) a  security
that is eligible for sale under Rule 144(k) under the Securities Act.  In the
case of clauses (ii) and (iii), such security will be acquired in a secondary
market  transaction not  from the  issuer  thereof or  an  affiliate of  such
issuer.

GOVERNMENT SECURITIES

     The   Prospectus  Supplement  for  a  series  of  Securities  evidencing
interests  in Assets of a Trust Fund  that include Government Securities will
specify, to the  extent available, (i) the aggregate  approximate initial and
outstanding principal amounts  or notional amounts, as applicable,  and types
of the  Government Securities  to be  included in  the Trust  Fund, (ii)  the
original and remaining terms to stated maturity of the Government Securities,
(iii)  whether  such  Government  Securities are  entitled  only  to interest
payments, only to principal  payments or to both, (iv) the  interest rates of
the Government Securities or the formula to determine such rates, if any, (v)
the applicable payment  provisions for the Government Securities  and (vi) to
what extent, if any,  the obligation evidenced thereby is backed  by the full
faith and credit of the United States.

PRE-FUNDING ACCOUNT

     To the extent provided in a Prospectus Supplement, the Depositor will be
obligated  (subject  only   to  the  availability  thereof)  to   sell  at  a
predetermined price, and the Trust Fund for  the related series of Securities
will  be  obligated to  purchase  (subject  to  the satisfaction  of  certain
conditions described  in the  applicable Agreement),  additional Assets  (the
"Subsequent Assets")  from time to time  (as frequently as  daily) within the
number of  months specified  in the related  Prospectus Supplement  after the
issuance of such  series of Securities having an  aggregate principal balance
approximately equal to the amount on deposit in  the Pre-Funding Account (the
"Pre-Funded Amount") for such series on date of such issuance.

ACCOUNTS

     Each  Trust Fund  will  include  one or  more  accounts established  and
maintained on behalf of the Securityholders into which the  person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received or advanced with respect to the Assets and other assets in the Trust
Fund.  Such  an account  may  be  maintained  as  an interest  bearing  or  a
non-interest bearing account, and  funds held therein may be held  as cash or
invested in certain short-term, investment grade obligations, in each case as
described  in the  related  Prospectus Supplement.  See  "Description of  the
Agreement--Collection Account and Related Accounts."

CREDIT SUPPORT

     If so  provided in  the related Prospectus  Supplement, partial  or full
protection against certain defaults and  losses on the Assets in  the related
Trust  Fund may  be provided  to one  or more  classes of  Securities  in the
related series in the form of subordination  of one or more other classes  of
Securities in  such series or by  one or more other types  of credit support,
such  as a  letter of credit,  insurance policy,  guarantee, reserve  fund or
another type of credit  support, or a combination thereof  (any such coverage
with respect to the Securities of  any series, "Credit Support"). The  amount
and  types  of coverage,  the  identification  of  the entity  providing  the
coverage (if applicable) and related information with respect to each type of
Credit Support, if any, will be described in the Prospectus Supplement  for a
series  of Securities.  See "Risk  Factors--Credit  Support Limitations"  and
"Description of Credit Support."

CASH FLOW AGREEMENTS

     If so provided in the related Prospectus Supplement, the Trust  Fund may
include guaranteed investment contracts pursuant  to which moneys held in the
funds and accounts established for the  related series will be invested at  a
specified rate.  The Trust  Fund may also  include certain  other agreements,
such  as  interest rate  exchange  agreements,  interest  rate cap  or  floor
agreements,  currency   exchange  agreements,  other  swaps   and  derivative
instruments  or other  financial assets.    The principal  terms of  any such
agreement (any such agreement,  a "Cash Flow Agreement"),  including, without
limitation, provisions relating to the  timing, manner and amount of payments
thereunder  and  provisions relating  to  the  termination  thereof, will  be
described in the  Prospectus Supplement for the related  series. In addition,
the  related  Prospectus  Supplement will  provide  certain  information with
respect to the obligor under any such Cash Flow Agreement.


                               USE OF PROCEEDS

     The net proceeds to be received from the sale  of the Securities will be
applied by the  Depositor to the  purchase of Assets,  or the payment  of the
financing incurred in such purchase, and to pay for certain expenses incurred
in connection  with such  purchase of  Assets and  sale of  Securities.   The
Depositor expects to  sell the Securities from  time to time, but  the timing
and  amount of offerings  of Securities will  depend on a  number of factors,
including the volume of Assets acquired by the Depositor, prevailing interest
rates, availability of funds and general market conditions.


                             YIELD CONSIDERATIONS

GENERAL

     The yield on any  Offered Security will depend on the price  paid by the
Securityholder, the Pass-Through  Rate or interest rate of  the Security, the
receipt  and timing  of receipt  of  distributions on  the  Security and  the
weighted average life of the Assets  in the related Trust Fund (which may  be
affected  by prepayments, defaults,  liquidations or repurchases).  See "Risk
Factors."

PASS-THROUGH RATE AND INTEREST RATE

     Securities of  any class  within a  series may  have fixed,  variable or
adjustable  Pass-Through Rates or  interest rates,  which may  or may  not be
based upon the interest  rates borne by the Assets in the related Trust Fund.
The  Prospectus Supplement  with respect  to  any series  of Securities  will
specify  the  Pass-Through Rate  or  interest  rate for  each  class of  such
Securities or, in the case of  a variable or adjustable Pass-Through Rate  or
interest rate,  the method of  determining the Pass-Through Rate  or interest
rate; the effect,  if any, of the prepayment of any Asset on the Pass-Through
Rate or interest rate of  one or more classes of Securities;  and whether the
distributions of interest on the  Securities of any class will  be dependent,
in whole or  in part, on  the performance  of any obligor  under a Cash  Flow
Agreement.

     If  so  specified in  the related  Prospectus Supplement,  the effective
yield  to maturity  to  each holder  of  Securities entitled  to  payments of
interest will be below that otherwise produced by the applicable Pass-Through
Rate or  interest rate  and purchase  price of  such Security  because, while
interest may accrue on  each Asset during a certain period,  the distribution
of such interest  will be made on a  day which may be several  days, weeks or
months following the period of accrual.

TIMING OF PAYMENT OF INTEREST

     Each payment of interest on the Securities (or  addition to the Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued  during the  Interest Accrual  Period for such  Distribution
Date.  As indicated above under  "--Pass-Through Rate and Interest Rate,"  if
the  Interest Accrual  Period ends  on  a date  other than  the day  before a
Distribution Date for the  related series, the yield realized by  the holders
of  such Securities may  be lower  than the  yield that  would result  if the
Interest Accrual Period ended on such day before the Distribution Date.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the Securities will be affected by the rate  of
principal   payments  on  the  Assets  (including  principal  prepayments  on
Contracts  resulting from  both voluntary  prepayments by  the borrowers  and
involuntary liquidations). The rate at  which principal prepayments occur  on
the Contracts  will be affected  by a variety of  factors, including, without
limitation,  the terms  of the  Contracts, the  level of  prevailing interest
rates,   the  availability  of  housing  credit  and  economic,  demographic,
geographic, tax, legal and other  factors. In general, however, if prevailing
interest rates fall  significantly below the Contract Rates  on the Contracts
comprising  or  underlying  the  Assets  in a  particular  Trust  Fund,  such
Contracts are  likely to be the subject  of higher principal prepayments than
if prevailing rates remain at or above the rates borne by such Contracts.  In
this regard, it should be noted that certain Assets may consist  of Contracts
with different  Contract Rates  and  the stated  pass-through or  pay-through
interest rate  of certain ABS may be a  number of percentage points higher or
lower  than certain  of  the Underlying  Contracts.   The  rate of  principal
payments  on some  or  all of  the classes  of  Securities of  a series  will
correspond to  the rate of  principal payments on  the Assets in  the related
Trust  Fund and  is likely  to  be affected  by the  existence  of prepayment
premium provisions of the Contracts underlying or comprising such Assets, and
by the  extent to which the servicer of any  such Contract is able to enforce
such  provisions.   Contracts with  a  prepayment premium  provision, to  the
extent enforceable, generally would be expected to experience a lower rate of
principal  prepayments  than  otherwise  identical  Contracts  without   such
provisions, or with lower prepayment premiums.

     Because of the depreciating nature of manufactured housing, which limits
the  possibilities  for refinancing,  and  because  the  terms and  principal
amounts  of manufactured housing contracts  are generally shorter and smaller
than the terms and  principal amounts of mortgage loans secured by site-built
homes, changes in interest rates have a correspondingly smaller effect on the
amount of the monthly payments on manufactured housing  contracts than on the
amount of the monthly payments on mortgage loans secured by site-built homes.
Consequently, changes in interest rates may play a smaller role in prepayment
behavior of  manufactured housing  contracts than they  do in  the prepayment
behavior of loans secured by mortgage on site-built homes.  Conversely, local
economic conditions and certain of the other factors mentioned above may play
a larger  role in the  prepayment behavior of manufactured  housing contracts
than  they do  in the prepayment  behavior of  loans secured by  mortgages on
site-built homes.

     If the  purchaser of  a Security  offered at  a discount  calculates its
anticipated  yield to maturity  based on an assumed  rate of distributions of
principal that is  faster than that  actually experienced on the  Assets, the
actual yield to maturity  will be lower than that  so calculated. Conversely,
if  the  purchaser  of  a  Security  offered  at  a  premium  calculates  its
anticipated yield  to maturity based on  an assumed rate of  distributions of
principal that is  slower than that actually  experienced on the Assets,  the
actual  yield to maturity  will be lower  than that so  calculated. In either
case, if so provided in the Prospectus Supplement for a series of Securities,
the effect on yield  on one or more classes of the  Securities of such series
of prepayments of the  Assets in the related  Trust Fund may be  mitigated or
exacerbated by any  provisions for  sequential or  selective distribution  of
principal to such classes.

     Unless otherwise specified  in the related Prospectus Supplement, when a
full prepayment is made on a Contract, the obligor is charged interest on the
principal  amount of the  Contract so prepaid  for the number  of days in the
month actually elapsed  up to the date  of the prepayment.   Unless otherwise
specified in the related Prospectus  Supplement, the effect of prepayments in
full will be to  reduce the amount of interest paid in the following month to
holders of  Securities entitled to  payments of interest because  interest on
the principal amount of any Contract so prepaid will be paid only to the date
of prepayment rather  than for a full  month.  Unless otherwise  specified in
the related  Prospectus  Supplement, a  partial  prepayment of  principal  is
applied  so as  to reduce  the outstanding  principal balance of  the related
Contract as of the Due Date in the month in  which such partial prepayment is
received.

     The timing of  changes in the rate  of principal payments on  the Assets
may significantly  affect an investor's actual yield to maturity, even if the
average rate of  distributions of principal is consistent  with an investor's
expectation. In general,  the earlier a principal payment is  received on the
Assets  and  distributed  on  a Security,  the  greater  the  effect  on such
investor's yield to maturity. The effect on an investor's yield  of principal
payments occurring at a rate higher  (or lower) than the rate anticipated  by
the investor during  a given period  may not be offset  by a subsequent  like
decrease (or increase) in the rate of principal payments.

     The  Securityholder  will  bear  the  risk of  being  able  to  reinvest
principal received in respect of a Security at a yield  at least equal to the
yield on such Security.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

     The  rates  at which  principal  payments  are  received on  the  Assets
included in  or comprising a  Trust Fund and the  rate at which  payments are
made from any Credit Support or Cash Flow Agreement for the related series of
Securities may affect the ultimate maturity  and the weighted average life of
each  class  of such  series.  Prepayments  on  the Contracts  comprising  or
underlying the  Assets in a  particular Trust Fund will  generally accelerate
the rate  at which principal  is paid on  some or all  of the classes  of the
Securities of the related series.

     If so provided in the Prospectus  Supplement for a series of Securities,
one  or more classes  of Securities may  have a  final scheduled Distribution
Date, which is the  date on or prior to which the Security Balance thereof is
scheduled to  be reduced to zero, calculated on  the basis of the assumptions
applicable to such series set forth therein.

     Weighted average life  refers to the  average amount  of time that  will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted average life of a
class  of Securities  of a  series will be  influenced by  the rate  at which
principal on the  Contracts comprising  or underlying the  Assets is paid  to
such class, which may be in the form of scheduled amortization or prepayments
(for this purpose, the term "prepayment" includes prepayments, in whole or in
part, and liquidations due to default).

     In addition, the weighted average life of the Securities may be affected
by  the varying  maturities of  the  Contracts comprising  or underlying  the
Assets in a  Trust Fund. If any Contracts comprising or underlying the Assets
in a  particular Trust  Fund have actual  terms to  maturity less  than those
assumed in calculating final scheduled  Distribution Dates for the classes of
Securities of the  related series, one or more classes of such Securities may
be fully paid  prior to their respective final  scheduled Distribution Dates,
even in the absence of prepayments. Accordingly, the prepayment experience of
the  Assets will, to some extent, be a  function of the mix of Contract Rates
and maturities  of the  Contracts comprising or  underlying such  Assets. See
"Description of the Trust Funds."

     Prepayments on loans are also commonly measured relative to a prepayment
standard or  model, such as  the Constant Prepayment Rate  ("CPR") prepayment
model or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below.  CPR represents a  constant assumed rate of  prepayment each
month relative to the  then outstanding principal balance of a  pool of loans
for the life of such loans. SPA represents an assumed rate of prepayment each
month relative to the then outstanding principal balance of a pool of loans.

     Neither  CPR  nor SPA  nor  any  other  prepayment model  or  assumption
purports  to  be a  historical  description  of  prepayment experience  or  a
prediction  of the  anticipated  rate of  prepayment of  any  pool of  loans,
including the Contracts underlying or comprising the Assets.

     The Prospectus Supplement with respect  to each series of Securities may
contain tables, if  applicable, setting forth the  projected weighted average
life of each class of Offered Securities of such series and the percentage of
the initial Security  Balance of each such class that would be outstanding on
specified  Distribution  Dates  based  on  the  assumptions  stated  in  such
Prospectus  Supplement,   including  assumptions  that  prepayments   on  the
Contracts  comprising or  underlying the  related  Assets are  made at  rates
corresponding  to various  percentages of  CPR,  SPA or  such other  standard
specified in  such Prospectus  Supplement.  Such tables  and assumptions  are
intended to illustrate  the sensitivity of the  weighted average life of  the
Securities to various prepayment rates and will not be intended to predict or
to  provide information  that will  enable  investors to  predict the  actual
weighted average life of the Securities.   It is unlikely that prepayment  of
any Contracts comprising or underlying the Assets for any series will conform
to any  particular level  of CPR,  SPA or  any other  rate  specified in  the
related Prospectus Supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

Type of Contract

     With respect to certain Contracts, the Contract Rate may be "stepped up"
during its  term or may otherwise vary or  be adjusted.  Under the applicable
underwriting standards,  the obligor  under each  Contract generally will  be
qualified on  the basis of the  Contract Rate in effect at  origination.  The
repayment of any  such Contract may thus  be dependent on the  ability of the
mortgagor  or obligor  to make  larger level  monthly payments  following the
adjustment of the Contract Rate.

Defaults

     The rate of defaults on the Contracts will also affect the  rate, timing
and amount of  principal payments on  the Assets  and thus the  yield on  the
Securities.   In general,  defaults on contracts  are expected to  occur with
greater frequency in their early years.  Furthermore, the rate and  timing of
prepayments, defaults and  liquidations on the Contracts will  be affected by
the  general economic  condition of the  region of  the country in  which the
related Manufactured Homes are located. The risk of delinquencies and loss is
greater  and  prepayments  are  less  likely  in  regions  where  a  weak  or
deteriorating economy  exists, as may  be evidenced by, among  other factors,
increasing unemployment or falling property values.

Repossessions

     The number  of repossessions and  the principal amount of  the Contracts
comprising or underlying the Assets  that are repossessed in relation  to the
number  and principal amount of Contracts that  are repaid in accordance with
their terms will affect the weighted average life of the Contracts comprising
or underlying the Assets and that of the related series of Securities.

Refinancing

     At the request of a mortgagor, the Master Servicer or a Sub-Servicer may
allow  the  refinancing  of  a  Contract  in  any  Trust  Fund  by  accepting
prepayments thereon and  permitting a new loan  secured by a mortgage  on the
same property. In the  event of such a refinancing, the new loan would not be
included in  the related  Trust Fund and,  therefore, such  refinancing would
have the same effect as a prepayment in full of the related  Contract. A Sub-
Servicer or  the Master Servicer may,  from time to time,  implement programs
designed  to  encourage  refinancing.  Such  programs  may  include,  without
limitation,   modifications   of   existing  loans,   general   or   targeted
solicitations, the offering of pre-approved applications, reduced origination
fees  or closing  costs, or  other  financial incentives.  In addition,  Sub-
Servicers may  encourage the  refinancing of  Contracts, including  defaulted
Contracts, that would permit creditworthy borrowers to assume the outstanding
indebtedness of such Contracts.

Due-on-Sale Clauses

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Contracts,  in  general,  prohibit  the  sale  or  transfer  of  the  related
Manufactured Homes without  the consent of the Master Servicer and permit the
acceleration of the maturity of the Contracts by the Master Servicer upon any
such sale or transfer that is  not consented to.  Unless otherwise  specified
in the related Prospectus Supplement, it is expected that the Master Servicer
will  permit most  transfers of  Manufactured  Homes and  not accelerate  the
maturity of  the related Contracts.   In certain  cases, the transfer  may be
made  by  a  delinquent obligor  in  order  to avoid  a  repossession  of the
Manufactured Home.  In  the case of a  transfer of a Manufactured Home  after
which the Master Servicer desires  to accelerate the maturity of the  related
Contract,  the  Master  Servicer's  ability  to  do  so  will  depend on  the
enforceability under  state law  of the "due-on-sale"  clause.   See "Certain
Legal Aspects of the Contracts - Transfers of Manufactured Homes; Due-on-Sale
Clauses."


                                THE DEPOSITOR

     Merrill  Lynch Mortgage  Investors,  Inc., the  Depositor,  is a  direct
wholly-owned  subsidiary  of  Merrill  Lynch Mortgage  Capital  Inc.  and was
incorporated  in  the State  of Delaware  on  June 13,  1986.   The principal
executive offices of  the Depositor are  located at 250  Vesey Street,  World
Financial Center,  North Tower,  10th Floor, New  York, New  York 10218-1310.
Its telephone number is (212) 449-0357.

     The Depositor's  principal business is  to acquire, hold and/or  sell or
otherwise  dispose  of cash  flow  assets,  usually  in connection  with  the
securitization  of that  asset.   The  Depositor  does not  have,  nor is  it
expected in the future to have, any significant assets.


                        DESCRIPTION OF THE SECURITIES

GENERAL

     The Certificates of each series (including any class of Certificates not
offered hereby)  will represent the  entire beneficial ownership  interest in
the Trust  Fund created pursuant  to the related Agreement.   If a  series of
Securities includes  Notes, such  Notes  will represent  indebtedness of  the
related Trust Fund  and will be issued  and secured pursuant to  an indenture
(an "Indenture").   Each  series of Securities  will consist  of one  or more
classes  of Securities  that  may  (i) provide for  the  accrual of  interest
thereon  based  on  fixed,  variable  or  adjustable  rates;  (ii) be  senior
(collectively,   "Senior    Securities")   or    subordinate   (collectively,
"Subordinate  Securities") to  one or  more  other classes  of Securities  in
respect  of certain  distributions on  the Securities;  (iii) be entitled  to
principal  distributions, with disproportionately low, nominal or no interest
distributions  (collectively,   "Stripped  Principal   Securities");  (iv) be
entitled to interest  distributions, with disproportionately low,  nominal or
no  principal distributions  (collectively, "Stripped  Interest Securities");
(v) provide for  distributions of  accrued interest  thereon commencing  only
following the occurrence  of certain events, such as the retirement of one or
more other  classes  of Securities  of  such series  (collectively,  "Accrual
Securities");  (vi) provide for  payments of  principal  as described  in the
related Prospectus Supplement,  from all or only  a portion of the  Assets in
such Trust Fund, to the extent of available funds, in  each case as described
in the related Prospectus Supplement; and/or (vii)  provide for distributions
based on a combination  of two or more components thereof with one or more of
the   characteristics  described  in  this  paragraph  including  a  Stripped
Principal Security component and a  Stripped Interest Security component.  If
so  specified in the related Prospectus Supplement,  a Trust Fund may include
(i)  additional Mortgage  Loans (or  certain balances  thereof) that  will be
transferred  to the  Trust from  time  to time  and/or  (ii) in  the case  of
revolving  Home  Equity loans  or  certain balances  thereof,  any additional
balances  advanced to  the borrowers  under the  revolving Home  Equity loans
during certain periods. If so specified in the related Prospectus Supplement,
distributions on one or more classes of a series of Securities may be limited
to collections from a designated portion of Contracts in the related Contract
Pool (each such portion of Contracts, a "Contract Group").  Any  such classes
may include classes of Offered Securities.

     Each class  of Offered Securities of a series  will be issued in minimum
denominations corresponding to the Security  Balances or, in case of Stripped
Interest  Securities, notional amounts  or percentage interests  specified in
the related Prospectus Supplement. The transfer of any Offered Securities may
be registered and such Securities may be exchanged without the payment of any
service charge  payable in connection  with such registration of  transfer or
exchange, but  the Depositor or the Trustee or  any agent thereof may require
payment of a  sum sufficient to cover  any tax or other  governmental charge.
One or  more classes of  Securities of a  series may be  issued in definitive
form   ("Definitive   Securities")   or  in   book-entry   form  ("Book-Entry
Securities"), as  provided in  the related  Prospectus Supplement. See  "Risk
Factors--Book-Entry  Registration"  and  "Description  of  the   Securities--
Book-Entry  Registration and  Definitive  Securities." Definitive  Securities
will be  exchangeable for other Securities of the same  class and series of a
like aggregate Security Balance,  notional amount or percentage interest  but
of different authorized denominations. See  "Risk Factors--Limited Liquidity"
and "--Limited Assets."

DISTRIBUTIONS

     Distributions on  the Securities of  each series will  be made by  or on
behalf of  the Trustee on each Distribution Date  as specified in the related
Prospectus Supplement from the Available Distribution Amount for such  series
and  such Distribution  Date. Except  as otherwise  specified in  the related
Prospectus Supplement, distributions (other than the final distribution) will
be made to  the persons in whose  names the Securities are  registered at the
close of  business on the last business day of  the month preceding the month
in which the Distribution Date occurs (the "Record Date"), and the  amount of
each distribution will be determined as of the close  of business on the date
specified  in the related  Prospectus Supplement (the  "Determination Date").
All  distributions  with  respect  to   each  class  of  Securities  on  each
Distribution Date will be allocated pro rata among the outstanding Securities
in such class  or by random selection, as described in the related Prospectus
Supplement or otherwise established by  the related Trustee. Payments will be
made either by wire transfer in immediately available funds to the account of
a  Securityholder at  a bank  or other  entity having  appropriate facilities
therefor, if such Securityholder has so notified the Trustee or  other person
required  to  make such  payments no  later  than the  date specified  in the
related Prospectus Supplement (and, if  so provided in the related Prospectus
Supplement, holds Securities in the  requisite amount specified therein),  or
by  check mailed to the address of  the person entitled thereto as it appears
on the Security  Register; provided, however, that the  final distribution in
retirement of  the Securities  (whether Definitive  Securities or  Book-Entry
Securities)  will  be  made  only  upon presentation  and  surrender  of  the
Securities at the location specified in the notice to Securityholders of such
final distribution.

AVAILABLE DISTRIBUTION AMOUNT

     All distributions on the Securities  of each series on each Distribution
Date will be made from the Available  Distribution Amount described below, in
accordance  with the  terms described in  the related  Prospectus Supplement.
Unless  provided  otherwise   in  the  related  Prospectus   Supplement,  the
"Available Distribution Amount" for each  Distribution Date equals the sum of
the following amounts:

     (i)  the total amount of all  cash on deposit in the related  Collection
     Account as of the corresponding Determination Date, exclusive of:

          (a)  all scheduled payments of principal and interest collected but
          due on  a date  subsequent to  the related  Due Period  (unless the
          related  Prospectus Supplement provides  otherwise, a  "Due Period"
          with respect to  any Distribution Date will commence  on the second
          day of the  month in which  the immediately preceding  Distribution
          Date occurs, or the  day after the Cut-off Date in  the case of the
          first Due Period, and will end on the first day of the month of the
          related Distribution Date),

          (b)  unless the  related Prospectus Supplement  provides otherwise,
          all prepayments,  together with  related payments  of the  interest
          thereon and  related  Prepayment  Premiums,  Liquidation  Proceeds,
          Insurance  Proceeds  and   other  unscheduled  recoveries  received
          subsequent to the related Due Period, and

          (c)  all  amounts  in  the  Collection  Account  that  are  due  or
          reimbursable  to the  Depositor, the  Trustee, an  Asset  Seller, a
          Sub-Servicer, the Master Servicer or  any other entity as specified
          in the related Prospectus Supplement or that are payable in respect
          of certain expenses of the related Trust Fund;

     (ii) if  the  related  Prospectus Supplement  so  provides,  interest or
     investment  income  on amounts  on  deposit in  the  Collection Account,
     including any net amounts paid under any Cash Flow Agreements;

     (iii)     all advances made by a Master Servicer or any  other entity as
     specified  in the  related Prospectus  Supplement with  respect to  such
     Distribution Date;

     (iv) if and to the extent the related Prospectus Supplement so provides,
     amounts paid by  a Master Servicer or  any other entity as  specified in
     the  related Prospectus Supplement  with respect to  interest shortfalls
     resulting from prepayments during the related Prepayment Period; and

     (v)  unless the related Prospectus Supplement provides otherwise, to the
     extent  not  on deposit  in  the related  Collection Account  as  of the
     corresponding Determination Date,  any amounts collected under,  from or
     in respect of any Credit Support with respect to such Distribution Date.

     As described  below, the  entire Available  Distribution Amount  will be
distributed  among the  related  Securities  (including  any  Securities  not
offered hereby) on  each Distribution Date, and accordingly  will be released
from the Trust Fund and will not be available for any future distributions.

DISTRIBUTIONS OF INTEREST ON THE SECURITIES

     Each  class  of Securities  (other  than classes  of  Stripped Principal
Securities  that have  no  Pass-Through Rate  or  interest rate)  may have  a
different Pass-Through Rate or interest rate, which will be a fixed, variable
or adjustable rate at which interest will accrue on such class or a component
thereof  (the "Pass-Through Rate" in the case  of Certificates).  The related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each  class  or component  or,  in  the  case  of a  variable  or  adjustable
Pass-Through   Rate  or  interest  rate,   the  method  for  determining  the
Pass-Through Rate or interest rate. Unless otherwise specified in the related
Prospectus Supplement, interest  on the Securities will be  calculated on the
basis of a 360-day year consisting of twelve 30-day months.

     Distributions of interest in respect of the Securities of any class will
be  made  on  each  Distribution  Date  (other  than  any  class  of  Accrual
Securities,  which will  be  entitled to  distributions  of accrued  interest
commencing only  on  the  Distribution  Date,  or  under  the  circumstances,
specified in  the related  Prospectus Supplement, and  any class  of Stripped
Principal Securities that are not  entitled to any distributions of interest)
based on the Accrued Security Interest  for such class and such  Distribution
Date, subject to the sufficiency of the portion of the Available Distribution
Amount allocable to such class on  such Distribution Date. Prior to the  time
interest  is distributable on any class  of Accrual Securities, the amount of
Accrued Security Interest otherwise distributable on such class will be added
to the  Security Balance thereof on  each Distribution Date.  With respect to
each  class of  Securities and  each  Distribution Date  (other than  certain
classes of Stripped Interest Securities), "Accrued Security Interest" will be
equal to interest accrued for a specified period  on the outstanding Security
Balance thereof immediately prior to the Distribution Date, at the applicable
Pass-Through  Rate or  interest  rate,  reduced  as described  below.  Unless
otherwise provided in the Prospectus Supplement, Accrued Security Interest on
Stripped  Interest  Securities  will  be  equal to  interest  accrued  for  a
specified period on the outstanding notional amount thereof immediately prior
to each  Distribution Date, at  the applicable Pass-Through Rate  or interest
rate,  reduced as  described below.  The method  of determining  the notional
amount for any class of Stripped Interest Securities will be described in the
related Prospectus  Supplement. Reference  to notional  amount is  solely for
convenience  in certain  calculations and  does  not represent  the right  to
receive any  distributions of  principal.  Unless otherwise  provided in  the
related Prospectus Supplement,  the Accrued Security Interest on  a series of
Securities will  be reduced in  the event of prepayment  interest shortfalls,
which are  shortfalls in  collections of interest  for a full  accrual period
resulting from prepayments  prior to the due  date in such accrual  period on
the Contracts comprising or underlying the Assets in the Trust Fund  for such
series. The  particular manner in  which such shortfalls are  to be allocated
among  some  or all  of the  classes  of Securities  of  that series  will be
specified  in the  related  Prospectus  Supplement.  The  related  Prospectus
Supplement  will also  describe the  extent to  which the  amount  of Accrued
Certificate Interest that  is otherwise distributable on (or, in  the case of
Accrual Securities, that may otherwise be added to the Security Balance of) a
class  of  Offered  Securities  may be  reduced  as  a  result  of any  other
contingencies, including delinquencies, losses and deferred interest on or in
respect of the Contracts comprising or  underlying the Assets in the  related
Trust  Fund. Unless otherwise provided  in the related Prospectus Supplement,
any  reduction  in   the  amount  of  Accrued   Security  Interest  otherwise
distributable on a  class of Securities by  reason of the allocation  to such
class of a  portion of any deferred  interest on the Contracts  comprising or
underlying  the  Assets  in  the   related  Trust  Fund  will  result   in  a
corresponding increase  in the  Security Balance  of such  class.  See  "Risk
Factors--Average  Life   of  Securities;  Prepayments;  Yields"   and  "Yield
Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

     The Securities  of each series,  other than certain classes  of Stripped
Interest Securities, will have a "Security Balance"  which, at any time, will
equal the then maximum amount that the holder will  be entitled to receive in
respect  of principal out  of the  future cash flow  on the  Assets and other
assets included in  the related Trust Fund. The  outstanding Security Balance
of a  Security will be  reduced to the  extent of distributions  of principal
thereon from  time to  time and,  if and  to the  extent so  provided in  the
related Prospectus Supplement, by the amount of losses incurred in respect of
the related Assets, may  be increased in respect of deferred  interest on the
related Contracts to the extent provided in the related Prospectus Supplement
and, in  the case  of Accrual Securities  prior to  the Distribution  Date on
which distributions of  interest are required to commence,  will be increased
by any  related Accrued Security  Interest. Unless otherwise provided  in the
related Prospectus Supplement, the initial  aggregate Security Balance of all
classes of Securities  of a series will  not be greater than  the outstanding
aggregate  principal balance  of  the  related Assets  as  of the  applicable
Cut-off  Date. The initial  aggregate Security Balance  of a  series and each
class thereof will be specified  in the related Prospectus Supplement. Unless
otherwise provided  in the  related Prospectus  Supplement, distributions  of
principal will be made on  each Distribution Date to the class  or classes of
Securities entitled thereto  in accordance with  the provisions described  in
such Prospectus Supplement until the Security Balance  of such class has been
reduced to  zero. Stripped Interest  Securities with no Security  Balance are
not entitled to any distributions of principal.

COMPONENTS

     To   the  extent  specified   in  the  related   Prospectus  Supplement,
distribution on a class of Securities may be based on a combination of two or
more  different components  as described  under "--General"  above.   To such
extent, the descriptions set forth under "--Distributions of Interests on the
Securities" and "--Distributions  of Principal of the  Securities" above also
relate to components of  such a class of Securities. In  such case, reference
in  such sections to Security Balance  and Pass-Through Rate or interest rate
refer to  the principal balance, if any, of  any such component and the Pass-
Through Rate or interest rate, if any, on any such component, respectively.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so  provided in the Prospectus Supplement  for a series of Securities
consisting  of  one  or  more  classes  of  Subordinate  Securities,  on  any
Distribution Date in  respect of which losses or shortfalls in collections on
the Assets have been incurred, the  amount of such losses or shortfalls  will
be borne  first by  a class  of Subordinate  Securities in  the priority  and
manner   and  subject  to  the   limitations  specified  in  such  Prospectus
Supplement.  See "Description  of Credit  Support" for  a description  of the
types of protection  that may be included in a Trust  Fund against losses and
shortfalls on Assets comprising such Trust Fund.

ADVANCES IN RESPECT OF DELINQUENCIES

     With respect  to any series  of Securities evidencing  an interest in  a
Trust Fund, unless  otherwise provided in the related  Prospectus Supplement,
the Master Servicer  or another entity described therein will  be required as
part  of  its  servicing  responsibilities  to  advance  on  or  before  each
Distribution Date its own funds or funds held in the Collection  Account that
are not included  in the Available Distribution Amount  for such Distribution
Date, in  an amount equal  to the aggregate  of payments of  principal (other
than any balloon payments)  and interest (net of  related servicing fees  and
Retained Interest) that were  due on the Contracts in such  Trust Fund during
the related Due Period and were delinquent on the related Determination Date,
subject   to  the  Master   Servicer's  (or  another   entity's)  good  faith
determination  that such advances will  be reimbursable from Related Proceeds
(as defined below). In  the case of a series of  Securities that includes one
or more  classes of Subordinate Securities and if  so provided in the related
Prospectus  Supplement, the Master  Servicer's (or another  entity's) advance
obligation may be limited only to the portion of such delinquencies necessary
to  make  the  required  distributions  on  one  or  more  classes  of Senior
Securities  and/or  may be  subject  to  the  Master Servicer's  (or  another
entity's) good  faith determination that  such advances will  be reimbursable
not only  from Related  Proceeds but  also from  collections on  other Assets
otherwise  distributable  on   one  or  more  classes  of   such  Subordinate
Securities. See "Description of Credit Support."

     Advances are intended  to maintain a regular flow  of scheduled interest
and principal  payments to holders  of the class  or classes  of Certificates
entitled thereto, rather  than to guarantee or insure  against losses. Unless
otherwise  provided in  the related  Prospectus Supplement,  advances of  the
Master Servicer's (or  another entity's) funds will be  reimbursable only out
of related recoveries on the  Contracts (including amounts received under any
form of  Credit Support) respecting which such advances  were made (as to any
Contract,  "Related  Proceeds")   and,  if  so  provided  in  the  Prospectus
Supplement, out of any amounts otherwise distributable on one or more classes
of Subordinate  Securities of such  series; provided, however, that  any such
advance will be reimbursable from any amounts in the Collection Account prior
to  any distributions  being made on  the Securities  to the extent  that the
Master Servicer  (or such other  entity) shall determine  in good  faith that
such advance (a "Nonrecoverable Advance") is  not ultimately recoverable from
Related  Proceeds  or,  if  applicable,  from  collections  on  other  Assets
otherwise distributable on such Subordinate Securities. If advances have been
made by the Master Servicer from excess  funds in the Collection Account, the
Master Servicer is required to  replace such funds in the Collection  Account
on any future  Distribution Date to the  extent that funds in  the Collection
Account on such Distribution Date are less  than payments required to be made
to Securityholders on  such date. If so  specified in the  related Prospectus
Supplement, the  obligations of  the Master Servicer  (or another  entity) to
make advances may be secured by a cash advance reserve fund, a surety bond, a
letter  of  credit  or  another  form of  limited  guaranty.  If  applicable,
information regarding the characteristics of, and the identity of any obligor
on,  any  such surety  bond,  will be  set  forth in  the  related Prospectus
Supplement.

     If and to the extent  so provided in the related Prospectus  Supplement,
the Master Servicer (or another entity) will be entitled to  receive interest
at the  rate  specified  therein on  its  outstanding advances  and  will  be
entitled to pay itself such interest periodically from general collections on
the Assets prior  to any payment to Securityholders or  as otherwise provided
in the related Agreement and described in such Prospectus Supplement.

     The Prospectus  Supplement for  any series  of Securities  evidencing an
interest in  a Trust Fund that  includes ABS will  describe any corresponding
advancing obligation of any person in connection with such ABS.

REPORTS TO SECURITYHOLDERS

     Unless  otherwise provided  in  the  Prospectus  Supplement,  with  each
distribution to holders  of any class of  Securities of a series,  the Master
Servicer or  the Trustee, as  provided in the related  Prospectus Supplement,
will forward or cause  to be forwarded to each such holder,  to the Depositor
and to  such other parties  as may be specified  in the related  Agreement, a
statement setting forth, in each case to the extent applicable and available:

     (i)  the amount  of such distribution  to holders of Securities  of such
class applied to reduce the Security Balance thereof;

     (ii) the amount  of such distribution  to holders of Securities  of such
class allocable to Accrued Security Interest;

     (iii)     the  amount  of  such  distribution  allocable  to  Prepayment
Premiums;

     (iv) the amount of  related servicing compensation received  by a Master
Servicer (and, if  payable directly  out of  the related Trust  Fund, by  any
Sub-Servicer)  and  such  other  customary  information  as  any such  Master
Servicer  or   the  Trustee   deems  necessary  or   desirable,  or   that  a
Securityholder reasonably  requests,  to enable  Securityholders  to  prepare
their tax returns;

     (v)  the aggregate amount of advances included in such distribution, and
the aggregate  amount of unreimbursed  advances at the  close of  business on
such Distribution Date;

     (vi) the  aggregate principal  balance of  the  Assets at  the close  of
business on such Distribution Date;

     (vii)     the number  and aggregate  principal balance  of Contracts  in
respect of which  (a) one scheduled payment is  delinquent, (b) two scheduled
payments are delinquent, (c) three or more scheduled  payments are delinquent
and (d) foreclosure proceedings have been commenced;

     (viii)    with respect to any Contract liquidated during the related Due
Period, (a) the portion of such liquidation  proceeds payable or reimbursable
to the Master Servicer (or any other  entity) in respect of such Contract and
(b) the amount of any loss to Securityholders;

     (ix) with  respect to  each  REO  Property relating  to  a Contract  and
included in the Trust Fund as  of the end of the related Due  Period, (a) the
loan number of the related Contract and (b) the date of acquisition;

     (x)  with  respect to  each  REO  Property relating  to  a Contract  and
included  in the Trust Fund as of the  end of the related Due Period, (a) the
book value,  (b) the principal balance  of the  related Contract  immediately
following such Distribution  Date (calculated as if such  Contract were still
outstanding taking into  account certain limited  modifications to the  terms
thereof specified in the Agreement), (c) the aggregate amount of unreimbursed
servicing  expenses and unreimbursed  advances in respect  thereof and (d) if
applicable, the aggregate  amount of interest accrued and  payable on related
servicing expenses and related advances;

     (xi) with respect to any such REO  Property sold during the related  Due
Period (a) the  aggregate amount  of sale proceeds,  (b) the portion  of such
sales proceeds payable or  reimbursable to the Master Servicer in  respect of
such REO Property or the related  Contract and (c) the amount of any loss  to
Securityholders in respect of the related Contract;

     (xii)     the aggregate Security Balance or notional amount, as the case
may be, of  each class of Securities  (including any class of  Securities not
offered  hereby)  at  the  close  of  business  on  such  Distribution  Date,
separately  identifying any  reduction in  such Security  Balance due  to the
allocation  of any loss  and increase in  the Security Balance  of a class of
Accrual Securities in the event that Accrued Security Interest has been added
to such balance;

     (xiii)    the  aggregate amount of principal prepayments made during the
related Due Period;

     (xiv)     the  amount deposited  in the  reserve fund,  if any,  on such
Distribution Date;

     (xv) the amount  remaining in the reserve fund, if  any, as of the close
of business on such Distribution Date;

     (xvi)     the aggregate  unpaid Accrued  Security Interest,  if any,  on
each class of Securities at the close of business on such Distribution Date;

     (xvii)    in the case of Securities with a variable Pass-Through Rate or
interest  rate, the  Pass-Through Rate  or interest  rate applicable  to such
Distribution Date, and, if available, the immediately succeeding Distribution
Date,  as calculated in accordance  with the method  specified in the related
Prospectus Supplement;

     (xviii)   in the case of Securities with an adjustable Pass-Through Rate
or interest rate, for  statements to be distributed in any  month in which an
adjustment  date occurs,  the adjustable  Pass-Through Rate or  interest rate
applicable  to such  Distribution  Date, if  available,  and the  immediately
succeeding  Distribution  Date as  calculated in  accordance with  the method
specified in the related Prospectus Supplement;

     (xix)     as to any series which  includes Credit Support, the amount of
coverage  of each  instrument of  Credit Support included  therein as  of the
close of business on such Distribution Date; and

     (xx) the  aggregate amount  of payments  by the obligors  of (a) default
interest, (b) late charges and (c) assumption and modification fees collected
during the related Due Period.

     In the  case of  information furnished  pursuant to  subclauses (i)-(iv)
above,  the  amounts shall  be  expressed  as  a  dollar amount  per  minimum
denomination of  Securities or for  such other specified portion  thereof. In
addition, in  the case of  information furnished pursuant to  subclauses (i),
(ii), (xii), (xvi) and (xvii) above, such amounts shall also be provided with
respect to  each component,  if any,  of a  class of  Securities. The  Master
Servicer or the  Trustee, as specified in the  related Prospectus Supplement,
will forward or cause to be forwarded to each holder, to the Depositor and to
such other  parties as  may be  specified  in the  Agreement, a  copy of  any
statements or  reports received  by the Master  Servicer or  the Trustee,  as
applicable,  with respect  to any  ABS.  The Prospectus  Supplement for  each
series of Offered  Securities will describe any additional  information to be
included in reports to the holders of such Securities.

     Within a reasonable  period of time after the end of each calendar year,
the Master  Servicer or the  Trustee, as provided  in the related  Prospectus
Supplement, shall furnish to each person who  at any time during the calendar
year was a  holder of a Security  a statement containing the  information set
forth in subclauses (i)-(iv) above, aggregated  for such calendar year or the
applicable portion  thereof during  which such  person was a  Securityholder.
Such obligation of the Master Servicer or the Trustee shall be deemed to have
been satisfied to the extent that substantially  comparable information shall
be  provided  by  the   Master  Servicer  or  the  Trustee  pursuant  to  any
requirements of the Code as are from time to time  in force. See "Description
of the Securities--Registration and Definitive Securities."

TERMINATION

     The  obligations created  by the  related Agreement  for each  series of
Certificates will  terminate upon the  payment to Certificateholders  of that
series of  all  amounts held  in  the Collection  Account  or by  the  Master
Servicer, if  any, or the Trustee and required to be paid to them pursuant to
such  Agreement following  the  earlier  of (i) the  final  payment or  other
liquidation  of the  last Asset  subject thereto  or the  disposition  of all
property  acquired  upon  foreclosure of  any  Contract  subject thereto  and
(ii) the  purchase of  all  of the  assets  of the  Trust Fund  by  the party
entitled  to effect  such termination,  under  the circumstances  and in  the
manner  set forth in the related Prospectus Supplement. In no event, however,
will the trust created by the Agreement continue beyond the date specified in
the related  Prospectus  Supplement. Written  notice  of termination  of  the
Agreement will  be given to  each Securityholder, and the  final distribution
will be made  only upon presentation and  surrender of the Securities  at the
location to be specified in the notice of termination.

     If  so specified  in  the  related Prospectus  Supplement,  a series  of
Securities   may  be  subject  to  optional  early  termination  through  the
repurchase  of the assets  in the related  Trust Fund by  the party specified
therein, under the circumstances  and in the manner set forth  therein. If so
provided  in the  related Prospectus  Supplement, upon  the reduction  of the
Security Balance of a specified class or classes of Securities by a specified
percentage  or amount, the party specified  therein will solicit bids for the
purchase of all assets of the Trust Fund,  or of a sufficient portion of such
assets to retire such class or classes or purchase such class or classes at a
price set forth in the related Prospectus Supplement, in each case, under the
circumstances and in the manner set forth therein.

BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

     If so provided in the related Prospectus Supplement, one or more classes
of  the  Offered Securities  of  any  series  will  be issued  as  Book-Entry
Securities, and  each such class  will be represented  by one or  more single
Securities  registered in  the  name of  a  nominee for  the depository,  The
Depository Trust Company ("DTC").

     DTC  is a limited-purpose trust company organized  under the laws of the
State  of  New York,  a member  of  the Federal  Reserve System,  a "clearing
corporation" within the meaning of the Uniform Commercial  Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities  Exchange  Act  of 1934,  as  amended.  DTC  was created  to  hold
securities   for  its   participating   organizations  ("Participants")   and
facilitate  the clearance and  settlement of securities  transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating  the need  for physical  movement  of certificates.  Participants
include  Merrill Lynch,  Pierce,  Fenner  &  Smith  Incorporated,  securities
brokers and dealers, banks, trust companies and clearing corporations and may
include certain other  organizations. Indirect access to the  DTC system also
is available  to others 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").

     Unless  otherwise  provided  in   the  related  Prospectus   Supplement,
investors that  are not Participants  or Indirect Participants but  desire to
purchase, sell  or otherwise  transfer ownership of,  or other  interests in,
Book-Entry Securities  may  do  so only  through  Participants  and  Indirect
Participants.  In addition, such  investors ("Security Owners")  will receive
all  distributions  on  the  Book-Entry   Securities  through  DTC  and   its
Participants.  Under  a  book-entry  format,  Security  Owners  will  receive
payments after  the related  Distribution Date  because,  while payments  are
required to  be forwarded to Cede & Co., as nominee for DTC ("Cede"), on each
such  date,  DTC  will  forward  such  payments  to  its  Participants  which
thereafter  will be  required to  forward  them to  Indirect Participants  or
Security   Owners.  Unless  otherwise  provided  in  the  related  Prospectus
Supplement, the only "Securityholder" (as such term is used in the Agreement)
will  be  Cede, as  nominee  of DTC,  and  the Security  Owners  will not  be
recognized  by the Trustee  as Securityholders under  the Agreement. Security
Owners will be permitted to exercise the rights of Securityholders under  the
related   Agreement,  Trust  Agreement  or  Indenture,  as  applicable,  only
indirectly through  the Participants who  in turn will exercise  their rights
through DTC.

     Under the rules,  regulations and procedures creating and  affecting DTC
and  its operations,  DTC  is  required to  make  book-entry transfers  among
Participants  on  whose  behalf  it  acts  with  respect  to  the  Book-Entry
Securities and is required to receive and transmit distributions of principal
of  and  interest on  the  Book-Entry Securities.  Participants  and Indirect
Participants with  which Security  Owners have accounts  with respect  to the
Book-Entry Securities similarly are required to make book-entry transfers and
receive and  transmit such  payments on behalf  of their  respective Security
Owners.

     Because DTC can  act only on behalf of Participants, who  in turn act on
behalf of Indirect  Participants and certain banks, the ability of a Security
Owner  to pledge  its interest  in the  Book-Entry Securities  to persons  or
entities that do not participate in the DTC system, or otherwise take actions
in respect of its  interest in the Book-Entry Securities, may  be limited due
to the lack of a physical certificate evidencing such interest.

     DTC has advised the Depositor that it  will take any action permitted to
be  taken by a Securityholder under an Agreement only at the direction of one
or  more Participants to  whose account with DTC  interests in the Book-Entry
Securities are credited.

     Unless  otherwise  specified  in  the   related  Prospectus  Supplement,
Securities  initially issued  in  book-entry  form will  be  issued in  fully
registered,   certificated  form  to   Security  Owners  or   their  nominees
("Definitive Securities"), rather than to DTC or its nominee  only if (i) the
Depositor advises the  Trustee in writing  that DTC is  no longer willing  or
able to properly discharge its responsibilities as depository with respect to
the Securities and the Depositor is unable to locate a qualified successor or
(ii) the Depositor, at its option,  elects to terminate the book-entry system
through DTC.

     Upon the occurrence of either of the events described in the immediately
preceding  paragraph, DTC  is  required  to notify  all  Participants of  the
availability through  DTC of Definitive  Securities for the  Security Owners.
Upon surrender  by DTC  of the certificate  or certificates  representing the
Book-Entry  Securities,  together with  instructions for  reregistration, the
Trustee will issue (or cause to be issued) to the Security  Owners identified
in such  instructions the Definitive  Securities to which they  are entitled,
and  thereafter the  Trustee will  recognize the  holders of  such Definitive
Securities as Securityholders under the Agreement.


                        DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

     REMIC Certificates, Grantor  Trust Certificates.  Certificates  that are
REMIC  Certificates, Grantor  Trust  Certificates  or  indebtedness  for  tax
purposes will be issued, and the related Trust Fund will be created, pursuant
to a  pooling and servicing  agreement (a "Pooling and  Servicing Agreement")
among the Depositor, the Master Servicer and the Trustee.  The Assets of such
Trust Fund  will be transferred to the Trust  Fund and thereafter serviced in
accordance with the  terms of the  Pooling and Servicing  Agreement.  In  the
context  of the conveyance and  servicing of the  related Assets, the Pooling
and  Servicing  Agreement may  be  referred  to  herein as  the  "Agreement".
Notwithstanding the foregoing,  if the Assets  of the Trust  Fund for such  a
series consists only  of Government Securities  or ABS,  such Assets will  be
conveyed to  the Trust Fund  and administered pursuant  to a  trust agreement
between the Depositor  and the Trustee (a "Trust  Agreement"), which may also
be referred to herein as the "Agreement".

     Certificates That Are Partnership Interests for  Tax Purposes and Notes.
Certificates that are partnership interests  for tax purposes will be issued,
and  the related Trust  Fund will be  created, pursuant to  a Trust Agreement
between the  Depositor and the Trustee.  The Assets of the related Trust Fund
will be transferred to the Trust  Fund and thereafter serviced in  accordance
with a servicing agreement (a  "Servicing Agreement") between the  Depositor,
the Servicer and the Trustee.  In the context of the conveyance and servicing
of the  related  Assets,  a  Servicing  may be  referred  to  herein  as  the
"Agreement".

     A series  of Notes issued by a Trust Fund will be issued pursuant to the
indenture (the "Indenture")  between the related Trust Fund  and an indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

     Notwithstanding the  foregoing, if  the Assets of  a Trust  Fund consist
only of  ABS or Government  Securities, such Assets  will be conveyed  to the
Trust  Fund and  administered  in  accordance with  the  terms of  the  Trust
Agreement, which in such context may be referred to herein as the Agreement.

     General.  Any Master Servicer and the Trustee with respect to any series
of Securities will  be named in  the related Prospectus  Supplement.  In  any
series of Securities for which there are multiple Master Servicers, there may
also be multiple  Contract Groups, each corresponding to  a particular Master
Servicer;  and,  if  the  related  Prospectus  Supplement  so  specifies, the
servicing obligations of  each such Master  Servicer will  be limited to  the
Contracts  in the  corresponding  Contract Group.   In  lieu of  appointing a
Master Servicer, a servicer  may be appointed  pursuant to the Agreement  for
any Trust Fund.   Such servicer will  service all or a  significant number of
Contracts directly without a Sub-Servicer.  Unless otherwise specified in the
related Prospectus Supplement, the obligations  of any such servicer shall be
commensurate with those of the  Master Servicer described herein.  References
in this Prospectus to Master Servicer and its rights and  obligations, unless
otherwise specified in the related  Prospectus Supplement, shall be deemed to
also be references to any servicer  servicing Contracts directly.  A  manager
or administrator  may be appointed  pursuant to  the Trust Agreement  for any
Trust Fund to  administer such Trust Fund.  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. Forms  of a Pooling and Servicing
Agreement,  a Sale  and Servicing Agreement  and a Trust  Agreement have been
filed as exhibits to the Registration Statement of which this Prospectus is a
part.

     The following summaries describe  certain provisions that may appear  in
each Agreement.  The Prospectus  Supplement for a  series of  Securities will
describe  any  provision  of  the  Agreement relating  to  such  series  that
materially differs from the description thereof contained in this Prospectus.
The  summaries do  not purport to  be complete  and are  subject to,  and are
qualified in their  entirety by reference  to, all of  the provisions of  the
Agreement for each Trust Fund and  the description of such provisions in  the
related Prospectus Supplement. As used herein with respect to any series, the
term "Security" refers  to all of the  Securities of that series,  whether or
not  offered hereby  and by  the  related Prospectus  Supplement, unless  the
context  otherwise  requires.  The  Depositor  will provide  a  copy  of  the
Agreement (without exhibits)  relating to  any series  of Securities  without
charge  upon  written  request of  a  holder  of a  Security  of  such series
addressed to Merrill Lynch Mortgage  Investors, Inc., 250 Vesey Street, World
Financial Center,  North Tower,  10th Floor, New  York, New  York 10281-1310.
Attention:  Jack Ross.

ASSIGNMENT OF ASSETS; REPURCHASES

     At the time of issuance of any series of Securities, the  Depositor will
assign (or cause  to be assigned) to the designated Trustee  the Assets to be
included in the related Trust Fund, together with  all principal and interest
to be  received on or  with respect  to such Assets  after the Cut-off  Date,
other than principal and interest due on or before the Cut-off Date and other
than  any  Retained  Interest.  The  Trustee  will,  concurrently  with  such
assignment, deliver  the Certificates  to the Depositor  in exchange  for the
Assets and the other  assets comprising the Trust Fund for  such series. Each
Asset will be identified in a schedule appearing as an exhibit to the related
Agreement.  Unless otherwise provided  in the related  Prospectus Supplement,
such  schedule  will  include detailed  information  (i) in  respect of  each
Contract  included  in the  related  Trust  Fund,  the Contract  number,  the
outstanding principal  amount and the  Contract Rate; and (ii) in  respect of
each ABS  included in the  related Trust Fund, including  without limitation,
the ABS Issuer, ABS  Servicer and ABS Trustee, the pass-through  or bond rate
or  formula for  determining  such  rate, the  issue  date  and original  and
remaining term  to  maturity, if  applicable,  the original  and  outstanding
principal amount and payment provisions, if applicable.

     With respect to each Contract, unless otherwise specified in the related
Prospectus  Supplement, the  Master Servicer  (which  may also  be the  Asset
Seller)  will  maintain  custody  of  the original  Contract  and  copies  of
documents and instruments related to  each Contract and the security interest
in the Manufactured Home securing each Contract.  In order to  give notice of
the right, title  and interest of the Trustee in the Contracts, the Depositor
will cause  UCC-1 financing  statements to be  executed by the  related Asset
Seller  identifying the  Depositor  as  secured party  and  by the  Depositor
identifying the Trustee as  the secured party and, in each  case, identifying
all  Contracts as  collateral.   Unless  otherwise specified  in the  related
Prospectus Supplement, the Contracts will  not be stamped or otherwise marked
to reflect their  assignment from the Company  to the Trust.   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 interest of the Trustee in the Contracts could be defeated.  See "Certain
Legal Aspects of the Contracts."

     While the Contract  documents will not be reviewed by the Trustee or the
Master  Servicer, if  the Master  Servicer finds  that any  such document  is
missing  or defective  in any  material  respect, the  Master Servicer  shall
immediately notify the Depositor and the relevant Asset Seller.  If the Asset
Seller cannot  cure the omission or defect within  a specified number of days
after receipt  of such notice, then unless otherwise specified in the related
Prospectus Supplement, the Asset Seller will be obligated, within a specified
number of days of receipt of such notice, to repurchase the  related Contract
from the  Trustee  at the  Purchase Price  or substitute  for such  Contract.
There can be no assurance that  an Asset Seller will fulfill this  repurchase
or substitution obligation, and neither the Master Servicer nor the Depositor
will be obligated to repurchase or substitute  for such Contract if the asset
Seller defaults on its obligation.  Unless otherwise specified in the related
Prospectus Supplement, this repurchase or substitution obligation constitutes
the  sole remedy  available  to  the Certificateholders  or  the Trustee  for
omission of, or a material defect in, a  constituent document.  To the extent
specified  in  the related  Prospectus  Supplement,  in  lieu of  curing  any
omission or  defect in  the Asset  or repurchasing  or substituting for  such
Asset, the Asset Seller may agree to  cover any losses suffered by the  Trust
Fund as a result of such breach or defect.

     With respect  to each Government  Security or ABS in  certificated form,
the Depositor will deliver  or cause to be  delivered to the Trustee (or  the
custodian)  the original  certificate or  other definitive  evidence  of such
Government Security or ABS, as applicable, together  with bond power or other
instruments,  certifications or  documents required  to  transfer fully  such
Government Security or ABS, as applicable, to  the Trustee for the benefit of
the Certificateholders.  With respect  to each Government Security or  ABS in
uncertificated or  book-entry form or  held through a  "clearing corporation"
within the meaning of the UCC, the Depositor and the Trustee will cause  such
Government Security or ABS to  be registered directly or on the books of such
clearing corporation or of one or more securities intermediaries in  the name
of  the Trustee  for the  benefit of the  Securityholders.   Unless otherwise
provided in  the related  Prospectus Supplement,  the related  Agreement will
require that  either the Depositor or the Trustee  promptly cause any ABS and
Government Securities in certificated form not registered  in the name of the
Trustee to be  re-registered, with the applicable persons, in the name of the
Trustee.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

     Unless  otherwise  provided  in the  related  Prospectus  Supplement the
Depositor will, with respect to each Contract, assign certain representations
and   warranties,  as   of  a   specified  date   (the  person   making  such
representations and warranties, the "Warranting  Party") covering, by way  of
example, the following types of matters: (i) the accuracy  of the information
set forth for such Contract on the schedule of Assets appearing as an exhibit
to the  related Agreement; (ii) in the case of  a Contract, that the Contract
creates  a  valid  first   security  interest  in  or  lien  on  the  related
Manufactured Home;  (iii) the authority of  the Warranting Party to  sell the
Contract; (iv) the payment  status of the Contract; and  (v) the existence of
hazard and extended perils insurance coverage on the Manufactured Home.

     Any Warranting Party shall be an Asset Seller or an affiliate thereof or
such other person acceptable to the Depositor  and shall be identified in the
related Prospectus Supplement.

     Representations and  warranties made in  respect of a Contract  may have
been made as  of a date prior  to the applicable Cut-off  Date. A substantial
period  of time may  have elapsed between  such date and  the date of initial
issuance of the related series of Certificates evidencing an interest in such
Contract. Unless otherwise specified in the related Prospectus Supplement, in
the event of a breach of any such representation or warranty,  the Warranting
Party will be obligated to reimburse the  Trust Fund for losses caused by any
such breach or  either cure such breach or repurchase or replace the affected
Contract as described below. Since the representations and warranties may not
address events that may occur following the date  as of which they were made,
the  Warranting  Party  will  have  a  reimbursement,  cure,   repurchase  or
substitution obligation in connection with  a breach of such a representation
and warranty only if the relevant event  that causes such breach occurs prior
to such date. Such party would have no such obligations if the relevant event
that causes such breach occurs after such date.

     Unless otherwise  provided in  the related  Prospectus Supplement,  each
Agreement  will provide  that  the  Master Servicer  and/or  Trustee will  be
required to notify  promptly the relevant Warranting  Party of any  breach of
any representation  or warranty  made by  it in  respect of  a Contract  that
materially and adversely affects the value of  such Contract or the interests
therein of  the Securityholders.  If such Warranting  Party cannot  cure such
breach within a specified period following  the date on which such party  was
notified of  such breach,  then such  Warranting Party will  be obligated  to
repurchase such Contract from  the Trustee within a specified period from the
date on  which  the Warranting  Party was  notified of  such  breach, at  the
Purchase Price  therefor. As to  any Contract, unless otherwise  specified in
the related  Prospectus Supplement, the "Purchase Price"  is equal to the sum
of the unpaid principal balance thereof, plus unpaid accrued interest thereon
at the Contract Rate from the date as  to which interest was last paid to the
due  date in the Due Period in which  the relevant purchase is to occur, plus
certain servicing expenses  that are reimbursable to the  Master Servicer. If
so provided  in the Prospectus  Supplement for a series,  a Warranting Party,
rather than repurchase  a Contract as  to which a  breach has occurred,  will
have  the option,  within a specified  period after initial  issuance of such
series of Certificates, to cause the removal of such Contract from  the Trust
Fund and substitute in its place one  or more other Contracts, as applicable,
in  accordance  with  the  standards  described  in  the  related  Prospectus
Supplement.   If so  provided in the  Prospectus Supplement  for a  series, a
Warranting Party, rather than repurchase or substitute a Contract as to which
a breach has  occurred, will have the  option to reimburse the  Trust Fund or
the Securityholders  for any losses  caused by such breach.  Unless otherwise
specified  in   the  related  Prospectus   Supplement,  this   reimbursement,
repurchase  or  substitution  obligation  will  constitute  the  sole  remedy
available  to  holders  of  Securities  or  the  Trustee  for  a  breach   of
representation by a Warranting Party.

     Neither  the Depositor (except to  the extent that  it is the Warranting
Party) nor the  Master Servicer will be  obligated to purchase  or substitute
for a Contract if a Warranting Party defaults on its obligation to do so, and
no  assurance  can be  given  that  Warranting Parties  will  carry  out such
obligations with respect to Contracts.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement the
Warranting Party will, with  respect to a Trust Fund that includes Government
Securities or ABS,  make or assign certain representations  or warranties, as
of a  specified  date, with  respect to  such Government  Securities or  ABS,
covering  (i)  the accuracy  of  the information  set  forth therefor  on the
schedule of Assets  appearing as an exhibit to the related Agreement and (ii)
the authority  of the  Warranting Party  to sell  such Assets.   The  related
Prospectus Supplement will describe the remedies for a breach thereof.

     A  Master  Servicer  will make  certain  representations  and warranties
regarding  its  authority  to enter  into,  and its  ability  to  perform its
obligations under, the related Agreement. A breach of any such representation
of the Master  Servicer which materially and adversely  affects the interests
of the  Certificateholders and which  continues unremedied for the  number of
days specified in  the Agreement after the  giving of written notice  of such
breach  to the Master  Servicer by  the Trustee or  the Depositor,  or to the
Master Servicer, the Depositor and the Trustee by the holders of Certificates
evidencing not less than 25% of the Voting Rights (unless otherwise specified
in the  related Prospectus Supplement),  will constitute an Event  of Default
under  such Pooling  and Servicing  Agreement.  See "Events  of Default"  and
"Rights Upon Event of Default."

COLLECTION ACCOUNT AND RELATED ACCOUNTS

General

     The  Master Servicer  and/or the Trustee  will, as  to each  Trust Fund,
establish and maintain or cause to be established and maintained one  or more
separate  accounts for  the  collection  of payments  on  the related  Assets
(collectively, the "Collection Account"), which must be either (i) an account
or  accounts the deposits in which are insured  by the Bank Insurance Fund or
the  Savings  Association Insurance  Fund  of the  Federal  Deposit Insurance
Corporation  ("FDIC")  (to  the  limits  established by  the  FDIC)  and  the
uninsured deposits  in which are otherwise secured such that the Trustee have
a  claim with respect to  the funds in the  Collection Account 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  institution with  which  the  Collection  Account is  maintained  or
(ii) otherwise  maintained with  a bank  or trust company,  and in  a manner,
satisfactory to the  Rating Agency or Agencies rating any class of Securities
of such series.  The collateral eligible to secure amounts  in the Collection
Account  is  limited  to  United   States  government  securities  and  other
investment  grade   obligations  specified   in  the  Agreement   ("Permitted
Investments"). A Collection Account may  be maintained as an interest bearing
or a non-interest  bearing account and the funds held therein may be invested
pending each  succeeding Distribution  Date in  certain short-term  Permitted
Investments.  Unless otherwise provided in the related Prospectus Supplement,
any interest or other income earned  on funds in the Collection Account  will
be  paid to  a  Master  Servicer  or its  designee  as  additional  servicing
compensation. The Collection  Account may be  maintained with an  institution
that is  an affiliate  of the Master  Servicer, if applicable,  provided that
such  institution  meets  the  standards  imposed by  the  Rating  Agency  or
Agencies. If permitted by  the Rating Agency or Agencies and  so specified in
the  related Prospectus  Supplement, a  Collection Account may  contain funds
relating to more than one series of pass-through certificates and may contain
other funds respecting  payments on contracts or mortgage  loans belonging to
the Master Servicer or serviced or master serviced by it on behalf of others.

Deposits

     A Master Servicer or the Trustee  will deposit or cause to be  deposited
in  the Collection  Account for  one or  more Trust Funds  on a  daily basis,
unless otherwise provided  in the related  Agreement, the following  payments
and  collections received, or  advances made, by  the Master Servicer  or the
Trustee or on its behalf subsequent to the Cut-off Date (other  than payments
due on or before the Cut-off Date,  and exclusive of any amounts representing
a Retained Interest):

     (i)  all  payments   on  account   of  principal,   including  principal
prepayments, on the Assets;

     (ii) all payments  on account of  interest on the Assets,  including any
default interest collected, in each case net  of any portion thereof retained
by a Master Servicer or a Sub-Servicer as its servicing compensation  and net
of any Retained Interest;

     (iii)     all proceeds of the hazard insurance policies to be maintained
in respect of  each Manufactured Home securing  a Contract in the  Trust Fund
(to the  extent  such proceeds  are not  applied to  the  restoration of  the
property or  released to the obligor in  accordance with the normal servicing
procedures of a Master  Servicer or the related Sub-Servicer,  subject to the
terms  and conditions  of  the  related  obligor)  (collectively,  "Insurance
Proceeds") and all other amounts received and retained in connection with the
liquidation  of defaulted  Contracts in  the  Trust Fund,  by foreclosure  or
otherwise  ("Liquidation Proceeds"),  together  with the  net  proceeds on  a
monthly  basis with  respect to  any  Manufactured Home  repossessed for  the
benefit of Securityholders;

     (iv) any amounts paid  under any instrument or drawn from  any fund that
constitutes Credit Support for the  related series of Securities as described
under "Description of Credit Support";

     (v)  any advances made as described under "Description of the Securities
- --Advances in Respect of Delinquencies";

     (vi) any amounts paid under any  Cash Flow Agreement, as described under
"Description of the Trust Funds--Cash Flow Agreements";

     (vii)     all  proceeds of  any  Asset  and all  proceeds  of any  Asset
purchased  as described  under "Description  of  the Securities--Termination"
(also, "Liquidation Proceeds");

     (viii)    any  amounts  paid  by  a  Master  Servicer  to cover  certain
interest shortfalls arising out of the  prepayment of Contracts in the  Trust
Fund  as described under  "Description of the  Agreements--Retained Interest;
Servicing Compensation and Payment of Expenses";

     (ix) to the  extent that  any such item  does not  constitute additional
servicing  compensation to  a Master  Servicer,  any payments  on account  of
modification or assumption fees, late  payment charges or Prepayment Premiums
on the Assets;

     (x)  all payments  required to  be deposited in  the Collection  Account
with  respect  to any  deductible  clause  in  any blanket  insurance  policy
described under "Hazard Insurance Policies";

     (xi) any amount required  to be deposited  by a  Master Servicer or  the
Trustee in connection with losses realized on investments for  the benefit of
the Master Servicer or the Trustee, as the  case may be, of funds held in the
Collection Account; and

     (xii)     any other amounts  required to be deposited in  the Collection
Account as  provided in  the related Agreement  and described in  the related
Prospectus Supplement.

Withdrawals

     A  Master  Servicer  or  the Trustee  may,  from  time  to time,  unless
otherwise  specified  in the  related  Prospectus Supplement  or  the related
Agreement, make withdrawals  from the Collection Account for  each Trust Fund
for any of the following purposes:

     (i)  to make distributions  to the Securityholders on  each Distribution
Date;

     (ii) to reimburse a Master Servicer for unreimbursed amounts advanced as
described  under "Description  of  the  Securities--Advances  in  Respect  of
Delinquencies," such reimbursement  to be made out of  amounts received which
were  identified and  applied by the  Master Servicer as  late collections of
interest  (net  of related  servicing  fees  and  Retained Interest)  on  and
principal of the particular Contracts with respect to which the advances were
made or out of amounts drawn under any form of Credit Support with respect to
such Contracts;

     (iii)     to  reimburse  a  Master Servicer  for  unpaid  servicing fees
earned and certain  unreimbursed servicing expenses incurred  with respect to
Contracts and properties acquired  in respect thereof, such  reimbursement to
be  made out  of amounts  that represent  Liquidation Proceeds  and Insurance
Proceeds collected on the particular Contracts and properties, and net income
collected on  the particular properties, with respect to which such fees were
earned or  such expenses were incurred or out of amounts drawn under any form
of Credit Support with respect to such Contracts and properties;

     (iv) to reimburse a Master Servicer for any advances described in clause
(ii) above and any servicing expenses  described in clause (iii) above which,
in the Master  Servicer's good faith judgment,  will not be  recoverable from
the  amounts  described   in  clauses  (ii) and  (iii),   respectively,  such
reimbursement to be made from amounts collected on other Assets or, if and to
the extent so provided by the related  Agreement and described in the related
Prospectus Supplement, just  from that portion of amounts  collected on other
Assets that  is otherwise distributable on one or more classes of Subordinate
Securities, if  any, remain outstanding, and otherwise  any outstanding class
of Securities, of the related series;

     (v)  if  and  to  the   extent  described  in  the   related  Prospectus
Supplement,  to  pay a  Master  Servicer  interest  accrued on  the  advances
described in clause (ii) above and the servicing expenses described in clause
(iii) above while such remain outstanding and unreimbursed;

     (vi) to  reimburse a  Master Servicer,  the Depositor,  or any  of their
respective directors, officers, employees and agents, as the case may be, for
certain  expenses, costs  and liabilities  incurred  thereby, as  and to  the
extent described under  "Certain Matters Regarding a Master  Servicer and the
Depositor";

     (vii)     if and  to  the extent  described  in the  related  Prospectus
Supplement, to pay  (or to  transfer to  a separate account  for purposes  of
escrowing for the payment of) the Trustee's fees;

     (viii)    to reimburse the  Trustee or any  of its directors,  officers,
employees and  agents, as the  case may be,  for certain expenses,  costs and
liabilities incurred thereby,  as and to the extent  described under "Certain
Matters Regarding the Trustee";

     (ix) unless  otherwise provided in the related Prospectus Supplement, to
pay a  Master Servicer,  as additional  servicing compensation, interest  and
investment  income  earned in  respect  of  amounts  held in  the  Collection
Account;

     (x)  to pay  the person  entitled thereto any  amounts deposited  in the
Collection Account that were identified and applied by the Master Servicer as
recoveries of Retained Interest;

     (xi) if one or more elections have been  made to treat the Trust Fund or
designated portions thereof  as a REMIC, to  pay any federal, state  or local
taxes imposed on the  Trust Fund or its assets or transactions, as and to the
extent described under  "Material Federal  Income Tax  Consequences--REMICS--
Prohibited Transactions Tax and Other Taxes";

     (xii)     to  pay for  the cost  of  an independent  appraiser or  other
expert in real estate matters  retained to determine a fair sale price  for a
defaulted  a property  acquired in  respect  thereof in  connection with  the
liquidation of such property;

     (xiii)    to pay  for the cost  of various opinions of  counsel obtained
pursuant to the related Agreement for the benefit of Securityholders;

     (xiv)     to pay  for the  costs of recording  the related  Agreement if
such  recordation  materially  and  beneficially  affects  the  interests  of
Securityholders, provided that  such payment  shall not  constitute a  waiver
with respect to the obligation of  the Warranting Party to remedy any  breach
of representation or warranty under the Agreement;

     (xv) to pay  the person  entitled thereto any  amounts deposited  in the
Collection Account  in error, including  amounts received on any  Asset after
its removal from the Trust Fund whether by reason of purchase or substitution
as  contemplated by "Assignment  of Assets; Repurchase"  and "Representations
and Warranties; Repurchases" or otherwise;

     (xvi)     to  make  any  other  withdrawals  permitted  by  the  related
Agreement; and

     (xvii)    to  clear  and   terminate  the  Collection  Account   at  the
termination of the Trust Fund.

Other Collection Accounts

     Notwithstanding the foregoing, if so specified in the related Prospectus
Supplement,  the Agreement for any  series of Securities  may provide for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Sub-Servicer will deposit on a daily basis the
amounts  described  under  "--Deposits"  above  for one  or  more  series  of
Securities. Any  amounts on deposit  in any such  collection account  will be
withdrawn therefrom and deposited into the appropriate Collection Account  by
a  time specified  in  the  related Prospectus  Supplement.   To  the  extent
specified in  the related Prospectus  Supplement, any amounts which  could be
withdrawn  from the  Collection Account  as  described under  "--Withdrawals"
above,  may  also  be  withdrawn  from  any  such collection  account.    The
Prospectus Supplement  will set  forth any restrictions  with respect  to any
such   collection  account,   including  investment   restrictions   and  any
restrictions  with respect  to  financial institutions  with  which any  such
collection account may be maintained.

COLLECTION AND OTHER SERVICING PROCEDURES

     The Master Servicer, directly  or through Sub-Servicers, is  required to
make reasonable efforts to collect all scheduled payments under the Contracts
and will  follow or  cause to be  followed such  collection procedures  as it
would  follow with respect to  loans that are  comparable to the manufactured
housing contracts comparable to the Contracts  and held for its own  account,
provided such  procedures are  consistent with (i) the  terms of  the related
Agreement and  any related  hazard insurance policy  or instrument  of Credit
Support, if any, included in the related Trust Fund described herein or under
"Description  of Credit Support,"  (ii) applicable law and  (iii) the general
servicing standard specified  in the related Prospectus Supplement  or, if no
such  standard is  so specified,  its normal  servicing practices  (in either
case, the "Servicing Standard"). In connection therewith, the Master Servicer
will be  permitted in  its discretion  to waive  any late  payment charge  or
penalty interest in respect of a late payment on a Contract.

     Each Master  Servicer will also  be required to perform  other customary
functions  of a  servicer of comparable  loans, including  maintaining hazard
insurance  policies  as  described  herein  and  in  any  related  Prospectus
Supplement, and filing and settling  claims thereunder; maintaining escrow or
impoundment accounts of mortgagors for  payment of taxes, insurance and other
items required to be paid by any mortgagor pursuant to a Contract; processing
assumptions or  substitutions in  those cases where  the Master  Servicer has
determined not to  enforce any applicable  due-on-sale clause; attempting  to
cure delinquencies; supervising foreclosures or repossessions; inspecting and
managing Manufactured  Homes  under certain  circumstances;  and  maintaining
accounting records relating to the  Contracts.  Unless otherwise specified in
the related  Prospectus Supplement, the  Master Servicer will  be responsible
for filing and  settling claims in respect of particular  Contracts under any
applicable instrument of Credit Support. See "Description of Credit Support."

     The Master Servicer may agree  to modify, waive or amend any term of any
Contract in a  manner consistent with the  Servicing Standard so long  as the
modification, waiver or amendment will not (i) affect the amount or timing of
any scheduled  payments of principal or  interest on the Contract  or (ii) in
its judgment, materially impair the  security for the Contract or reduce  the
likelihood of timely payment of amounts due thereon. The Master Servicer also
may agree to  any modification, waiver or  amendment that would so  affect or
impair the payments on, or the security  for, a Contract if, unless otherwise
provided  in  the  related  Prospectus  Supplement,  (i) in  its judgment,  a
material  default  on the  Contract  has  occurred or  a  payment  default is
imminent and (ii) in its judgment,  such modification, waiver or amendment is
reasonably likely to produce a greater recovery with respect to the  Contract
on  a present  value basis  than would  liquidation.  The Master  Servicer is
required to notify  the Trustee in the  event of any modification,  waiver or
amendment of any Contract.

SUB-SERVICERS

     A Master Servicer  may delegate its servicing obligations  in respect of
the Contracts  to third-party  servicers (each,  a "Sub-Servicer"), but  such
Master  Servicer will  remain  obligated under  the  related Agreement.  Each
sub-servicing agreement  between  a Master  Servicer  and a  Sub-Servicer  (a
"Sub-Servicing Agreement") must  be consistent with the terms  of the related
Agreement and must  provide that, if for  any reason the Master  Servicer for
the related series  of Securities is no  longer acting in such  capacity, the
Trustee or  any successor  Master Servicer may  assume the  Master Servicer's
rights and obligations under such Sub-Servicing Agreement.

     Unless  otherwise provided  in the  related  Prospectus Supplement,  the
Master  Servicer will  be  solely liable  for  all  fees owed  by  it to  any
Sub-Servicer,  irrespective of  whether  the  Master Servicer's  compensation
pursuant to the related Agreement is sufficient  to pay such fees. However, a
Sub- Servicer  may be entitled  to a Retained Interest  in certain Contracts.
Each  Sub-Servicer will  be reimbursed  by  the Master  Servicer for  certain
expenditures which it makes, generally to the same extent the Master Servicer
would be  reimbursed under an  Agreement. See  "Retained Interest;  Servicing
Compensation and Payment of Expenses."

REALIZATION UPON DEFAULTED WHOLE LOANS OR CONTRACTS

     Unless  otherwise provided  in the  related  Prospectus Supplement,  the
Master Servicer is  required to  monitor any  Contract which  is in  default,
initiate corrective action in cooperation with the obligor if cure is likely,
inspect the Manufactured  Home and take such other  actions as are consistent
with the Servicing Standard. A  significant period of time may  elapse before
the Master Servicer is  able to assess the success of  such corrective action
or the need for additional initiatives.

     Any Agreement relating to a Trust Fund that includes Contracts may grant
to the  Master Servicer and/or  the holder or  holders of certain  classes of
Securities a right  of first  refusal to purchase  from the Trust  Fund at  a
predetermined purchase price any such Contract as to which a specified number
of scheduled  payments thereunder are  delinquent. Any such right  granted to
the holder of an Offered Security will be described in the related Prospectus
Supplement. The related  Prospectus Supplement  will also  describe any  such
right granted to  any person if the predetermined purchase price is less than
the   Purchase  Price   described  under  "Representations   and  Warranties;
Repurchases."

     If  so  specified  in  the  related  Prospectus Supplement,  the  Master
Servicer  may offer to sell any defaulted Contract described in the preceding
paragraph and not otherwise purchased by  any person having a right of  first
refusal with  respect thereto,  if and when  the Master  Servicer determines,
consistent with the  Servicing Standard,  that such  a sale  would produce  a
greater  recovery on  a present  value basis  than would  liquidation through
foreclosure, repossession or similar proceedings.  The related Agreement will
provide that  any such offering be  made in a  commercially reasonable manner
for a specified period and that  the Master Servicer accept the highest  cash
bid received  from any person (including  itself, an affiliate of  the Master
Servicer  or any  Securityholder)  that  constitutes a  fair  price for  such
defaulted Contract.  In the absence of any  bid determined in accordance with
the  related Agreement  to be  fair, the Master  Servicer shall  proceed with
respect to such defaulted  Contract as described below. Any bid  in an amount
at least  equal to  the Purchase Price  described under  "Representations and
Warranties; Repurchases" will in all cases be deemed fair.

     The Master Servicer, on behalf of the Trustee, may at any time repossess
and realize upon any Manufactured Home, if such action is consistent with the
Servicing Standard and  a default on  such Contract has  occurred or, in  the
Master Servicer's judgment, is imminent.

     Unless otherwise provided in the related Prospectus Supplement, if title
to a  Manufactured Home  is acquired  by a  Trust Fund  as to  which a  REMIC
election  has been made,  the Master Servicer,  on behalf of  the Trust Fund,
will  be  required to  sell  the  Manufactured  Home  within three  years  of
acquisition, unless (i) the  Internal Revenue Service grants  an extension of
time  to sell  such  property or  (ii) the  Trustee  receives an  opinion  of
independent counsel to  the effect that  the holding of  the property by  the
Trust Fund subsequent to three years after its acquisition will not result in
the imposition of a tax  on the Trust Fund or cause the Trust Fund to fail to
qualify  as  a REMIC  under  the  Code  at  any  time that  any  Security  is
outstanding. Subject to  the foregoing, the Master Servicer  will be required
to (i) solicit bids for any Manufactured Home so acquired in such a manner as
will be  reasonably likely  to realize  a fair  price for  such property  and
(ii) accept the first (and, if  multiple bids are contemporaneously received,
the highest) cash bid received from any person that constitutes a fair price.

     The  limitations   imposed  by  the  related  Agreement  and  the  REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust  Fund) on the ownership and management of any Manufactured Home
acquired on behalf of the Trust Fund may result in the recovery  of an amount
less than the amount that would otherwise be recovered.

     If  recovery on  a defaulted  Contract under  any related  instrument of
Credit Support  is not  available, the Master  Servicer nevertheless  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
Contract. If  the proceeds of  any liquidation of  the property  securing the
defaulted Contract  are less  than the outstanding  principal balance  of the
defaulted Contract  plus interest  accrued thereon at  the Contract  Rate, as
applicable,  plus the  aggregate amount  of expenses  incurred by  the Master
Servicer in connection with such proceedings and which are reimbursable under
the Agreement,  the Trust  Fund will  realize a  loss in  the amount  of such
difference. The Master Servicer  will be entitled to withdraw or  cause to be
withdrawn  from  the  Collection  Account out  of  the  Liquidation  Proceeds
recovered  on any  defaulted  Contract,  prior to  the  distribution of  such
Liquidation  Proceeds  to  Securityholders, amounts  representing  its normal
servicing  compensation  on  the  Contract,  unreimbursed servicing  expenses
incurred  with respect  to  the  Contract and  any  unreimbursed advances  of
delinquent payments made with respect to the Contract.

     If any  property securing  a defaulted Contract  is damaged,  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  Contract   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.

     As servicer  of the Contracts,  a Master Servicer, on  behalf of itself,
the Trustee and the Securityholders, will present claims to the obligor under
each instrument of Credit Support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Contracts.

     If  a  Master Servicer  or  its  designee  recovers payments  under  any
instrument  of Credit  Support with  respect to  any defaulted  Contract, the
Master Servicer will  be entitled to withdraw  or cause to be  withdrawn from
the Collection Account out of such proceeds, prior to distribution thereof to
Certificateholders, amounts representing its normal servicing compensation on
such  Contract, unreimbursed servicing expenses  incurred with respect to the
Contract  and any  unreimbursed  advances of  delinquent  payments made  with
respect to the Contract. See  "Hazard Insurance Policies" and "Description of
Credit Support."

HAZARD INSURANCE POLICIES

Contracts

     Except as otherwise  specified in the related Prospectus Supplement, the
terms of the Agreement for a  Trust Fund comprised of Contracts will  require
the Master  Servicer to cause to be maintained  with respect to each Contract
one or more hazard  insurance policies which provide, at a  minimum, the same
coverage as  a standard form fire and extended coverage insurance policy that
is  customary for  manufactured housing,  issued by  a company  authorized to
issue such policies in  the state in which the Manufactured  Home is located,
and  in an amount which is not less  than the maximum insurable value of such
Manufactured  Home  or the  principal  balance due  from  the obligor  on the
related Contract,  whichever is less;  provided, however, that the  amount of
coverage provided by each such hazard insurance policy shall be sufficient to
avoid the application  of any co-insurance clause contained therein.   When a
Manufactured Home's location was,  at the time of origination of  the related
Contract, within a federally designated special flood hazard area, the Master
Servicer shall  cause such flood  insurance to be maintained,  which coverage
shall be at  least equal  to the  minimum amount specified  in the  preceding
sentence or such  lesser amount as may  be available under the  federal flood
insurance program.   Each hazard insurance policy caused to  be maintained by
the Master Servicer  shall contain a standard  loss payee clause in  favor of
the Master Servicer  and its successors and  assigns.  If  any obligor is  in
default  in  the payment  of  premiums  on  its  hazard insurance  policy  or
policies, the  Master Servicer shall pay such premiums  out of its own funds,
and  may add separately such premium  to the Obligor's obligation as provided
by  the Contract,  but may not  add such  premium to the  remaining principal
balance of the Contract.

     The Master Servicer  may maintain, in lieu of  causing individual hazard
insurance policies to  be maintained with respect to  each Manufactured Home,
and shall maintain, to the extent that  the related Contract does not require
the Obligor to maintain a hazard insurance policy with respect to the related
Manufactured Home, one or more  blanket insurance policies covering losses on
the  obligor's  interest in  the  Contracts  resulting  from the  absence  or
insufficiency of individual hazard  insurance policies.  The Master  Servicer
shall pay the premium for such blanket policy on the basis  described therein
and shall pay any deductible amount with  respect to claims under such policy
relating to the Contracts.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

     Unless  otherwise specified in  the related Prospectus  Supplement, each
Agreement will require that the Master Servicer obtain and maintain in effect
a  fidelity bond  or similar  form of  insurance coverage (which  may provide
blanket coverage) or any combination thereof insuring against loss occasioned
by fraud,  theft or other  intentional misconduct of the  officers, employees
and  agents of  the Master Servicer.   The  related Agreement will  allow the
Master  Servicer to  self-insure against  loss occasioned  by the  errors and
omissions  of the  officers, employees and  agents of the  Master Servicer so
long as certain criteria set forth in the Agreement are met.

DUE-ON-SALE PROVISIONS

     The Contracts may  contain clauses requiring the consent  of the obligee
to  any  sale  or  other  transfer  of  the  related  Manufactured  Home,  or
due-on-sale clauses  entitling  the  obligee  to accelerate  payment  of  the
Contract upon  any sale, transfer  or conveyance of the  related Manufactured
Home.   Unless otherwise provided  in the related Prospectus  Supplement, the
Master Servicer will permit such transfer so long as the transferee satisfies
the Master Servicer's then applicable underwriting standards.  The purpose of
such transfers is often to  avoid a default by the transferring obligor.  See
"Certain Legal  Aspects of  the Contracts--Transfers  of Manufactured  Homes;
Enforceability of  Due-on-Sale Clauses".   Unless otherwise specified  in the
related Prospectus  Supplement, any  fee  collected by  or on  behalf of  the
Master Servicer for entering into an assumption agreement will be retained by
or on behalf of the Master Servicer as additional servicing compensation.

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Prospectus  Supplement for  a  series of  Certificates will  specify
whether there will  be any Retained Interest  in the Assets, and, if  so, the
initial owner thereof. If so, the Retained Interest will be established  on a
loan-by-loan  basis and  will  be  specified on  an  exhibit  to the  related
Agreement. A "Retained  Interest" in an Asset represents  a specified portion
of the interest payable thereon. The Retained Interest will be  deducted from
obligor payments as received and will not be part of the related Trust Fund.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Master  Servicer's and a  Sub-Servicer's primary servicing  compensation with
respect to a series of Securities  will come from the periodic payment  to it
of  a portion  of the  interest  payment on  each Asset.  Since  any Retained
Interest and a Master Servicer's  primary compensation are percentages of the
principal balance  of each  Asset, such amounts  will decrease  in accordance
with the amortization  of the Assets. The Prospectus  Supplement with respect
to a series of Securities evidencing interests in a Trust Fund  that includes
Contracts  may provide that, as  additional compensation, the Master Servicer
or  the  Sub-Servicers may  retain  all  or  a  portion of  assumption  fees,
modification fees, late payment charges or Prepayment Premiums collected from
obligors and any interest  or other income which may be  earned on funds held
in  the Collection  Account  or  any account  established  by a  Sub-Servicer
pursuant to the Agreement.

     The  Master  Servicer  may,  to  the  extent  provided  in  the  related
Prospectus Supplement, pay  from its servicing compensation  certain expenses
incurred  in  connection with  its  servicing  and  managing of  the  Assets,
including, without limitation,  payment of the fees and  disbursements of the
Trustee   and  independent  accountants,  payment  of  expenses  incurred  in
connection with distributions and reports to Securityholders, and payment  of
any other  expenses described in  the related Prospectus  Supplement. Certain
other  expenses,  including   certain  expenses  relating  to   defaults  and
liquidations on the Contracts  and, to the extent so provided  in the related
Prospectus Supplement, interest thereon at  the rate specified therein may be
borne by the Trust Fund.

     If and to the extent provided in the  related Prospectus Supplement, the
Master  Servicer  may  be  required  to  apply  a  portion  of the  servicing
compensation otherwise payable to it in respect  of any Due Period to certain
interest shortfalls  resulting from the voluntary prepayment of any Contracts
in the related  Trust Fund during such  period prior to their  respective due
dates therein.

EVIDENCE AS TO COMPLIANCE

     Each Agreement relating  to Assets which include  Contracts will provide
that on  or before a  specified date in each  year, beginning with  the first
such date  at least  six months after  the related  Cut-off Date,  a firm  of
independent public accountants will furnish a statement to the Trustee to the
effect that,  on  the  basis  of  the  examination  by  such  firm  conducted
substantially in compliance with the audit or attestation program used by the
Master  Servicer, the  servicing by or  on behalf  of the Master  Servicer of
loans under  agreements substantially  similar to each  other (including  the
related  Agreement)  was conducted  in  compliance  with  the terms  of  such
agreements or such program except for any significant exceptions or errors in
records that, in the opinion of the firm, such program requires it to report.
In rendering its statement such  firm may rely, as to matters relating to the
direct servicing  of loans by  Sub-Servicers, upon comparable  statements for
examinations   conducted  substantially  in  compliance  with  the  audit  or
attestation program  used by such  Sub-Servicer (rendered within one  year of
such statement)  of firms of  independent public accountants with  respect to
the related Sub-Servicer.

     Each such Agreement will also provide for delivery to the Trustee, on or
before a specified  date in each year,  of an annual statement  signed by two
officers of the  Master Servicer to the  effect that the Master  Servicer has
fulfilled  its obligations  under  the  Agreement  throughout  the  preceding
calendar year or other specified twelve-month period.

     Unless otherwise provided  in the related Prospectus  Supplement, copies
of such annual accountants' statement and such statements of officers will be
obtainable  by Securityholders  without charge  upon written  request  to the
Master  Servicer  at  the  address   set  forth  in  the  related  Prospectus
Supplement.

CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

     The  Master Servicer,  if any, or  a servicer for  substantially all the
Contracts  under each  Agreement  will  be named  in  the related  Prospectus
Supplement. The entity  serving as Master Servicer (or as  such servicer) may
be an  affiliate  of  the  Depositor  and  may  have  other  normal  business
relationships with  the Depositor  or the  Depositor's affiliates.  Reference
herein  to the  Master  Servicer shall  be deemed  to be  to the  servicer of
substantially all of the Contracts, if applicable.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
related Agreement will provide that  the Master Servicer may resign  from its
obligations and duties  thereunder only upon a determination  that its duties
under the Agreement  are no longer permissible under applicable law or are in
material  conflict by  reason of  applicable  law with  any other  activities
carried on by it, the other activities of the Master Servicer so causing such
a conflict being of  a type and nature carried  on by the Master Servicer  at
the date of  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.

     Unless  otherwise specified in  the related Prospectus  Supplement, each
Agreement  will  further  provide  that  neither  any  Master  Servicer,  the
Depositor nor any director,  officer, employee, or agent of a Master Servicer
or the  Depositor will be under  any liability to  the related Trust  Fund or
Security holders for any action taken,  or for refraining from the taking  of
any action, in good faith pursuant to the Agreement; provided,  however, that
neither  a  Master  Servicer, the  Depositor  nor  any  such person  will  be
protected against any  breach of a representation, warranty  or covenant made
in such Agreement, or against  any liability specifically imposed thereby, or
against any liability which  would otherwise be imposed by reason  of willful
misfeasance, bad faith or gross  negligence in the performance of obligations
or duties thereunder or  by reason of  reckless disregard of obligations  and
duties  thereunder.  Unless  otherwise specified  in  the  related Prospectus
Supplement, each Agreement will further provide that any Master Servicer, the
Depositor and any  director, officer, employee or agent of  a Master Servicer
or  the Depositor 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; provided, however, that  such indemnification will not  extend to
any loss, liability or expense  (i) specifically imposed by such Agreement or
otherwise incidental to the performance of obligations and duties thereunder,
including,  in  the  case  of  a  Master  Servicer,  the  prosecution  of  an
enforcement action in  respect of any specific Contract  or Contracts (except
as  any such  loss,  liability  or expense  shall  be otherwise  reimbursable
pursuant to such Agreement); (ii) incurred in connection with any breach of a
representation, warranty or  covenant made in such  Agreement; (iii) incurred
by reason of misfeasance, bad faith or gross negligence in the performance of
obligations or duties thereunder, or by reason of reckless disregard  of such
obligations or duties; (iv) incurred in  connection with any violation of any
state or federal  securities law; or (v)  imposed by any taxing  authority if
such loss, liability or expense  is not specifically reimbursable pursuant to
the terms of the related Agreement. In  addition, each Agreement will provide
that neither  any  Master  Servicer  nor the  Depositor  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. Any  such Master
Servicer or the Depositor 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 Securityholders, and the Master Servicer or the Depositor,
as the case may be, will be entitled to be  reimbursed therefor and to charge
the Collection Account.

     Any person into which the Master Servicer or the Depositor may be merged
or consolidated, or any  person resulting from any merger or consolidation to
which  the  Master  Servicer or  the  Depositor  is a  party,  or  any person
succeeding to  the business of the Master Servicer  or the Depositor, will be
the  successor of the Master  Servicer or the Depositor,  as the case may be,
under the related Agreement.

EVENTS OF DEFAULT UNDER THE AGREEMENT

     Unless otherwise  provided in  the related  Prospectus Supplement  for a
Trust  Fund that  includes Contracts,  Events  of Default  under the  related
Agreement will include  (i) any failure by the Master  Servicer to distribute
or cause to be distributed to Securityholders,  or to remit to the Trustee or
Indenture  Trustee, as applicable,  for distribution to  Securityholders, any
required  payment that  continues  after  a grace  period,  if any;  (ii) any
failure  by the Master  Servicer duly to  observe or perform  in any material
respect any of  its other covenants or obligations under  the Agreement which
continues unremedied for thirty days after written notice of such failure has
been given to the Master Servicer by  the Trustee or the Depositor, or to the
Master Servicer, the  Depositor and the Trustee by  the holders of Securities
evidencing  not less  than 25% of  the Voting  Rights; (iii) any breach  of a
representation or  warranty made by  the Master Servicer under  the Agreement
which  materially and adversely affects  the interests of Securityholders and
which continues unremedied  for thirty days (or such  longer period specified
in the related Prospectus Supplement) after written notice of such breach has
been given to the Master Servicer by  the Trustee or the Depositor, or to the
Master Servicer, the Depositor and the  Trustee by the holders of  Securities
evidencing not less than 25% of the Voting Rights; and (iv) certain events of
insolvency, readjustment of  debt, marshalling of  assets and liabilities  or
similar  proceedings and  certain  actions by  or  on  behalf of  the  Master
Servicer indicating  its  insolvency or  inability  to pay  its  obligations.
Material variations to the foregoing Events of Default (other than to shorten
cure  periods or  eliminate notice  requirements)  will be  specified in  the
related  Prospectus Supplement.  Unless otherwise  specified  in the  related
Prospectus Supplement, the Trustee shall, not later than the later of 60 days
after the occurrence  of any event which constitutes or, with notice or lapse
of  time or both,  would constitute an  Event of Default and  five days after
certain officers of  the Trustee become  aware of the  occurrence of such  an
event,  transmit by  mail to  the Depositor  and all  Securityholders of  the
applicable series notice  of such occurrence, unless such  default shall have
been cured or waived.

     The manner of determining the "Voting Rights" of a Security or  class or
classes of Securities will be specified in the related Prospectus Supplement.

RIGHTS UPON EVENT OF DEFAULT UNDER THE AGREEMENT

     So  long as an Event  of Default under  an Agreement remains unremedied,
the  Depositor  or  the Trustee  may,  and  at the  direction  of  holders of
Securities evidencing not  less than 51% (or such  other percentage specified
in  the related  Prospectus Supplement)  of  the Voting  Rights, the  Trustee
shall, terminate  all of the  rights and obligations  of the  Master Servicer
under  the  Agreement  and  in  and  to   the  Contracts  (other  than  as  a
Securityholder  or as  the owner  of  any Retained  Interest), whereupon  the
Trustee will succeed  to all of the responsibilities,  duties and liabilities
of the Master  Servicer under the  Agreement (except that  if the Trustee  is
prohibited  by  law  from  obligating  itself  to  make   advances  regarding
delinquent Contracts, or  if the related Prospectus Supplement  so specifies,
then the Trustee will  not be obligated  to make such  advances) and will  be
entitled  to similar compensation arrangements. Unless otherwise specified in
the related Prospectus Supplement, in the event that the Trustee is unwilling
or unable so  to act, it  may or, at  the written request  of the holders  of
Securities entitled  to at least  51% (or such other  percentage specified in
the related Prospectus Supplement) of the Voting Rights, it shall appoint, or
petition  a court  of competent jurisdiction  for the appointment  of, a loan
servicing institution acceptable to the Rating Agency with a net worth at the
time  of such  appointment  of at  least $15,000,000  (or  such other  amount
specified  in the related Prospectus  Supplement) 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  described in  the related  Prospectus Supplement,  the
holders of Securities representing at least 66 2/3% (or such other percentage
specified  in  the  related  Prospectus  Supplement)  of  the  Voting  Rights
allocated to the  respective classes of  Securities affected by any  Event of
Default will be entitled  to waive such Event of  Default; provided, however,
that an Event of Default involving a failure to distribute a required payment
to Securityholders described  in clause (i) under "Events of  Default" may be
waived only  by all of the Securityholders. Upon  any such waiver of an Event
of Default, such Event of Default shall cease to exist and shall be deemed to
have been remedied for every purpose under the Agreement.

     No Securityholders will have the  right under any Agreement to institute
any proceeding with  respect thereto unless such holder  previously has given
to the Trustee written notice of default and unless the holders of Securities
evidencing not  less than  25%  (or such  other percentage  specified in  the
related Prospectus Supplement) of the Voting Rights 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 sixty days (or such other number of days specified in the related
Prospectus  Supplement)  has  neglected  or  refused  to  institute any  such
proceeding. The Trustee,  however, is under no obligation  to exercise any of
the  trusts  or  powers  vested  in  it  by  any  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 holders of Securities covered  by such Agreement,
unless such Securityholders have  offered to the Trustee reasonable  security
or  indemnity  against the  costs,  expenses  and  liabilities which  may  be
incurred therein or thereby.

AMENDMENT

     Each  Agreement may  be  amended  by the  parties  thereto, without  the
consent of any of the holders of Securities covered by the  Agreement, (i) to
cure  any ambiguity  or mistake,  (ii) to correct,  modify or  supplement any
provision therein which may be  inconsistent with any other provision therein
or with the related Prospectus Supplement, (iii) to make any other provisions
with respect to  matters or questions  arising under the Agreement  which are
not materially  inconsistent with the  provisions thereof, or  (iv) to comply
with any  requirements imposed  by the Code;  provided that,  in the  case of
clause (iii), such amendment will not (as  evidenced by an opinion of counsel
to such effect) adversely affect in any material respect the interests of any
holder of Securities covered by  the Agreement. Unless otherwise specified in
the related Prospectus Supplement, each Agreement may also be amended by  the
Depositor, the Master  Servicer, if any, and the Trustee, with the consent of
the  holders of Securities affected thereby evidencing  not less than 51% (or
such other percentage specified in  the related Prospectus Supplement) of the
Voting  Rights, for  any  purpose; provided,  however, that  unless otherwise
specified in  the  related  Prospectus  Supplement,  no  such  amendment  may
(i) reduce in  any manner  the amount  of or  delay the  timing of,  payments
received or advanced on Contracts which are required to be distributed on any
Security without  the consent of the  holder of such Security  or (ii) reduce
the consent  percentages described in  this paragraph without the  consent of
the holders  of all  Securities covered by  such Agreement  then outstanding.
However, with  respect  to any  series  of Securities  as  to which  a  REMIC
election is to be made, the Trustee will  not consent to any amendment of the
Agreement unless it  shall first have received  an opinion of counsel  to the
effect that  such amendment will not result in the imposition of a tax on the
related Trust  Fund or cause the related  Trust Fund to fail to  qualify as a
REMIC at any time that the related Securities are outstanding.

THE TRUSTEE

     The Trustee under each Agreement or Trust Agreement will be named in the
related  Prospectus  Supplement.  The   commercial  bank,  national   banking
association, banking corporation or trust company serving as Trustee may have
a banking  relationship with the  Depositor and  its affiliates and  with any
Master Servicer and its affiliates.

DUTIES OF THE TRUSTEE

     The  Trustee  will  make  no  representations  as  to  the  validity  or
sufficiency of any Agreement or Trust Agreement,  the Securities or any Asset
or related document and is not accountable  for the use or application by  or
on behalf of any Master Servicer of any funds paid  to the Master Servicer or
its designee in respect of the Securities or the Assets, or deposited into or
withdrawn from the Collection Account or any other account by or on behalf of
the Master Servicer. If  no Event of Default has occurred  and is continuing,
the Trustee  is required to  perform only those duties  specifically required
under the related Agreement or  Trust Agreement, as applicable. However, upon
receipt of the various certificates, reports or other instruments required to
be furnished to it, the Trustee is required to examine such  documents and to
determine whether they conform to the  requirements of the Agreement or Trust
Agreement, as applicable.

CERTAIN MATTERS REGARDING THE TRUSTEE

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Trustee and any director, officer, employee or agent of the Trustee  shall be
entitled  to indemnification  out of  the  Collection Account  for any  loss,
liability  or expense  (including costs  and expenses  of litigation,  and of
investigation,  counsel  fees,   damages,  judgments  and  amounts   paid  in
settlement)  incurred  in  connection with  the  Trustee's  (i) enforcing its
rights  and remedies  and  protecting the  interests, of  the Securityholders
during the continuance of an  Event of Default, (ii) defending or prosecuting
any legal action in respect of the related Agreement or series of Securities,
or (iii) acting or refraining from acting  in good faith at the direction  of
the holders of the related series of Securities entitled to not less than 25%
(or  such other  percentage as  is specified  in the  related  Agreement with
respect  to any  particular matter)  of the  Voting Rights  for such  series;
provided, however,  that such  indemnification will not  extend to  any loss,
liability or  expense that  constitutes a specific  liability of  the Trustee
pursuant to  the related  Agreement, or  to  any loss,  liability or  expense
incurred by  reason of  willful misfeasance, bad  faith or negligence  on the
part  of  the Trustee  in  the  performance  of  its obligations  and  duties
thereunder, or by  reason of its  reckless disregard  of such obligations  or
duties, or  as may  arise from a  breach of  any representation,  warranty or
covenant of the Trustee made therein.

RESIGNATION AND REMOVAL OF THE TRUSTEE

     The Trustee may at any time resign from its obligations and duties under
an Agreement by  giving written notice  thereof to the Depositor,  the Master
Servicer,  if any,  and all  Securityholders. Upon  receiving such  notice of
resignation,  the  Depositor is  required  promptly  to appoint  a  successor
trustee acceptable  to the Master Servicer,  if any. 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  to continue as
such under the related Agreement,  or if at any time the Trustee shall become
incapable  of acting,  or  shall  be adjudged  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 change in the financial condition of the Trustee has adversely  affected or
will adversely affect  the rating on  any class of  the Securities, then  the
Depositor may remove  the Trustee and appoint a  successor trustee acceptable
to the  Master Servicer,  if any.  Holders of  the Securities  of any  series
entitled to at least  51% (or such other percentage specified  in the related
Prospectus Supplement) of the Voting Rights  for such series may at any  time
remove the Trustee without cause and appoint a successor trustee.

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall  not become  effective until acceptance  of appointment  by the
successor trustee.

CERTAIN TERMS OF THE INDENTURE

     Events of Default.  Unless otherwise specified in the related Prospectus
Supplement, Events of  Default under the  Indenture for each Series  of Notes
include:  (i)  a default for thirty  (30) days (or such other  number of days
specified  in such  Prospectus Supplement)  or  more in  the  payment of  any
principal of or interest on any Note of such series; (ii) failure  to perform
any other covenant of the Depositor or the  Trust Fund in the Indenture which
continues  for a  period of  sixty (60) days  (or such  other number  of days
specified in  such Prospectus  Supplement) after notice  thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) any representation or warranty made by the Depositor or the
Trust Fund in the Indenture or in any certificate or other  writing delivered
pursuant thereto or in connection therewith with respect to or affecting such
series  having been incorrect in a material  respect as of the time made, and
such breach is not cured within sixty (60) days (or such other number of days
specified in  such Prospectus  Supplement) after notice  thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement;  (iv) certain events  of bankruptcy, insolvency,  receivership or
liquidation  of the Depositor or  the Trust Fund;  or (v) any  other Event of
Default provided with respect to Notes of that series.

     If an Event of  Default with respect to  the Notes of any series  at the
time outstanding  occurs and is  continuing, either the Indenture  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 are Accrual  Securities, 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 a majority in aggregate outstanding  amount 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
Indenture  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, the Indenture 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 thirty (30) days or more, unless  (a) the holders
of  100%  (or such  other  percentage  specified  in the  related  Prospectus
Supplement) of  the then aggregate  outstanding amount 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 Indenture  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 Indenture  Trustee obtains  the consent  of the holders  of
662/3%  (or  such  other  percentage  specified  in  the  related  Prospectus
Supplement)  of the then  aggregate outstanding amount  of the  Notes of such
series.

     In the  event that  the Indenture Trustee  liquidates the  collateral in
connection with an Event of Default involving  a default for thirty (30) days
(or such other number of days specified in the related Prospectus Supplement)
or more in the payment of principal of  or interest on the Notes of a series,
the Indenture provides that  the Indenture 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 Indenture 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.

     Unless 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
Indenture Trustee, in case an Event of Default shall occur and  be continuing
with  respect to a series  of Notes, the Indenture 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  Indenture  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
Indenture Trustee or exercising any trust or power conferred on the Indenture
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.

     Discharge  of the  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 Indenture Trustee
for  cancellation  of   all  the  Notes  of  such  series  or,  with  certain
limitations, upon deposit with the  Indenture 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 Indenture 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 maturity 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.

     Indenture  Trustee's Annual  Report.   The  Indenture  Trustee for  each
series of Notes will be required to mail each year to all related Noteholders
a brief report relating to  its eligibility and qualification to  continue as
Indenture Trustee  under the  related Indenture, any  amounts advanced  by it
under the Indenture,  the amount, interest rate and maturity  date of certain
indebtedness owing by such Trust  to the applicable Indenture Trustee in  its
individual capacity, the property and funds physically held by such Indenture
Trustee as such and any action taken by it that materially affects such Notes
and that has not been previously reported.

     The Indenture Trustee.  The Indenture Trustee for a series of Notes will
be specified in the related Prospectus Supplement.  The Indenture Trustee for
any series  may resign  at any  time, in  which event  the Depositor will  be
obligated to appoint a successor trustee for  such series.  The Depositor may
also remove any such Indenture Trustee if such Indenture Trustee ceases to be
eligible to continue as such under the related Indenture or if such Indenture
Trustee  becomes insolvent.   In  such  circumstances the  Depositor will  be
obligated to appoint a successor trustee for the applicable series  of Notes.
Any  resignation or  removal of  the Indenture Trustee  and appointment  of a
successor trustee  for any  series of Notes  does not become  effective until
acceptance of the appointment by the successor trustee for such series.

     The  bank or  trust  company serving  as  Indenture Trustee  may have  a
banking  relationship with  the Depositor  or  any of  its affiliates  or the
Master Servicer or any of its affiliates.


                        DESCRIPTION OF CREDIT SUPPORT

GENERAL

     For any series of Securities Credit Support may be provided with respect
to one or more  classes thereof or the related Assets. Credit  Support may be
in  the form  of the  subordination  of one  or more  classes  of Securities,
letters of  credit, insurance policies, guarantees, the  establishment of one
or more reserve  funds or another method  of Credit Support described  in the
related Prospectus  Supplement, or  any combination of  the foregoing.  If so
provided in the related Prospectus Supplement, any form of Credit Support may
be structured  so as to be drawn  upon by more than one  series to the extent
described therein.

     Unless otherwise  provided in  the related  Prospectus Supplement  for a
series of Securities  the Credit Support will not  provide protection against
all risks of  loss and will  not guarantee repayment  of the entire  Security
Balance of the Securities and interest thereon. If losses or shortfalls occur
that exceed the amount  covered by Credit Support or that are  not covered by
Credit   Support,  Securityholders  will   bear  their  allocable   share  of
deficiencies. Moreover,  if a  form of  Credit Support  covers more than  one
series of  Securities  (each,  a  "Covered  Trust"),  holders  of  Securities
evidencing  interests in any  of such Covered  Trusts will be  subject to the
risk  that  such Credit  Support will  be  exhausted by  the claims  of other
Covered Trusts  prior to  such Covered  Trust receiving  any of  its intended
share of such coverage.

     If Credit  Support is provided  with respect to  one or more  classes of
Securities  of  a series,  or  the  related  Assets, the  related  Prospectus
Supplement  will  include a  description  of  (a) the  nature and  amount  of
coverage under such Credit Support, (b) any conditions to  payment thereunder
not otherwise described  herein, (c) the conditions (if any)  under which the
amount of coverage under  such Credit Support may be reduced  and under which
such  Credit Support  may  be  terminated or  replaced  and (d) the  material
provisions  relating  to  such  Credit  Support.  Additionally,  the  related
Prospectus Supplement will set forth  certain information with respect to the
obligor  under any  instrument  of  Credit  Support,  including  (i) a  brief
description of its principal business activities, (ii) its principal place of
business,  place of  incorporation and  the  jurisdiction under  which it  is
chartered or  licensed to do  business, (iii) if applicable, the  identity of
regulatory  agencies that exercise  primary jurisdiction over  the conduct of
its  business   and  (iv) its   total  assets,   and  its  stockholders'   or
policyholders'  surplus, if  applicable,  as  of the  date  specified in  the
Prospectus  Supplement. See  "Risk Factors--Credit  Support Limitations--Risk
That Credit Support Will Not Cover All Losses."

SUBORDINATE SECURITIES

     If  so specified  in  the  related Prospectus  Supplement,  one or  more
classes  of Securities  of a  series  may be  Subordinate Securities.  To the
extent  specified in  the related  Prospectus Supplement,  the rights  of the
holders of Subordinate  Securities to receive distributions  of principal and
interest  from  the Collection  Account  on  any  Distribution Date  will  be
subordinated to  such rights  of the  holders of  Senior Securities.   If  so
provided in the  related Prospectus Supplement, the subordination  of a class
may apply only in the event of (or may be limited to) certain types of losses
or shortfalls. The related  Prospectus Supplement will set  forth information
concerning the amount  of subordination of a class or  classes of Subordinate
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
be effected.

CROSS-SUPPORT PROVISIONS

     If the  Assets  for a  series  are divided  into separate  groups,  each
supporting  a separate  class or classes  of Securities  of a  series, credit
support   may  be  provided   by  cross-support  provisions   requiring  that
distributions be made on Senior  Securities evidencing interests in one group
of  Assets  prior  to  distributions  on  Subordinate  Securities  evidencing
interests  in  a  different  group  of  Assets within  the  Trust  Fund.  The
Prospectus  Supplement for a  series that includes  a cross-support provision
will describe the manner and conditions for applying such provisions.

INSURANCE OR GUARANTEES

     If so provided in the Prospectus Supplement for  a series of Securities,
the Contracts  in the related Trust Fund will  be covered for various default
risks by insurance policies or guarantees.

LETTER OF CREDIT

     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 one or more letters of credit, issued by a
bank or  financial institution specified  in such Prospectus  Supplement (the
"L/C Bank"). Under  a letter of  credit, the  L/C Bank will  be obligated  to
honor  draws  thereunder  in  an   aggregate  fixed  dollar  amount,  net  of
unreimbursed payments thereunder,  generally equal to a  percentage specified
in the  related Prospectus Supplement  of the aggregate principal  balance of
the Assets  on the related Cut-off Date or  of the initial aggregate Security
Balance of one or more classes of  Securities. If so specified in the related
Prospectus Supplement, the  letter of credit may permit draws in the event of
only certain types of losses  and shortfalls. The amount available  under the
letter of  credit  will, in  all  cases, be  reduced  to  the extent  of  the
unreimbursed payments thereunder and may otherwise be reduced as described in
the related Prospectus Supplement. 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.

INSURANCE POLICIES AND SURETY BONDS

     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.

RESERVE FUNDS

     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 one or more reserve funds in which cash, a
letter  of credit,  Permitted Investments,  a  demand note  or a  combination
thereof  will be deposited,  in the amounts  so specified  in such Prospectus
Supplement. The reserve funds  for a series may  also be funded over time  by
depositing therein  a specified amount  of the distributions received  on the
related Assets as specified in the related Prospectus Supplement.

     Amounts on  deposit in any reserve fund for  a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to  the extent specified in the  related Prospectus Supplement. A
reserve  fund  may   be  provided  to  increase  the   likelihood  of  timely
distributions  of  principal of  and  interest  on  the Certificates.  If  so
specified  in  the  related  Prospectus  Supplement,  reserve  funds  may  be
established  to provide  limited  protection against  only  certain types  of
losses and shortfalls. Following each  Distribution Date amounts in a reserve
fund  in excess  of  any amount  required  to be  maintained  therein may  be
released  from  the reserve  fund  under  the conditions  and  to the  extent
specified in the related Prospectus Supplement  and will not be available for
further application to the Securities.

     Moneys  deposited in  any Reserve  Funds will  be invested  in Permitted
Investments,   except  as  otherwise  specified  in  the  related  Prospectus
Supplement.  Unless otherwise specified in the related Prospectus Supplement,
any reinvestment income or other gain  from such investments will be credited
to the related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable  to  any related  Master  Servicer  or  another service  provider  as
additional compensation. The Reserve Fund, if any, for a series will not be a
part of the  Trust Fund unless otherwise specified in  the related Prospectus
Supplement.

     Additional information concerning any Reserve  Fund will be set forth in
the  related  Prospectus Supplement,  including the  initial balance  of such
Reserve Fund, the  balance required to be maintained in the Reserve Fund, the
manner in which such required balance will decrease over time, the  manner of
funding such  Reserve Fund, the purposes for which  funds in the Reserve Fund
may be applied to make distributions to Securityholders and use of investment
earnings from the Reserve Fund, if any.

CREDIT SUPPORT WITH RESPECT TO ABS

     If so  provided in the Prospectus Supplement for a series of Securities,
the ABS in  the related Trust Fund  and/or the Contracts underlying  such ABS
may  be covered  by one  or more  of  the types  of Credit  Support described
herein. The related Prospectus Supplement  will specify as to each such  form
of Credit  Support the information  indicated above with respect  thereto, to
the extent such information is material and available.


                    CERTAIN LEGAL ASPECTS OF THE CONTRACTS

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

GENERAL

     As a  result of  the assignment  of the  Contracts to  the Trustee,  the
Trustee will succeed collectively to  all of the rights (including  the right
to receive  payment on  the Contracts)  of the  obligee under the  Contracts.
Each Contract  evidences both (a) the obligation of  the obligor to repay the
loan evidenced  thereby, and  (b) the  grant of  a security  interest in  the
Manufactured Home to  secure repayment of such loan.  Certain aspects of both
features of the Contracts are described more fully below.

     The Contracts  generally are "chattel  paper" as defined in  the Uniform
Commercial Code (the "UCC") in effect in the states in which the Manufactured
Homes initially were  registered.  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  Agreement, the  Master  Servicer will  transfer
physical possession of the  Contracts to the Trustee or its  custodian or may
retain  possession  of the  Contracts  as  custodian  for  the Trustee.    In
addition,  the Master Servicer  will make  an appropriate  filing of  a UCC-1
financing statement in the appropriate states to give notice of the Trustee's
ownership  of the  Contracts.    Unless otherwise  specified  in the  related
Prospectus Supplement, the Contracts will  not be stamped or marked otherwise
to reflect their assignment from the Company  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 Trustee's interest in Contracts could be defeated.

SECURITY INTERESTS IN THE MANUFACTURED HOMES

     The Manufactured Homes securing the  Contracts may be located in all  50
states.  Security interests in manufactured homes may be perfected  either by
notation  of  the secured  party's lien  on  the certificate  of title  or by
delivery of the  required documents and payment  of a fee to  the state motor
vehicle  authority,  depending  on  state  law.   In  some  nontitle  states,
perfection pursuant to  the provisions  of the  UCC is required.   The  Asset
Seller may  effect such notation  or delivery of  the required  documents and
fees, and obtain possession of the certificate of title, as appropriate under
the laws of the state in which  any manufactured home securing a manufactured
housing conditional sales  contract is  registered.  In  the event the  Asset
Seller fails, due to clerical error, to effect such notation or  delivery, or
files the  security interest under the wrong law  (for example, under a motor
vehicle title statute rather than  under the UCC, in a few states), the Asset
Seller may  not have a first  priority security interest in  the Manufactured
Home securing a Contract.  As manufactured homes have become larger and often
have been  attached to their  sites without  any apparent  intention to  move
them, courts in many states have held that manufactured homes, under  certain
circumstances, may  become subject to  real estate title and  recording laws.
As a result,  a security interest  in a manufactured  home could be  rendered
subordinate to  the interests of  other parties  claiming an interest  in the
home under applicable state real estate law.   In order to perfect a security
interest in a  manufactured home under  real estate laws,  the holder of  the
security interest must file either a "fixture filing" under the provisions of
the UCC or  a real estate mortgage  under the real  estate laws of the  state
where the home is  located.  These  filings must be made  in the real  estate
records office of the county where the home is located.  Substantially all of
the  Contracts contain provisions  prohibiting the borrower  from permanently
attaching the  Manufactured Home to its  site.  So long as  the borrower does
not violate this agreement, a security interest in the Manufactured Home will
be governed by the  certificate of title laws or the UCC, and the notation of
the  security interest on  the certificate of  title or  the filing of  a UCC
financing  statement  will be  effective  to  maintain  the priority  of  the
security interest in the Manufactured Home.  If, however, a Manufactured Home
is permanently attached to  its site, other parties could  obtain an interest
in the Manufactured Home which is  prior to the security interest  originally
retained by the Asset Seller and transferred to the Depositor.   With respect
to a Series  of Certificates and  if so described  in the related  Prospectus
Supplement,  the  Master Servicer  may  be  required  to perfect  a  security
interest  in the Manufactured  Home under applicable  real estate laws.   The
Warranting  Party will  represent  that as  of the  date of  the sale  to the
Depositor it  has obtained  a perfected first  priority security  interest by
proper notation or  delivery of the required documents and  fees with respect
to substantially all of the Manufactured Homes securing the Contracts.

     The  Depositor will  cause the  security interests  in the  Manufactured
Homes  to be  assigned to  the Trustee  on behalf of  the Certificateholders.
Unless otherwise specified in the related Prospectus Supplement,  neither the
Depositor nor the Trustee will amend the certificates of title (or file UCC-3
statements) to identify the Trustee as the new secured party, and neither the
Depositor nor the  Master Servicer will deliver the  certificates of title to
the Trustee or  note thereon the interest  of the Trustee.   Accordingly, the
Asset Seller (or other originator of the Contracts) will continue to be named
as  the  secured  party  on  the   certificates  of  title  relating  to  the
Manufactured  Homes.    In  some  states, such  assignment  is  an  effective
conveyance of  such security interest without amendment  of any lien noted on
the related certificate of title and the new secured party succeeds to Master
Servicer's rights  as the  secured party.   However, in  some states,  in the
absence of an amendment to the certificate of title (or the filing of a UCC-3
statement), such assignment of the security interest in the Manufactured Home
may not be held effective or such security interests may not be perfected and
in the absence of such notation or delivery to the Trustee, the assignment of
the security interest in the  Manufactured Home may not be  effective against
creditors of the Asset Seller (or such other originator of the  Contracts) or
a trustee in bankruptcy of the Asset Seller (or such other originator).

     In  the  absence  of  fraud,  forgery or  permanent  affixation  of  the
Manufactured  Home   to  its  site   by  the  Manufactured  Home   owner,  or
administrative error by  state recording officials, the notation  of the lien
of the Asset Seller (or other originator of the Contracts) on the certificate
of title or delivery of the required documents and fees will be sufficient to
protect the Certificateholders against the rights of subsequent purchasers of
a Manufactured Home or subsequent lenders who take a security interest in the
Manufactured Home.   If  there are  any Manufactured  Homes as  to which  the
security interest  assigned to  the Trustee is  not perfected,  such security
interest would  be subordinate  to, among others,  subsequent purchasers  for
value  of Manufactured  Homes and  holders  of perfected  security interests.
There  also exists a risk  in not identifying the  Trustee as the new secured
party on  the certificate  of title  that, through  fraud or  negligence, the
security interest of the Trustee could be released.

     In the event that the  owner of a Manufactured Home moves it  to a state
other than the state in which such Manufactured Home initially is registered,
under the  laws  of  most  states  the perfected  security  interest  in  the
Manufactured Home  would continue for  four months after such  relocation and
thereafter only if and after the owner re-registers  the Manufactured Home in
such state.   If the owner  were to relocate  a Manufactured Home to  another
state and not re-register the Manufactured  Home in such state, and if  steps
are not taken  to re-perfect the Trustee's  security interest in  such state,
the security interest  in the Manufactured Home would cease  to be perfected.
A majority of states generally require surrender of a certificate of title to
re-register  a Manufactured  Home;  accordingly,  the  Master  Servicer  must
surrender  possession  if   it  holds  the  certificate  of   title  to  such
Manufactured Home  or, in the case of Manufactured Homes registered in states
which provide for notation  of lien, the Asset  Seller (or other  originator)
would  receive  notice   of  surrender  if  the  security   interest  in  the
Manufactured  Home is noted  on the certificate  of title.   Accordingly, the
Trustee would have the opportunity to re-perfect its security interest in the
Manufactured Home in the state of relocation.  In states which do not require
a  certificate   of  title   for  registration   of   a  manufactured   home,
re-registration could defeat perfection.  In the ordinary course of servicing
the manufactured housing contracts, the Master Servicer takes steps to effect
such  re-perfection upon receipt of notice  of re-registration or information
from  the obligor  as to  relocation.   Similarly,  when an  obligor  under a
manufactured housing contract  sells a manufactured home, the Master Servicer
must surrender possession of the  certificate of title or, if it is  noted as
lienholder on the  certificate of title, will  receive notice as a  result of
its  lien noted thereon  and accordingly will have  an opportunity to require
satisfaction of the  related manufactured housing conditional  sales contract
before release  of the  lien.  Under  the Agreement,  the Master  Servicer is
obligated  to take  such steps,  at  the Master  Servicer's  expense, as  are
necessary to  maintain perfection of  security interests in  the Manufactured
Homes.

     Under  the  laws of  most  states,  liens  for repairs  performed  on  a
Manufactured Home  and liens for  personal property taxes take  priority even
over  a perfected security interest.  The  Warranting Party will represent in
the Agreement that it has no knowledge of any such liens with  respect to any
Manufactured  Home securing  payment on  any Contract.   However,  such liens
could arise at  any time during  the term of a  Contract.  No notice  will be
given to the Trustee or Certificateholders in the event such a lien arises.

ENFORCEMENT OF SECURITY INTERESTS IN MANUFACTURED HOMES

     The Master Servicer on behalf of the Trustee, to the extent  required by
the  related Agreement,  may take  action to  enforce the  Trustee's security
interest with respect to Contracts  in default by repossession and  resale of
the Manufactured Homes  securing such  Defaulted Contracts.   So long as  the
Manufactured Home has not  become subject to the real estate  law, a creditor
can repossess a Manufactured Home 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  so that the  debtor may redeem  at or before  such resale.   In the
event of  such repossession and  resale of a  Manufactured Home, the  Trustee
would  be entitled to be  paid out of the  sale proceeds before such proceeds
could be applied to the payment of  the claims of unsecured creditors or  the
holders of subsequently perfected security  interests or, thereafter, to  the
debtor.

     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 manufactured home  securing such 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.

     Under  the terms of the federal Soldiers'  and Sailors' Civil Relief Act
of  1940, as  amended  (the "Relief  Act"), an  Obligor  who enters  military
service  after  the origination  of  such  Obligor's Contract  (including  an
Obligor who is a member of the National  Guard or is in reserve status at the
time of the origination  of the Contract and is later  called to active duty)
may not be charged interest above an  annual rate of 6% during the period  of
such  Obligor's active  duty status,  unless  a court  orders otherwise  upon
application of the  lender.  It  is possible that such  action 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 Contracts.
Any shortfall in  interest collections resulting from the  application of the
Relief Act,  to the extent  not covered  by the subordination  of a  Class of
Subordinated Certificates, could result in losses  to the holders of a Series
of Certificates.  In addition, the Relief Act imposes limitations which would
impair  the  ability of  the  Master Servicer  to  foreclose  on an  affected
Contract  during the Obligor's  period of active  duty status.   Thus, in the
event  that such a Contract goes into default, there may be delays and losses
occasioned by the inability to realize upon the Manufactured Home in a timely
fashion.

LAND-AND-HOME CONTRACTS

     If so specified in the related Prospectus Supplement, certain  Contracts
("Land-and-Home Contracts") may  be secured by a lien on the real property on
which the related Manufactured Home is located.

     General   Security  instruments  granting a  security  interest in  real
property on  which a Manufactured Home is located  may be mortgages, deeds of
trust, security deeds or deeds to  secure debt, depending upon the prevailing
practice  and  law  in the  state  in  which the  real  property  is located.
Mortgages, deeds  of trust and  deeds to secure debt  are herein collectively
referred to  as "mortgages."  Any of the  foregoing types  of mortgages  will
create a lien upon, or grant  a title interest in, the subject property,  the
priority  of  which  will depend  on  the  terms of  the  particular security
instrument,  as well  as separate,  recorded,  contractual arrangements  with
others  holding interests  in the  mortgaged property,  the knowledge  of the
parties to  such  instrument as  well  as the  order  of recordation  of  the
instrument in  the appropriate  public recording  office. However,  recording
does  not generally  establish  priority over  governmental  claims for  real
estate  taxes and assessments  and other  charges imposed  under governmental
police powers.

     Types of Mortgage Instruments  A mortgage either creates a lien  against
or constitutes a conveyance of real property between two parties--a mortgagor
(the borrower and  usually the owner of the subject property) and a mortgagee
(the lender). In contrast, a deed of trust is a three-party instrument, among
a trustor (the  equivalent of a mortgagor),  a trustee to whom  the mortgaged
property is conveyed,  and a beneficiary (the  lender) for whose  benefit the
conveyance is made. As used in  this Prospectus, unless the context otherwise
requires,  "mortgagor"  includes the  trustor  under a  deed of  trust  and a
grantor  under a  security deed or  a deed  to secure  debt. Under a  deed of
trust, the mortgagor grants the property, irrevocably until the debt is paid,
in  trust, generally with  a power of  sale as security  for the indebtedness
evidenced  by  the related  note. A  deed  to secure  debt typically  has two
parties. By executing a 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, generally with a power of
sale as security for the indebtedness evidenced by the related mortgage note.
In case the  mortgagor under a mortgage  is a land  trust, there would be  an
additional  party  because legal  title to  the  property is  held by  a land
trustee under  a land trust  agreement for the  benefit of the  mortgagor. At
origination of a mortgage loan involving a land trust, the mortgagor executes
a separate undertaking to make payments on the mortgage note. The mortgagee's
authority under a mortgage, the trustee's authority under a deed of trust and
the grantee's  authority under  a deed  to secure  debt are  governed by  the
express provisions of the  mortgage, the law of  the state in which the  real
property is located, certain federal laws (including, without limitation, the
Soldiers'  and Sailors' Civil Relief Act of 1940) and, in some cases, in deed
of trust transactions, the directions of the beneficiary.

     Interest in Real Property  The real property covered by a mortgage, deed
of  trust, security deed or deed to secure  debt is most often the fee estate
in land  and improvements.   However, such an  instrument may  encumber other
interests in real property such as a tenant's interest in a lease  of land or
improvements, or both,  and the leasehold estate  created by such lease.   An
instrument covering an interest  in real property other  than the fee  estate
requires special  provisions in the  instrument creating such interest  or in
the mortgage, deed of trust, security deed or deed to secure debt, to protect
the mortgagee against termination of  such interest before the mortgage, deed
of  trust, security deed  or deed to  secure debt is paid.   Unless otherwise
specified in  the Prospectus  Supplement, the Depositor  or the  Asset Seller
will make  certain  representations  and  warranties in  the  Agreement  with
respect to  any Contracts  that are  secured by  an interest  in a  leasehold
estate.  Such representation and warranties, if applicable, will be set forth
in the Prospectus Supplement.

     Foreclosure-General  Foreclosure  is a legal  procedure that allows  the
mortgagee to recover its mortgage debt  by enforcing its rights and available
legal  remedies under the  mortgage. If the mortgagor  defaults in payment or
performance of its obligations under the note or mortgage, the  mortgagee has
the right to institute foreclosure proceedings to sell the mortgaged property
at public auction to satisfy the indebtedness.

     Foreclosure procedures  with respect  to the  enforcement of  a mortgage
vary from  state to state. Two primary methods  of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted  in the  mortgage  instrument. There  are  several other  foreclosure
procedures  available in  some states  that are  either infrequently  used or
available only in certain limited circumstances, such as strict foreclosure.

     Judicial  Foreclosure  A judicial foreclosure proceeding is conducted in
a  court  having jurisdiction  over  the mortgaged  property.  Generally, the
action is initiated by the service of legal pleadings upon all parties having
an interest  of record  in the  real property.  Delays in  completion of  the
foreclosure may occasionally result from difficulties in locating defendants.
When the lender's right to foreclose is contested, the  legal proceedings can
be  time-consuming.  Upon  successful completion  of  a  judicial foreclosure
proceeding, the court generally issues a judgment of foreclosure and appoints
a  referee  or  other officer  to  conduct  a public  sale  of  the mortgaged
property, the proceeds of which are used to satisfy the judgment.  Such sales
are made in accordance with procedures that vary from state to state.

     Equitable  Limitations on Enforceability  of Certain Provisions   United
States  courts have  traditionally imposed  general  equitable principles  to
limit the remedies  available to a mortgagee in  connection with foreclosure.
These equitable  principles are generally  designed to relieve  the mortgagor
from the legal effect of mortgage defaults, to the extent that such effect is
perceived as harsh or unfair. Relying  on such principles, a court may  alter
the specific terms of a loan to  the extent it considers necessary to prevent
or remedy an injustice, undue oppression or overreaching, or may  require the
lender to undertake affirmative and  expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able
to reinstate the loan. In some  cases, courts have substituted their judgment
for the lender's  and have required  that lenders  reinstate loans or  recast
payment schedules in order to accommodate mortgagors who are suffering from a
temporary financial disability. In other cases, courts have limited the right
of the lender to foreclose if the default under the mortgage is not monetary,
e.g., the mortgagor  failed to maintain the mortgaged  property adequately or
the  mortgagor executed  a junior  mortgage  on the  mortgaged property.  The
exercise  by the  court of its  equity powers  will depend on  the individual
circumstances of each  case presented to  it. Finally, some courts  have been
faced with  the issue of  whether federal or state  constitutional provisions
reflecting due process concerns for  adequate notice require that a mortgagor
receive notice in addition to  statutorily-prescribed minimum notice. For the
most  part,  these  cases  have  upheld  the  reasonableness  of  the  notice
provisions or have found that a public sale under a mortgage providing for  a
power  of   sale  does  not   involve  sufficient  state  action   to  afford
constitutional protections to the mortgagor.

     Non-Judicial Foreclosure/Power of  Sale  Foreclosure of a  deed of trust
is generally  accomplished by a  non-judicial trustee's sale pursuant  to the
power of  sale granted  in the deed  of trust. A  power of sale  is typically
granted in  a deed of trust.  It may also be  contained in any other  type of
mortgage instrument. A power of sale allows  a non-judicial public sale to be
conducted generally  following a request  from the beneficiary/lender  to the
trustee to  sell the  property upon any  default by  the mortgagor  under the
terms of the  mortgage note or  the mortgage instrument  and after notice  of
sale is  given in accordance  with the terms  of the mortgage  instrument, as
well as applicable state law. In some states, prior to such sale, the trustee
under a deed of trust must record a notice of default and  notice of sale and
send a  copy to  the mortgagor  and to  any other  party who  has recorded  a
request for a copy of a notice of default and notice of sale. In addition, in
some states the  trustee must  provide notice  to any other  party having  an
interest of  record in the  real property, including  junior lienholders.   A
notice  of sale  must  be  posted in  a  public place  and,  in most  states,
published for  a specified  period of  time in  one or  more newspapers.  The
mortgagor  or   junior  lienholder  may   then  have  the  right,   during  a
reinstatement  period required in some states,  to cure the default by paying
the entire actual amount in  arrears (without acceleration) plus the expenses
incurred in enforcing the obligation.  In other states, the mortgagor  or the
junior  lienholder is not  provided a period  to reinstate the  loan, but has
only the right to  pay off the entire debt  to prevent the foreclosure  sale.
Generally, the procedure for public sale, the parties entitled to notice, the
method of giving notice and the applicable time periods are governed by state
law and  vary among the states. Foreclosure of a  deed to secure debt is also
generally accomplished by a non-judicial sale  similar to that required by  a
deed of trust, except that the lender or its agent, rather than a trustee, is
typically empowered to perform  the sale in accordance with the  terms of the
deed to secure debt and applicable law.

     Public Sale   A third  party may  be unwilling to  purchase a  mortgaged
property at a  public sale because of the difficulty in determining the value
of such property  at the time of sale, due to, among other things, redemption
rights which may exist  and the possibility of physical  deterioration of the
property during the foreclosure proceedings.  For these reasons, it is common
for the lender to purchase the mortgaged  property for an amount equal to  or
less  than  the underlying  debt  and accrued  and unpaid  interest  plus the
expenses  of  foreclosure.  Generally,  state  law  controls  the  amount  of
foreclosure  costs  and  expenses  which   may  be  recovered  by  a  lender.
Thereafter, subject  to the  mortgagor's right  in some states  to remain  in
possession during a redemption period,  if applicable, the lender will become
the owner of the property and have both the benefits and burdens of ownership
of the mortgaged property. For  example, the lender will become obligated  to
pay taxes, obtain  casualty insurance  and to  make 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.   Moreover, a  lender
commonly  incurs  substantial legal  fees  and  court  costs in  acquiring  a
mortgaged  property   through   contested   foreclosure   and/or   bankruptcy
proceedings.   Generally,  state  law  controls  the  amount  of  foreclosure
expenses and  costs, including attorneys'  fees, that  may be recovered  by a
lender.

     The  proceeds received  by  the referee  or  trustee from  the  sale are
applied  first  to  the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness secured by the mortgage under which the sale
was conducted. Any proceeds  remaining after satisfaction of  senior mortgage
debt are generally payable to the holders of junior mortgages and other liens
and claims in  order of their priority,  whether or not  the mortgagor is  in
default. Any additional proceeds are generally payable to the mortgagor.  The
payment of the proceeds to  the holders of junior mortgages may occur  in the
foreclosure  action  of  the  senior  mortgage  or   a  subsequent  ancillary
proceeding or  may require the  institution of separate legal  proceedings by
such holders.

Rights  of Redemption  The purposes of a foreclosure action are to enable the
mortgagee  to realize  upon its security  and to  bar the mortgagor,  and all
persons who  have an  interest in the  property which  is subordinate  to the
mortgage being  foreclosed, from  exercise of  their "equity of  redemption."
The  doctrine of  equity  of  redemption provides  that,  until the  property
covered by  a mortgage has been sold in  accordance with a properly conducted
foreclosure  and  foreclosure  sale,  those  having  an  interest  which   is
subordinate to that of the foreclosing mortgagee have an equity of redemption
and may  redeem the  property by  paying the  entire debt  with interest.  In
addition, in  some states, when a foreclosure  action has been commenced, the
redeeming party must pay certain costs of such action. Those having an equity
of redemption must  generally be made parties  and joined in  the foreclosure
proceeding  in  order  for their  equity  of  redemption to  be  cut  off and
terminated.

     The  equity of  redemption is a  common-law (non-statutory)  right which
exists  prior to  completion  of  the foreclosure,  is  not waivable  by  the
mortgagor,  must  be  exercised  prior  to foreclosure  sale  and  should  be
distinguished  from  the post-sale  statutory rights  of redemption.  In some
states, after sale pursuant to  a deed of trust or foreclosure of a mortgage,
the mortgagor  and foreclosed junior lienors are  given a statutory period in
which to  redeem the  property from  the  foreclosure sale.  In some  states,
statutory  redemption may  occur only  upon payment  of the  foreclosure sale
price. In other states, redemption may  be authorized if the former mortgagor
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  a  foreclosure  sale   or  sale  under  a  deed   of  trust.
Consequently, the practical effect  of the redemption right  is to force  the
lender to  maintain the property and pay the  expenses of ownership until the
redemption period has expired. In some states, a post-sale statutory right of
redemption may  exist following a  judicial foreclosure, but not  following a
trustee's sale under a deed of trust.

     Under  the REMIC  Provisions currently in  effect, property  acquired by
foreclosure generally  must not  be held for  more than  three years.  Unless
otherwise provided  in the related  Prospectus Supplement, with respect  to a
series of Securities for which an election is made  to qualify the Trust Fund
or a part thereof as a  REMIC, the Agreement will permit foreclosed  property
to be held for  more than three years if the  Internal Revenue Service grants
an  extension  of time  within  which to  sell  such property  or independent
counsel renders an  opinion to the effect that holding such property for such
additional period is permissible under the REMIC Provisions.

Anti-Deficiency  Legislation and  Other Limitations  on Lenders   Statutes in
some states  limit the  right of  a beneficiary under  a deed  of trust  or a
mortgagee  under a  mortgage to  obtain  a deficiency   judgment  against the
mortgagor following foreclosure  or sale under a deed of trust.  A deficiency
judgment  would be a personal judgment against  the former mortgagor equal to
the difference between  the net amount realized  upon the public sale  of the
real  property and the  amount due  to the lender.   Some states  require the
lender to exhaust the security afforded under a mortgage by foreclosure in an
attempt  to satisfy the full  debt before bringing  a personal action against
the  mortgagor.   In  certain other  states,  the lender  has  the option  of
bringing a  personal action against the  mortgagor 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.  In  some cases,  a lender  will be precluded  from exercising  any
additional rights  under  the note  or mortgage  if it  has  taken any  prior
enforcement action.    Consequently, the  practical  effect of  the  election
requirement, in those  states permitting such election, is  that lenders will
usually proceed  against the security  first rather than bringing  a personal
action against the mortgagor.   Finally, other statutory provisions limit any
deficiency judgment against the former mortgagor following a judicial 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 lender from  obtaining a large deficiency  judgment against the
former mortgagor as a result of low or no bids at the judicial sale.

     In  addition to  laws  limiting  or  prohibiting  deficiency  judgments,
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
collateral  or enforce a deficiency  judgment.  For  example, with respect to
federal  bankruptcy law,  a court  with  federal bankruptcy  jurisdiction may
permit a debtor  through his or her  Chapter 11 or Chapter  13 rehabilitative
plan to cure a monetary  default in respect of a mortgage loan  on a debtor's
residence  by  paying  arrearages  within   a  reasonable  time  period   and
reinstating  the  original mortgage  loan  payment schedule  even  though the
lender accelerated  the mortgage loan  and final judgment of  foreclosure had
been  entered in  state court  (provided  no sale  of the  residence  had yet
occurred) prior to  the filing of  the debtor's petition.   Some courts  with
federal bankruptcy jurisdiction have approved plans, based on  the particular
facts of the reorganization case, that effected the curing of a mortgage loan
default by paying arrearages over a number of years.

     Courts with federal bankruptcy jurisdiction have also indicated that the
terms  of a mortgage loan secured by  property of the debtor may be modified.
These courts have  allowed modifications that include reducing  the amount of
each monthly payment,  changing the rate of interest,  altering the repayment
schedule, forgiving all  or a portion of  the debt and reducing  the lender's
security interest to  the value of the  residence, thus leaving the  lender a
general  unsecured creditor  for  the  difference between  the  value of  the
residence and the outstanding  balance of the loan.   Generally, however, the
terms of a mortgage loan secured only  by a mortgage on real property that is
the  debtor's principal  residence may  not be  modified pursuant  to a  plan
confirmed  pursuant  to Chapter  11  or  Chapter 13  except  with  respect to
mortgage  payment arrearages,  which may  be cured  within a  reasonable time
period.

     Certain tax liens arising  under the Internal Revenue  Code of 1986,  as
amended, may  in certain circumstances  provide priority  over the lien  of a
mortgage or deed of trust.  In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by  numerous federal and some state  consumer protection laws.
These laws include the federal  Truth-in-Lending Act, Real Estate  Settlement
Procedures Act, Equal  Credit Opportunity Act, Fair Credit  Billing Act, Fair
Credit  Reporting  Act and  related  statutes.    These federal  laws  impose
specific statutory liabilities upon lenders  who originate mortgage loans and
who fail  to comply  with the  provisions of  the law.   In  some cases  this
liability may affect assignees of the mortgage loans.

     Environmental  Legislation.  Certain states  impose a statutory lien for
associated costs on property that is  the subject of a cleanup action  by the
state  on account  of hazardous  wastes or  hazardous substances  released or
disposed of on the  property.  Such a lien will  generally have priority over
all subsequent liens  on the property and,  in certain of these  states, will
have priority over prior recorded liens including the lien of a mortgage.  In
addition, under  federal environmental legislation  and under state law  in a
number of states, a secured party that takes a deed in lieu of foreclosure or
acquires a mortgaged property  at a foreclosure  sale or becomes involved  in
the operation  or management of a property  so as to be deemed  an "owner" or
"operator"  of the  property may  be liable  for the costs  of cleaning  up a
contaminated site.   Although such costs could be substantial,  it is unclear
whether they would be  imposed on a lender (such as a  Trust Fund) secured by
residential real property.  In the event that title to real property securing
a Contract in a Trust  Fund was acquired by the Trust Fund  and cleanup costs
were  incurred in  respect of  the  Mortgaged Property,  the  holders of  the
related series of Securities might realize a loss if such costs were required
to be paid by the Trust Fund.

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.

TRANSFERS OF MANUFACTURED HOMES; ENFORCEABILITY OF "DUE-ON-SALE" CLAUSES

     The Contracts,  in general, prohibit the sale or transfer of the related
Manufactured Homes without the  consent of the Master Servicer and permit the
acceleration of the maturity of the Contracts by the Master Servicer upon any
such sale  or transfer that is not consented  to.  Unless otherwise specified
in the  related Prospectus  Supplement, the Master  Servicer expects  that it
will  permit most  transfers of  Manufactured  Homes and  not accelerate  the
maturity  of the related  Contracts.  In  certain cases, the  transfer may be
made by a delinquent obligor in order to avoid a repossession proceeding with
respect to a Manufactured Home.

     In the case of a transfer of a Manufactured  Home after which the Master
Servicer  desires to  accelerate the  maturity of  the related  Contract, the
Master  Servicer's ability to  do so will depend  on the enforceability under
state  law of  the  "due-on-sale"  clause.   The  Garn-St Germain  Depositary
Institutions  Act  of  1982  preempts,  subject  to  certain  exceptions  and
conditions,  state  laws  prohibiting  enforcement of  "due-on-sale"  clauses
applicable  to the  Manufactured Homes.    Consequently, in  some states  the
Master Servicer  may be prohibited  from enforcing a "due-on-sale"  clause in
respect of certain Manufactured Homes.

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 loan  which is
secured  by  a first  lien on  certain  kinds of  manufactured housing.   The
Contracts would  be covered if  they satisfy certain conditions,  among other
things, governing  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 or foreclosure with respect to 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.   The  related Asset  Seller  will represent  that  all of  the
Contracts comply with applicable usury law.

     Usury statutes  differ in their  provisions as to the  consequences of a
usurious  loan.   One group of  statutes requires  the lender to  forfeit the
interest due above the applicable limit or impose a specified penalty.  Under
this statutory scheme,  the obligor may cancel the  indebtedness and security
interest  upon paying  its  debt with  lawful interest,  and  the lender  may
foreclose, but only for  the debt plus  lawful interest.   A second group  of
statutes is more  severe.  A violation  of this type of usury  law results in
the invalidation of the transaction, thereby permitting the obligor to cancel
the recorded mortgage or deed of trust without any payment or prohibiting the
lender from foreclosing.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal  law provides  that  property  owned  by  persons  convicted  of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased  with the proceeds of, such crimes.  Under
procedures  contained in  the Comprehensive  Crime Control  Act of  1984 (the
"Crime  Control Act"),  the government  may  seize the  property even  before
conviction. The government  must publish notice of  the forfeiture proceeding
and may give notice to all parties  "known to have an alleged interest in the
property," including the holders of mortgage loans.

     A lender  may avoid  forfeiture of its  interest in  the property  if it
establishes that: (i) its security interest was  executed and recorded before
commission  of the  crime upon  which the  forfeiture is  based,  or (ii) the
lender was,  at the time of  execution of the security  interest, "reasonably
without cause to  believe" that the property  was used in, or  purchased with
the proceeds of, illegal drug or RICO activities.


                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

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

     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  (other
than a  partnership that is not treated  as a United States  person under any
applicable Treasury  regulations), 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  person have the
authority to control all substantial decisions of the trust.  Notwithstanding
the preceding sentence, to the extent provided in regulations, certain trusts
in existence on August 20, 1996 and  treated as United States person prior to
such date that elect to continue to be treated as United States  person shall
be considered U.S. persons as well.

GENERAL

     The  federal  income  tax  consequences  to  Securityholders  will  vary
depending on whether  an election is made to treat the Trust Fund relating to
a particular Series of Securities as a REMIC  under the Code.  The Prospectus
Supplement  for  each Series  of  Securities  will  specify whether  a  REMIC
election will be made.

GRANTOR TRUST FUNDS

     If the related Prospectus Supplement  indicates that the Trust Fund will
be treated as a grantor trust, then Brown & Wood LLP will deliver its opinion
that  the Trust Fund  will not be  classified as an association  taxable as a
corporation and  that each such  Trust Fund will  be classified as  a grantor
trust under  subpart E, Part I  of subchapter J of  the Code.  In  this case,
owners  of Certificates will  be treated for  federal income tax  purposes as
owners of a portion of the Trust Fund's assets as described below.

A.  SINGLE CLASS OF GRANTOR TRUST CERTIFICATES

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

     Each Grantor Trust  Certificateholder will be required to  report on its
federal   income  tax   return  in   accordance  with   such   Grantor  Trust
Certificateholder's method  of accounting  its pro rata  share of  the entire
income from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates,  including interest, original  issue discount ("OID"),  if any,
prepayment fees, assumption fees, any  gain recognized upon an assumption and
late payment  charges received by the  Master Servicer.   Under Code Sections
162 or 212 each  Grantor Trust Certificateholder will  be entitled to  deduct
its pro rata  share of servicing fees, prepayment fees,  assumption fees, any
loss recognized upon an assumption  and late payment charges retained by  the
Master  Servicer, provided that such  amounts are reasonable compensation for
services rendered to  the Trust Fund.  Grantor  Trust Certificateholders that
are individuals, estates or trusts will be entitled to deduct their  share of
expenses as  itemized deductions only  to the  extent such expenses  plus all
other Code Section  212 expenses  exceed two  percent of  its adjusted  gross
income.  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  and (ii)  80% of  the amount  of itemized  deductions
otherwise allowable for such taxable year.  A Grantor Trust Certificateholder
using the cash method of accounting must take into account its pro rata share
of income  and deductions  as and  when collected  by or  paid to  the Master
Servicer.   A  Grantor Trust  Certificateholder  using an  accrual method  of
accounting must take into account its pro rata share of income and deductions
as they become due or are paid to  the Master Servicer, whichever is earlier.
If the  servicing  fees paid  to the  Master Servicer  are  deemed to  exceed
reasonable servicing  compensation,  the  amount  of  such  excess  could  be
considered as an ownership interest  retained by the Master Servicer  (or any
person to whom the Master Servicer assigned for value all or a portion of the
servicing fees)  in a portion  of the interest payments  on the Assets.   The
Assets would then  be subject  to the  "coupon stripping" rules  of the  Code
discussed below.

     Unless otherwise specified in  the related Prospectus Supplement,  as to
each Series of Certificates evidencing an  interest in a Trust Fund comprised
of Contracts, Brown & Wood LLP will have advised the Depositor that:

          (i) a Grantor  Trust Certificate owned by a  "domestic building and
     loan  association"  within  the  meaning  of  Code  Section  7701(a)(19)
     representing principal and  interest payments on Contracts  that satisfy
     the applicable sentence in the following paragraph will be considered to
     represent "loans .  .  .   secured by an interest in real property which
     is .   .  .   residential property"  within the meaning of  Code Section
     7701(a)(19)(C)(v), to  the extent that  the Assets  represented by  that
     Grantor Trust Certificate  are of a type described in such Code section;
     and

          (ii) a Grantor Trust Certificate  owned by a real estate investment
     trust representing an interest in  Mortgage Assets will be considered to
     represent  "real  estate  assets" within  the  meaning  of  Code Section
     856(c)(4)(A),  and interest  income on  the Contracts  that satisfy  the
     applicable  sentence in  the  following  paragraph  will  be  considered
     "interest  on obligations secured by mortgages  on real property" within
     the meaning of Code Section 856(c)(3)(B), to the extent that  the Assets
     represented by that Grantor Trust Certificate are of a type described in
     such Code section.

     Under Code  Section 7701(a)(19)(C)(v), "loans secured by  an interest in
real property" include  loans secured by mobile homes not used on a transient
basis.  The Treasury regulations under Code Section 856 state that  the local
law definitions  are not controlling in  determining the meaning  of the term
"real property" for purposes  of Code Section 856,  and the Internal  Revenue
Service ("IRS") has  ruled that obligations secured by  permanently installed
mobile  home units  qualify as  "real  estate assets"  under this  provision.
Entities affected by  the foregoing Code provisions that  are considering the
purchase  of Certificates  evidencing interests  in Trust  Fund comprised  of
Contracts should consult their tax advisors regarding such provisions.

     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.

     Stripped  Bonds  and  Coupons.    Certain Trust  Funds  may  consist  of
Government Securities which constitute "stripped bonds" or "stripped coupons"
as those terms  are defined in  section 1286 of the  Code, and, as  a result,
such  assets would be  subject to the  stripped bond provisions  of the Code.
Under these rules, such Government  Securities are treated as having original
issue discount based on the purchase price and the stated redemption price at
maturity of each  Security.  As such, Grantor  Trust Certificateholders would
be required to include in  income their pro rata share of the  original issue
discount  on each  Government Security  recognized in  any  given year  on an
economic accrual basis even  if the Grantor Trust Certificateholder is a cash
method  taxpayer.   Accordingly,  the sum  of the  income  includible to  the
Grantor  Trust  Certificateholder in  any  taxable  year may  exceed  amounts
actually received during such year.

     Premium.   The price paid  for a Grantor  Trust Certificate by  a holder
will be allocated to such holder's undivided interest in each Asset  based on
each  Asset's relative  fair market  value, so  that such  holder's undivided
interest  in each  Asset  will have  its  own tax  basis.   A  Grantor  Trust
Certificateholder that acquires an interest in Assets at a premium may  elect
to amortize  such premium under a constant interest method, provided that the
underlying mortgage loans  with respect to such Assets  were originated after
September 27,  1985.  Premium  allocable to  mortgage loans originated  on or
before September 27, 1985 should be allocated among the principal payments on
such  mortgage  loans and  allowed  as  an  ordinary deduction  as  principal
payments are made.  Amortizable bond premium will be  treated as an offset to
interest  income on  such Grantor  Trust  Certificate.   The  basis for  such
Grantor  Trust Certificate  will be  reduced to  the extent  that amortizable
premium is  applied to offset interest payments.   It is not  clear whether a
reasonable prepayment assumption  should be used in computing amortization of
premium allowable  under Code  Section 171.   A Certificateholder  that makes
this election for a Certificate that is acquired at a premium will be  deemed
to  have made an election  to amortize bond premium  with respect to all debt
instruments  having amortizable  bond  premium  that  such  Certificateholder
acquires during the year of the election or thereafter.

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

     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.

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

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

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

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

     A holder  who acquired a Grantor Trust  Certificate at a market discount
also may be  required to defer a  portion of its interest deductions  for the
taxable  year  attributable  to  any indebtedness  incurred  or  continued to
purchase  or carry  such  Grantor  Trust  Certificate purchased  with  market
discount.  For  these purposes, the de  minimis rule referred above  applies.
Any such deferred interest expense would not exceed the  market discount that
accrues during such taxable  year and is, in general, allowed  as a deduction
not later  than  the year  in which  such market  discount  is includible  in
income.  If such holder elects to include market discount in income currently
as it accrues on  all market discount instruments acquired by  such holder in
that taxable year  or thereafter, the interest deferral  rule described above
will not apply.

     Election to  Treat All Interest  as OID.   The OID Regulations  permit a
Certificateholder to  elect to  accrue all  interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based on a  constant yield method for Certificates acquired on or after April
4, 1994.  If such an election were to be made with respect to a Grantor Trust
Certificate with market  discount, the Certificateholder  would be deemed  to
have made an  election to  include in income  currently market discount  with
respect  to all  other  debt  instruments having  market  discount that  such
Certificateholder  acquires during  the year of  the election  or thereafter.
Similarly,  a Certificateholder  that makes  this election for  a Certificate
that is acquired  at a premium  will be  deemed to have  made an election  to
amortize bond premium with respect to all debt instruments having amortizable
bond premium  that such Certificateholder  owns or acquires.   See "--Regular
Certificates--Premium" herein.  The election to accrue interest, discount and
premium  on  a  constant  yield  method  with  respect  to a  Certificate  is
irrevocable.

B.  MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

     1.  Stripped Bonds and Stripped Coupons

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

     Servicing  fees  in   excess  of  reasonable  servicing   fees  ("excess
servicing")  will be treated  under the stripped  bond rules.   If the excess
servicing fee is less  than 100 basis points (i.e., 1%  interest on the Asset
principal  balance) or the Certificates 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 Certificates  should be
treated as  market discount.   The  IRS appears  to  require that  reasonable
servicing fees be calculated on an  Asset by Asset basis, which could  result
in some Assets being treated as having more than 100 basis points of interest
stripped  off.   See  "--Non-REMIC  Certificates"  and "Multiple  Classes  of
Grantor Trust Certificates--Stripped Bonds and Stripped Coupons" herein.

     Although  not  entirely  clear, a  Stripped  Bond  Certificate generally
should  be  treated as  an  in interest  in  Assets issued  on  the day  such
Certificate is purchased for purposes of calculating any  OID.  Generally, if
the discount  on an Asset is larger  than a de minimis  amount (as calculated
for purposes of  the OID rules)  a purchaser  of such a  Certificate will  be
required to accrue  the discount under the  OID rules of  the Code.  See  "--
Non-REMIC Certificates" and  "--Single Class of Grantor  Trust Certificates--
Original Issue Discount"  herein.  However,  a purchaser  of a Stripped  Bond
Certificate  will be required  to account for  any discount on  the Assets as
market discount  rather than OID if either (i) the amount of OID with respect
to the  Assets is  treated as  zero under the  OID de  minimis rule  when the
Certificate was stripped or (ii) no more than 100 basis points (including any
amount of servicing fees in excess  of reasonable servicing fees) is stripped
off of the  Trust Fund's Assets.  Pursuant to Revenue Procedure 91-49, issued
on  August  8,  1991,  purchasers  of Stripped  Bond  Certificates  using  an
inconsistent method of accounting must  change their method of accounting and
request the consent of the IRS to the change in  their accounting method on a
statement attached  to their first  timely tax  return filed after  August 8,
1991.

     The  precise   tax  treatment   of  Stripped   Coupon  Certificates   is
substantially uncertain.   The Code could  be read literally  to require that
OID computations be made for each payment from each Asset.  However, based on
the  recent  IRS  guidance,  it  appears that  all  payments  from  an  Asset
underlying  a Stripped  Coupon  Certificate  should be  treated  as a  single
installment obligation subject to the OID  rules of the Code, in which  case,
all  payments  from  such Asset  would  be  included  in the  Asset's  stated
redemption  price at  maturity for  purposes  of calculating  income on  such
certificate under the OID rules of the Code.

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

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

     Treatment  of Certain Owners.   Several Code sections provide beneficial
treatment to certain taxpayers that invest in Assets of the type that make up
the Trust  Fund.   With respect  to these  Code sections,  no specific  legal
authority  exists  regarding  whether  the  character  of  the  Grantor Trust
Certificates, for federal  income tax purposes, will  be the same as  that of
the underlying Assets.  While Code Section 1286 treats a stripped  obligation
as a  separate obligation for purposes of the Code provisions addressing OID,
it is  not clear  whether such  characterization would  apply with regard  to
these other Code  sections.  Although the issue is not free from doubt, based
on  policy considerations, each  class of Grantor  Trust Certificates, unless
otherwise  specified  in   the  related  Prospectus  Supplement,   should  be
considered  to represent  "real estate  assets"  within the  meaning of  Code
Section 856(c)(4)(A)  and "loans .   .   .  secured  by, an interest  in real
property  which is .  .  .   residential real property" within the meaning of
Code Section 7701(a)(19)(C)(v),  and interest income attributable  to Grantor
Trust Certificates should be considered to represent "interest on obligations
secured by mortgages  on real  property" within the  meaning of Code  Section
856(c)(3)(B), provided that  in each case the underlying  Assets and interest
on such Assets qualify for  such treatment.  Prospective purchasers to  which
such characterization  of an  investment in  Certificates is material  should
consult their own tax advisors  regarding the characterization of the Grantor
Trust Certificates and the income therefrom.

     2.   Grantor  Trust Certificates  Representing Interests in  Loans Other
Than ARM Loans

     The original  issue discount  rules of Code  Sections 1271  through 1275
will be applicable to  a Certificateholder's interest in  those Assets as  to
which the conditions  for the application of  those sections are met.   Rules
regarding  periodic  inclusion  of  original issue  discount  in  income  are
applicable  to  mortgages  of  corporations originated  after  May  27, 1969,
mortgages  of noncorporate  mortgagors  (other  than individuals)  originated
after July 1,  1982, and mortgages of  individuals originated after  March 2,
1984.  Under the OID Regulations, such original issue discount could arise by
the charging of points by the originator of the mortgage in an amount greater
than  the statutory de minimis exception,  including a payment of points that
is currently deductible by the  borrower under applicable Code provisions, or
under certain circumstances, by the presence of "teaser" rates on the Assets.
OID  on  each  Grantor Trust  Certificate  must  be included  in  the owner's
ordinary income for federal income tax  purposes as it accrues, in accordance
with  a constant interest  method that takes into  account the compounding of
interest, in advance of receipt of the cash attributable to such income.  The
amount  of OID required  to be included  in an owner's income  in any taxable
year with respect  to a Grantor Trust Certificate representing an interest in
Assets other than  Assets with interest rates that  adjust periodically ("ARM
Loans")  likely will  be  computed  as described  below  under "--Accrual  of
Original Issue  Discount." The following  discussion is based in  part on the
OID Regulations and in  part on the provisions of the Tax  Reform Act of 1986
(the  "1986 Act").   The  OID Regulations  generally  are effective  for debt
instruments issued  on or  after April  4, 1994,  but may  be relied upon  as
authority  with  respect to  debt  instruments,  such  as the  Grantor  Trust
Certificates,  issued after  December  21,  1992.    Alternatively,  proposed
Treasury regulations issued December 21, 1992 may be treated as authority for
debt instruments issued after December 21,  1992 and prior to April 4,  1994,
and proposed  Treasury regulations issued in 1986 and  1991 may be treated as
authority for instruments issued before December 21, 1992.  In applying these
dates, the issued  date of  the Assets  should be used,  or, in  the case  of
Stripped  Bond Certificates or  Stripped Coupon  Certificates, the  date such
Certificates are  acquired.   The holder of  a Certificate  should be  aware,
however, that  neither the proposed  OID Regulations nor the  OID Regulations
adequately address certain issues relevant to prepayable securities.

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

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

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

     3.  Grantor Trust Certificates Representing Interests in ARM Loans

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

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

C.  SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

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

     The Taxpayer Relief Act of 1997 (the "Act") reduces the maximum rates on
long-term  capital gains  recognized  on capital  assets  held by  individual
taxpayers for more  than eighteen months as  of the date of  disposition (and
would  further reduce the  maximum rates on  such gains in the  year 2001 and
thereafter for certain  individual taxpayers who meet  specified conditions).
The capital  gains rate for  capital assets held by  individual taxpayers for
more than twelve months but less than eighteen months was not  changed by the
Act ("mid-term rate").   The Act does  not change the capital gain  rates for
corporations.   Prospective investors should  consult their own  tax advisors
concerning these tax law changes.

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

D.  NON-U.S. PERSONS

     Generally,  to  the extent  that a  Grantor Trust  Certificate evidences
ownership in underlying Mortgage  Assets that were issued  on or before  July
18, 1984, interest or OID paid  by the person required to withhold tax  under
Code Section  1441 or  1442 to (i)  an owner  that is not  a U.S.  Person (as
defined below) or (ii) a Grantor Trust Certificateholder holding on behalf of
an owner  that is not  a U.S. Person will  be subject to  federal income tax,
collected by  withholding, at  a rate  of 30% or  such lower  rate as  may be
provided for interest by an applicable tax treaty.  Accrued OID recognized by
the owner on  the sale or exchange of  such a Grantor Trust  Certificate also
will  be subject to  federal income tax  at the  same rate.   Generally, such
payments would not  be subject to  withholding to the  extent that a  Grantor
Trust Certificate evidences  ownership in Assets issued after  July 18, 1984,
by  natural persons  if such  Grantor  Trust Certificateholder  complies with
certain  identification  requirements  (including delivery  of  a  statement,
signed by  the Grantor  Trust Certificateholder  under penalties  of perjury,
certifying that such Grantor Trust Certificateholder is not a U.S. Person and
providing the  name and  address  of such  Grantor Trust  Certificateholder).
Additional  restrictions  apply to  Assets of  where the  mortgagor is  not a
natural person in order to qualify for the exemption from withholding.

     As used  herein, a  "U.S. Person"  means a  citizen or  resident of  the
United States, a corporation or a partnership organized in or under  the laws
of the  United States or  any political  subdivision thereof, an  estate, the
income of which from sources outside the United States is includible in gross
income for federal income tax purposes regardless of its connection  with the
conduct of  a trade or  business within  the United States,  or a trust  if a
court within the United States is  able to exercise primary supervision  over
the administration  of the trust and one or  more United States trustees have
authority to control all substantial decisions of the trust.

E.  INFORMATION REPORTING AND BACKUP WITHHOLDING

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

F.   NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the  Treasury Department issued new regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors are  urged  to consult  their own  tax advisors  regarding the  New
Regulations.

REMICS

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

     In general,  with respect  to each  Series of  Certificates for  which a
REMIC election is  made, (i) such Certificates  held by a thrift  institution
taxed as  a "domestic building  and loan association" will  constitute assets
described in  Code  Section  7701(a)(19)(C)  to  the  extent  the  underlying
Contracts  constitute such  assets; (ii)  such  Certificates held  by a  real
estate  investment trust  will  constitute "real  estate  assets" within  the
meaning of Code  Section 856(c)(4)(A) to the extent  the underlying Contracts
constitute  such assets; and  (iii) interest on  such Certificates  held by a
real estate  investment trust  will be  considered  "interest on  obligations
secured by  mortgages on real  property" within the  meaning of Code  Section
856(c)(3)(B) to the extent  the underlying Contracts constitute  such assets.
Under Code Section  7701(a)(19)(C)(v), "loans secured by an  interest in real
property"  include  loans secured  by mobile  homes not  used on  a transient
basis.  The Treasury regulations under Code  Section 856 state that the local
law definitions are not  controlling in determining  the meaning of the  term
"real property"  for purposes  of Section  856, and  the IRS  has ruled  that
obligations  secured by  permanently installed mobile  home units  qualify as
"real  estate  assets"  under  this  provision.   Entities  affected  by  the
foregoing Code provisions  that are considering the  purchase of Certificates
evidencing interests  in a Trust  Fund comprised of Contracts  should consult
their tax  advisors  regarding such  provisions.   If less  than  95% of  the
REMIC's  assets  are  assets  qualifying  under any  of  the  foregoing  Code
sections, the Certificates will be qualifying  assets only to the extent that
the REMIC's assets are qualifying assets.   In addition, payments on Mortgage
Assets held pending distribution on the REMIC Certificates will be considered
to  be real  estate assets for  purposes of  Code Section 856(c).   The Small
Business Job Protection  Act of 1996, as  part of the repeal of  the bad debt
reserve  method for  thrift institutions,  repealed the  application of  Code
Section 593(d) to any taxable year beginning after December 31, 1995.

     In some  instances the  Assets  may not  be treated  entirely as  assets
described in  the foregoing  sections.   REMIC  Certificates held  by a  real
estate  investment trust will  not constitute "Government  Securities" within
the meaning  of Code Section 856(c)(4)(A),  and REMIC Certificates held  by a
regulated  investment company  will  not constitute  "Government  Securities"
within the meaning of Code Section 851(b)(4)(A)(ii).  REMIC Certificates held
by certain financial institutions will constitute "evidences of indebtedness"
within the meaning of Code Section 582(c)(1).

     A "qualified mortgage"  for REMIC purposes is any  obligation (including
certificates  of participation  in such  an obligation)  that  is principally
secured by an interest in real property and that is  transferred to the REMIC
within a prescribed time period in exchange for regular or residual interests
in the  REMIC.  The  REMIC Regulations provide  that manufactured  housing or
mobile  homes  (not  including  recreational  vehicles,  campers  or  similar
vehicles) that  are "single family  residences" under Code  Section 25(e)(10)
will qualify  as real property  without regard to state  law classifications.
Under  Code  Section  25(e)(10),  a  single  family  residence  includes  any
manufactured home that has a minimum of 400 square feet of living space and a
minimum width in excess of 102 inches and that is of a kind customarily  used
at a fixed location.

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

     Only  REMIC  Certificates,  other  than  the  residual  interest in  the
Subsidiary REMIC, issued by the Master REMIC will be offered hereunder.   The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes  of determining  whether the  REMIC Certificates  will be  (i) "real
estate assets" within  the meaning of Section 856(c)(4)(A) of  the Code; (ii)
"loans secured by an interest  in real property" under Section 7701(a)(19)(C)
of the Code;  and (iii) whether the  income on such Certificates  is interest
described in Section 856(c)(3)(B) of the Code.

A.  TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

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

     Original Issue Discount and Premium.  The REMIC Regular Certificates may
be issued with OID.  Generally,  such OID, if any, will equal  the difference
between  the  "stated  redemption  price  at maturity"  of  a  REMIC  Regular
Certificate  and its  "issue price."  Holders  of any  class of  Certificates
issued  with OID  will be required  to include  such OID in  gross income for
federal income  tax purposes  as it  accrues, in accordance  with a  constant
interest method based  on the  compounding of interest  as it accrues  rather
than in  accordance with  receipt of  the interest  payments.   The following
discussion  is based  in  part on  the  OID Regulations  and in  part  on the
provisions of the Tax Reform Act of 1986  (the "1986 Act").  Holders of REMIC
Regular  Certificates (the  "REMIC  Regular  Certificateholders")  should  be
aware, however,  that the OID  Regulations do not adequately  address certain
issues  relevant  to  prepayable  securities,  such  as   the  REMIC  Regular
Certificates.

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

     In general, each  REMIC Regular Certificate will be treated  as a single
installment obligation issued  with an amount of  OID equal to the  excess of
its  "stated redemption price at maturity"  over its "issue price." The issue
price  of  a  REMIC  Regular  Certificate  is  the first  price  at  which  a
substantial amount of REMIC Regular Certificates of that class are first sold
to  the public (excluding bond houses, brokers, underwriters or wholesalers).
If less than  a substantial  amount of  a particular class  of REMIC  Regular
Certificates is  sold  for cash  on or  prior to  the date  of their  initial
issuance (the "Closing Date"), the issue price for such class will be treated
as the fair market value of such class on the Closing Date.   The issue price
of a REMIC  Regular Certificate also includes  the amount paid by  an initial
Certificateholder for accrued interest that relates  to a period prior to the
issue date of the REMIC Regular Certificate.   The stated redemption price at
maturity  of a  REMIC  Regular Certificate  includes  the original  principal
amount  of the  REMIC Regular  Certificate,  but generally  will not  include
distributions  of interest if such distributions constitute "qualified stated
interest."  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  REMIC Regular  Certificate.
Interest  is payable at  a single fixed  rate only if  the rate appropriately
takes   into   account  the   length  of   the  interval   between  payments.
Distributions of interest on REMIC Regular Certificates with respect to which
Deferred Interest will  accrue will not constitute qualified  stated interest
payments,  and the stated redemption price  at maturity of such REMIC Regular
Certificates  includes all  distributions of  interest as  well as  principal
thereon.

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

     Under the de  minimis rule, OID on  a REMIC Regular Certificate  will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of  the REMIC  Regular Certificate.   For this purpose,  the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full  years (i.e.,
rounding down partial years) from the  issue date until each distribution  in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the  amount of each distribution included
in  the stated redemption price at  maturity of the REMIC Regular Certificate
and the denominator  of which is the  stated redemption price at  maturity of
the REMIC Regular  Certificate.  Although currently unclear,  it appears that
the schedule  of such distributions  should be determined in  accordance with
the  Prepayment Assumption.   The  Prepayment  Assumption with  respect to  a
Series of  REMIC  Regular Certificates  will  be  set forth  in  the  related
Prospectus Supplement.  Holders generally must report de minimis OID pro rata
as principal payments are received, and  such income will be capital gain  if
the REMIC  Regular Certificate 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.

     The Prospectus Supplement  with respect to a Trust  Fund may provide for
certain  REMIC Regular  Certificates  to be  issued  at prices  significantly
exceeding their  principal amounts  or based on  notional principal  balances
(the "Super-Premium Certificates").   The income tax treatment  of such REMIC
Regular  Certificates is  not entirely  certain.   For information  reporting
purposes,  the  Trust Fund  intends  to take  the  position  that the  stated
redemption price at maturity of such REMIC Regular Certificates is the sum of
all payments to be made on  such REMIC Regular Certificates determined  under
the  Prepayment  Assumption,   with  the  result  that   such  REMIC  Regular
Certificates would be  issued with OID.   The calculation  of income in  this
manner could result in negative  original issue discount (which delays future
accruals of OID rather than being immediately deductible) when prepayments on
the  Mortgage Assets exceed those  estimated under the Prepayment Assumption.
The  IRS might  contend, however,  that certain  proposed contingent  payment
rules contained in  regulations issued on December 15, 1994,  with respect to
original issue  discount, should apply  to such Certificates.   Although such
rules are not applicable to  instruments governed by Code Section 1272(a)(6),
they represent the only guidance regarding the current views of the  IRS with
respect to contingent payment instruments.  In the alternative, the IRS could
assert that  the stated redemption  price at  maturity of such  REMIC Regular
Certificates  should be  limited to  their principal  amount (subject  to the
discussion below under "--Accrued Interest Certificates"), so that such REMIC
Regular Certificates would  be considered for federal income  tax purposes to
be issued  at a  premium.   If such  a position  were to  prevail, the  rules
described below  under "--Taxation of Owners of  REMIC Regular Certificates--
Premium" would  apply.   It is unclear  when a  loss may  be claimed for  any
unrecovered  basis for a  Super-Premium Certificate.   It is  possible that a
holder  of a  Super-Premium  Certificate  may  only claim  a  loss  when  its
remaining basis  exceeds the maximum  amount of future payments,  assuming no
further prepayments  or when  the final payment  is received with  respect to
such Super-Premium Certificate.

     Under  the REMIC  Regulations,  if the  issue price  of a  REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered  disproportionately   high.    Accordingly,   such  REMIC  Regular
Certificate generally should  not be treated  as a Super-Premium  Certificate
and the rules  described below under "--REMIC  Regular Certificates--Premium"
should  apply.   However,  it  is  possible that  holders  of  REMIC  Regular
Certificates issued at a  premium, even if  the premium is  less than 25%  of
such Certificate's actual principal balance, will be required to amortize the
premium under an original issue discount method or contingent interest method
even though  no election  under Code  Section 171  is made  to amortize  such
premium.

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

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

     Variable  Rate REMIC Regular  Certificates.  REMIC  Regular Certificates
may  provide for  interest based  on a  variable rate.   Interest based  on a
variable rate  will constitute qualified  stated interest and  not 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," a  combination of  a single
fixed rate and one or more "qualified floating rates," one "qualified inverse
floating rate," or  a combination of "qualified  floating rates" that  do not
operate  in  a  manner  that significantly  accelerates  or  defers  interest
payments on such REMIC Regular Certificate.

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

     Although unclear at present, the  Depositor intends to treat interest on
a REMIC Regular  Certificate that is a  weighted average of the  net interest
rates on Mortgage  Loans as  qualified stated  interest.  In  such case,  the
weighted average rate  used to compute the  initial pass-through rate on  the
REMIC Regular  Certificates will be deemed to be  the index in effect through
the life of  the REMIC Regular Certificates.   It is possible,  however, that
the IRS may treat  some or all of the interest  on REMIC Regular Certificates
with  a  weighted  average rate  as  taxable  under  the  rules  relating  to
obligations providing for contingent payments.  Such treatment may effect the
timing of income accruals on such REMIC Regular Certificates.

     Election to Treat  All Interest as  OID.  The  OID Regulations permit  a
Certificateholder  to elect  to accrue  all interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based  on a constant yield method.  If  such an election were to be made with
respect  to   a  REMIC  Regular   Certificate  with   market  discount,   the
Certificateholder would  be deemed  to have made  an election  to include  in
income currently market  discount with respect to all  other debt instruments
having market discount  that such Certificateholder acquires  during the year
of the  election or  thereafter.  Similarly,  a Certificateholder  that makes
this election for a Certificate that is acquired at a premium will  be deemed
to have made an  election to amortize bond  premium with respect to all  debt
instruments  having amortizable bond premium that such Certificateholder owns
or  acquires.   See "--  REMIC  Regular Certificates--Premium"  herein.   The
election to accrue interest, discount and  premium on a constant yield method
with respect to a Certificate is irrevocable.

     Market Discount.  A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the  OID Regulations, "market discount" equals the
excess,  if any,  of (i)  the  REMIC Regular  Certificate's stated  principal
amount or,  in the case of a REMIC Regular Certificate with OID, the adjusted
issue price (determined  for this purpose  as if the purchaser  had purchased
such REMIC Regular Certificate  from an original holder) over  (ii) the price
for   such  REMIC   Regular   Certificate   paid  by   the   purchaser.     A
Certificateholder  that purchases  a REMIC  Regular Certificate  at  a market
discount will recognize income upon receipt of each distribution representing
amounts included in such certificate's  stated redemption price at  maturity.
In particular, under Section 1276 of the Code such a holder generally will be
required to allocate each such  distribution first to accrued market discount
not  previously included in income, and to  recognize ordinary income to that
extent.  A  Certificateholder may elect to include market  discount in income
currently as  it accrues  rather than  including it  on a  deferred basis  in
accordance with  the foregoing.   If made,  such election  will apply  to all
market  discount bonds  acquired by  such Certificateholder  on or  after the
first day of the first taxable year to which such election applies.

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

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

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

     A  holder who acquired a REMIC Regular  Certificate at a market discount
also  may be required to defer  a portion of its  interest deductions for the
taxable  year  attributable to  any  indebtedness  incurred or  continued  to
purchase or carry such Certificate purchased with market discount.  For these
purposes, the de minimis rule referred  to above applies.  Any such  deferred
interest expense  would not  exceed the market  discount that  accrues during
such taxable year and is, in  general, allowed as a deduction not  later than
the  year in which  such market  discount is includible  in income.   If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable  year
or thereafter, the interest deferral rule described above will not apply.

     Premium.  A purchaser of a  REMIC Regular Certificate that purchases the
REMIC Regular Certificate  at a cost (not including  accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will
be  considered to have purchased  the REMIC Regular  Certificate at a premium
and may  elect to  amortize such premium  under a constant  yield method.   A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect  to all  debt instruments having  amortizable bond  premium that
such  Certificateholder  acquires   during  the  year  of   the  election  or
thereafter.  It is not clear whether the Prepayment Assumption would be taken
into account in  determining the  life of the  REMIC Regular Certificate  for
this purpose.   However, the Legislative  History states that the  same rules
that  apply to  accrual of  market  discount (which  rules require  use  of a
Prepayment  Assumption  in accruing  market  discount with  respect  to REMIC
Regular Certificates  without regard to  whether such Certificates  have OID)
will also  apply in amortizing bond premium under Code Section 171.  The Code
provides that amortizable  bond premium will be allocated  among the interest
payments on such  REMIC Regular Certificates and will be applied as an offset
against such interest payment.   On June 27,  1996, the IRS published in  the
Federal Register proposed  regulations on the  amortization of bond  premium.
The foregoing discussion  is based in part on such proposed regulations.  The
proposed regulations generally  would be effective for  Certificates acquired
on or  after the  date 60  days after the  date they  are published  as final
regulations in the Federal Register.  Certificateholders should consult their
tax advisors regarding  the possibility of making an election to amortize any
such bond premium.

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

     Effects of  Defaults and Delinquencies.  Certain  Series of Certificates
may  contain one  or more classes  of Subordinated  Certificates, and  in the
event there are defaults  or delinquencies on the Assets,  amounts that would
otherwise  be  distributed on  the Subordinated  Certificates may  instead be
distributed on  the  Senior Certificates.    Subordinated  Certificateholders
nevertheless  will  be  required  to  report  income  with  respect  to  such
Certificates  under an  accrual method  without giving  effect to  delays and
reductions in distributions on such Subordinated Certificates attributable to
defaults and delinquencies on the Assets, except to the extent that it can be
established that such amounts are uncollectible.   As a result, the amount of
income  reported by  a  Subordinated Certificateholder  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  Subordinated Certificate  is  reduced as  a result  of
defaults and  delinquencies on  the Assets.   Timing and  characterization of
such  losses  is  discussed in  "--REMIC  Regular  Certificates--Treatment of
Realized Losses" below.

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

     Gain  from the sale or other disposition  of a REMIC Regular Certificate
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent  that such gain  does not exceed  the excess,  if any, of  (i) the
amount that  would have been includible in  such holder's income with respect
to the REMIC Regular Certificate had  income accrued thereon at a rate  equal
to 110% of the  AFR as defined in  Code Section 1274(d) determined as  of the
date of  purchase of  such REMIC  Regular Certificate,  over (ii)  the amount
actually includible in such holder's income.

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

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

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

     Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

     Non-Interest   Expenses  of  the   REMIC.    Under   temporary  Treasury
regulations,  if the  REMIC is  considered to  be a  "single-class REMIC,"  a
portion  of  the  REMIC's servicing,  administrative  and  other non-interest
expenses  will  be  allocated  as  a separate  item  to  those  REMIC Regular
Certificateholders    that   are    "pass-through    interest   holders."    
Certificateholders  that are  pass-through  interest  holders should  consult
their own tax  advisors about the impact  of these rules on  an investment in
the REMIC Regular Certificates.   See "Pass-Through of Non-Interest  Expenses
of  the REMIC"  under "Taxation  of  Owners of  REMIC Residual  Certificates"
below.

     Treatment of Realized  Losses.  Although not entirely  clear, it appears
that holders  of REMIC Regular  Certificates that are corporations  should in
general be allowed  to deduct as an  ordinary loss any loss  sustained during
the taxable  year on  account of  any such  Certificates  becoming wholly  or
partially worthless, and  that, in general, holders of  Certificates that are
not corporations should be allowed to deduct as a short-term capital loss any
loss sustained  during the taxable  year on account of  any such Certificates
becoming wholly worthless.   Although the matter is  not entirely clear, non-
corporate holders of Certificates may be allowed a bad debt deduction at such
time that the principal balance of any such Certificate is reduced to reflect
realized losses resulting  from any liquidated Assets.   The Internal Revenue
Service, however, could take the  position that non-corporate holders will be
allowed a bad debt deduction to reflect realized losses only after all Assets
remaining  in the related Trust Fund have been liquidated or the Certificates
of the related Series have been  otherwise retired.  Potential investors  and
holders  of the  Certificates are  urged to  consult their  own tax  advisors
regarding the appropriate timing, amount  and character of any loss sustained
with  respect to  such Certificates,  including any  loss resulting  from the
failure to recover  previously accrued interest or discount  income.  Special
loss rules are  applicable to banks and thrift  institutions, including rules
regarding reserves  for bad  debts.   Such taxpayers  are advised to  consult
their tax advisors regarding the treatment of losses on Certificates.

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

     Further, a REMIC Regular  Certificate will not be included in the estate
of a non-resident alien  individual and will not be subject  to United States
estate  taxes.    However,  Certificateholders  who  are  non-resident  alien
individuals should consult their tax advisors concerning this question.

     REMIC Regular  Certificateholders who are  not U.S. Persons  and persons
related to such  holders should not acquire any  REMIC Residual Certificates,
and   holders   of   REMIC  Residual   Certificates   (the   "REMIC  Residual
Certificateholder") and persons related  to REMIC Residual Certificateholders
should not  acquire any REMIC  Regular Certificates without  consulting their
tax advisors as to the possible adverse tax consequences of doing so.

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

     New  Withholding  Regulations.    On  October  6,  1997,   the  Treasury
Department  issued new regulations (the "New Regulations") which make certain
modifications  to  the   withholding,  backup  withholding  and   information
reporting  rules described  above.    The New  Regulations  attempt to  unify
certification   requirements  and  modify   reliance  standards.     The  New
Regulations will generally be effective  for payments made after December 31,
1998, subject to  certain transition rules.  Prospective  investors are urged
to consult their own tax advisors regarding the New Regulations.

B.  TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

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

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

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

     Taxable Income  of the  REMIC Attributable to  Residual Interests.   The
taxable income of the REMIC will reflect a netting of (i) the income from the
Assets and the  REMIC's other assets and  (ii) the deductions allowed  to the
REMIC for interest and  OID on the REMIC Regular Certificates  and, except as
described above under "--Taxation  of Owners of REMIC Regular  Certificates--
Non-Interest Expenses of the REMIC," other expenses.  REMIC taxable income is
generally  determined  in  the  same  manner  as the  taxable  income  of  an
individual  using the  accrual  method  of accounting,  except  that (i)  the
limitations  on deductibility of investment interest expense and expenses for
the production of income do not apply, (ii) all bad  loans will be deductible
as  business bad  debts, and  (iii) the  limitation on  the  deductibility of
interest and expenses  related to tax-exempt income will apply.   The REMIC's
gross income includes  interest, original issue  discount income, and  market
discount income, if  any, on the  Contracts, reduced by  amortization of  any
premium on  the Contracts,  plus income  on  reinvestment of  cash flows  and
reserve assets, plus any cancellation of  indebtedness income upon allocation
of realized losses to the REMIC  Regular Certificates.  Note that the  timing
of  cancellation  of   indebtedness  income  recognized  by   REMIC  Residual
Certificateholders  resulting from defaults  and delinquencies on  Assets may
differ from the time of the actual loss on the Asset.  The REMIC's deductions
include interest  and original  issue discount expense  on the  REMIC Regular
Certificates,  servicing fees on the Contracts, other administrative expenses
of  the REMIC  and realized losses  on the  Contracts.  The  requirement that
REMIC  Residual Certificateholders  report their  pro rata  share of  taxable
income or net loss of the REMIC will continue until there are no Certificates
of any class of the related Series outstanding.

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

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

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

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

     Mark  to Market  Rules.    Prospective purchasers  of  a REMIC  Residual
Certificate should be aware that  the IRS recently finalized regulations (the
"Mark-to-Market Regulations") which provide that a REMIC Residual Certificate
acquired after January  3, 1995  cannot be  marked to market.   The  Mark-to-
Market  Regulations  replaced  the  temporary  regulations  which  allowed  a
Residual  Certificate 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.

     Pass-Through of Non-Interest Expenses of the REMIC.  As a general  rule,
all of the fees and expenses of a REMIC will be taken into account by holders
of the REMIC  Residual Certificates.   In the case of  a single class  REMIC,
however, the  expenses and  a matching  amount of  additional income  will be
allocated,  under temporary  Treasury regulations,  among  the REMIC  Regular
Certificateholders and the REMIC Residual Certificateholders on a daily basis
in  proportion   to  the  relative   amounts  of  income  accruing   to  each
Certificateholder on that day.  In general terms, a single class REMIC is one
that  either (i)  would qualify,  under existing  Treasury regulations,  as a
grantor trust if  it were not  a REMIC (treating  all interests as  ownership
interests, even if  they would be classified  as debt for federal  income tax
purposes) or  (ii) is  similar to  such a trust  and is  structured with  the
principal purpose of avoiding the single class REMIC rules.  Unless otherwise
stated in  the applicable  Prospectus Supplement, the  expenses of  the REMIC
will  be allocated to holders  of the related  REMIC Residual Certificates in
their entirety and not to holders of the related REMIC Regular Certificates.

     In the case  of individuals (or  trusts, estates  or other persons  that
compute their income in  the same manner as individuals) who  own an interest
in a REMIC Regular  Certificate or a  REMIC Residual Certificate directly  or
through a pass-through interest holder that is required to pass miscellaneous
itemized  deductions  through  to  its  owners  or  beneficiaries  (e.g.    a
partnership, an  S corporation  or a  grantor trust),  such expenses  will be
deductible under Code Section 67 only to the extent that such  expenses, plus
other "miscellaneous  itemized deductions"  of the  individual, exceed 2%  of
such  individual's adjusted  gross  income.   In  addition,  Code Section  68
provides that  the amount of  itemized deductions otherwise allowable  for an
individual  whose  adjusted  gross  income  exceeds  a  certain  amount  (the
"Applicable Amount") will be reduced by the lesser of (i) 3% of the excess of
the individual's adjusted gross income over the Applicable Amount or (ii) 80%
of  the amount  of itemized  deductions otherwise  allowable for  the taxable
year.  The amount of  additional taxable income recognized by  REMIC Residual
Certificateholders who are subject to  the limitations of either Code Section
67 or  Code Section  68 may  be substantial.   Further,  holders (other  than
corporations)  subject  to  the  alternative   minimum  tax  may  not  deduct
miscellaneous  itemized deductions in  determining such  holders' alternative
minimum taxable income.  The REMIC is required to report to each pass-through
interest holder and to the IRS such holder's allocable share, if  any, of the
REMIC's  non-interest  expenses.   The  term  "pass-through  interest holder"
generally refers to  individuals, entities taxed  as individuals and  certain
pass-through entities,  but does not  include real estate  investment trusts.
REMIC  Residual  Certificateholders  that are  pass-through  interest holders
should consult their own tax advisors about  the impact of these rules on  an
investment in the REMIC Residual Certificates.

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

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

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

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

     In  addition, the  Small Business  Job Protection  Act of  1996 provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative minimum taxable income of  a residual holder.  First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule  that  taxable  income  cannot  be  less  than  excess
inclusions.  Second, the amount of any alternative minimum tax  net operating
loss deductions  must be  computed without regard  to any  excess inclusions.
Third, a residual  holder's alternative minimum taxable income for a tax year
cannot be  less than excess inclusions for the year.  The effect of this last
statutory amendment is  to prevent the  use of  nonrefundable tax credits  to
reduce a taxpayer's income tax below its tentative minimum  tax computed only
on 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.

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

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

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

C.  PROHIBITED TRANSACTIONS AND OTHER TAXES

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from  "prohibited  transactions"  (the "Prohibited  Transactions  Tax").   In
general,  subject to certain  specified exceptions, a  prohibited transaction
means  the disposition of an Asset, the receipt of income from a source other
than  an  Asset  or  certain  other permitted  investments,  the  receipt  of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the Assets for temporary investment pending distribution
on the Certificates.   It  is not  anticipated that  the Trust  Fund for  any
Series of Certificates will engage in any prohibited transactions in which it
would recognize a material amount of net income.

     In  addition,  certain contributions  to a  Trust  Fund as  to  which an
election has been made to treat such Trust Fund as a REMIC made after the day
on which  such Trust  Fund issues all  of its  interests could result  in the
imposition  of a  tax on the  Trust Fund  equal to 100%  of the  value of the
contributed property (the "Contributions Tax").  No Trust Fund for any Series
of Certificates will accept contributions that would subject it to such tax.

     In addition, a Trust Fund as to which an election has been made to treat
such  Trust Fund as a REMIC may also  be subject to federal income tax at the
highest corporate rate on "net  income from foreclosure property," determined
by reference to the rules applicable to real estate investment trusts.   "Net
income from  foreclosure property"  generally means  income from  foreclosure
property other than qualifying income for a real estate investment trust.

     Where any Prohibited  Transactions Tax,  Contributions Tax,  tax on  net
income  from foreclosure property or  state or local  income or franchise tax
that may be imposed  on a REMIC relating to any Series of Certificates arises
out  of  or results  from  (i) a  breach  of the  related  Master Servicer's,
Trustee's  or  Asset Seller's  obligations,  as the  case may  be,  under the
related Agreement  for such  Series, such tax  will be  borne by  such Master
Servicer, Trustee or Asset Seller, as  the case may be, out of its  own funds
or (ii) the Asset Seller's obligation to repurchase a Contract, such tax will
be  borne  by the  Asset Seller.   In  the event  that such  Master Servicer,
Trustee or Asset Seller, as the case may be, fails to pay  or is not required
to pay  any such tax as provided  above, such tax will be  payable out of the
Trust  Fund  for  such Series  and  will  result in  a  reduction  in amounts
available to be distributed to the Certificateholders of such Series.

D.  LIQUIDATION AND TERMINATION

     If  the REMIC adopts a plan  of complete liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's  final tax  return a  date on  which such  adoption is  deemed to
occur,  and sells all of its assets (other  than cash) within a 90-day period
beginning on  such date,  the REMIC  will not  be subject  to any  Prohibited

Transaction  Tax,  provided   that  the  REMIC  credits  or   distributes  in
liquidation all of  the sale proceeds plus  its cash (other than  the amounts
retained  to  meet   claims)  to  holders  of  Regular   and  REMIC  Residual
Certificates within the 90-day period.

     The REMIC will  terminate shortly following the retirement  of the REMIC
Regular Certificates.  If a REMIC Residual Certificateholder's adjusted basis
in  the REMIC Residual Certificate exceeds the  amount of cash distributed to
such  REMIC Residual Certificateholder in final  liquidation of its interest,
then  it would  appear that  the  REMIC Residual  Certificateholder would  be
entitled to a loss equal to the amount of such excess.  It is unclear whether
such a loss, if allowed, will be a capital loss or an ordinary loss.

E.  ADMINISTRATIVE MATTERS

     Solely for the purpose of the administrative provisions of the Code, the
REMIC  generally will  be treated  as  a partnership  and the  REMIC Residual
Certificateholders will be treated as the partners.  Certain information will
be furnished  quarterly to each  REMIC Residual Certificateholder who  held a
REMIC Residual Certificate on any day in the previous calendar quarter.

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

F.  TAX-EXEMPT INVESTORS

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

G.  RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONS

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

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

TAX-RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES

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

     A tax is imposed on a "pass-through entity" (as defined below) holding a
residual interest in a  REMIC if at any time  during the taxable year of  the
pass-through entity  a disqualified organization  is the record holder  of an
interest in such  entity.  The amount of  the tax is equal to  the product of
(A) the amount  of excess inclusions  for the taxable  year allocable to  the
interest held by  the disqualified organization and (B)  the highest marginal
federal income tax rate applicable  to corporations.  The pass-through entity
otherwise liable  for the tax, for  any period during which  the disqualified
organization  is the  record holder of  an interest  in such entity,  will be
relieved  of liability for  the tax if  such record holder  furnishes to such
entity  an  affidavit   that  such  record  holder  is   not  a  disqualified
organization  and, for  such period,  the pass-through  entity does  not have
actual  knowledge  that  the  affidavit  is  false.    For  this  purpose,  a
"pass-through entity"  means (i) a regulated investment  company, real estate
investment trust  or common trust  fund, (ii) a partnership,  trust or estate
and (iii)  certain  cooperatives.   Except  as may  be  provided in  Treasury
regulations not  yet issued, any person holding an interest in a pass-through
entity as  a nominee  for another  will, with  respect to  such interest,  be
treated  as a  pass-through  entity.   The tax  on  pass-through entities  is
generally effective for periods after March 31, 1988, except that in the case
of  regulated investment  companies, real  estate  investment trusts,  common
trust  funds and  publicly-traded partnerships  the tax  shall apply  only to
taxable years of  such entities  beginning after  December 31,  1988.   Under
proposed   legislation,  large  partnerships  (generally  with  250  or  more
partners) will be  taxable on excess inclusion income as if all partners were
disqualified organizations.

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

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

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

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

TAX CHARACTERIZATION OF A TRUST FUND AS A PARTNERSHIP

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

A.  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 counsel to the Depositor will,
except as otherwise provided in the related Prospectus Supplement, advise the
Depositor 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, etc.  The  discussion below assumes that all payments  on the Notes
are denominated in U.S. dollars.   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., 1/4% 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 or the Depositor (including a holder of 10%
of  the outstanding Certificates) or  a "controlled foreign corporation" with
respect to  which the Trust  Fund or the Asset  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 counsel to  the Depositor, 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 would likely  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.

B.   TAX CONSEQUENCES TO HOLDER OF THE CERTIFICATES

     Treatment of the Trust Fund as a Partnership.  The Depositor 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 Master 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 Contracts (including appropriate adjustments for market discount,  OID
and bond premium) and  any gain upon collection or disposition  of Contracts.
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 Contracts.

     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
Contracts  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 Contracts
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  Company.  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 Master 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 Contract, 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 should not have OID income.  However, the
purchase price paid  by the Trust  Fund for the  Contracts 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
Mortgage Loan by Contract basis.)

     If  the Trust  Fund  acquires the  Contracts  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 Contracts or to offset any  such
premium against  interest income  on the  Contracts.   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.  Pursuant to  final Treasury regulations issued May
8, 1997 under  Section 708  of the Code,  if such  a termination occurs,  the
Trust Fund (the  "old partnership") would be deemed  to contribute its assets
to a new partnership (the "new partnership") in exchange for interests in the
new partnership.  Such  interests would be deemed distributed to the Partners
of the old  partnership in liquidation thereof, which would  not constitute a
sale or exchange.

     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 Contracts  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 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 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-1  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 Company 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.

     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 enticed 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.

     New  Withholding  Regulations.    On   October  6,  1997,  the  Treasury
Department issued new regulations (the "New  Regulations") which make certain
modifications  to  the  withholding,   backup  withholding  and   information
reporting  rules described  above.    The New  Regulations  attempt to  unify
certification   requirements  and  modify   reliance  standards.     The  New
Regulations will generally be effective  for payments made after December 31,
1998, subject to  certain transition rules.  Prospective  investors are urged
to consult their own tax advisors regarding the New Regulations.

TAX TREATMENT OF CERTIFICATES AS DEBT FOR TAX PURPOSES

A.   CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

     If the  related Prospectus  Supplement indicates  that the  Certificates
will be  treated as indebtedness for federal  income tax purposes, then based
on the application  of existing law  to the facts as  set forth in  the Trust
Agreement and other relevant documents and assuming compliance with the terms
of  the  Trust Agreement  as  in  effect  on  the  date of  issuance  of  the
Certificates, Brown &  Wood LLP, special tax  counsel to the Depositor  ("TAX
COUNSEL"), will deliver its opinion that the Certificates will  be treated as
debt instruments for federal income tax purposes as of such date.

     The Depositor  and the  Certificateholders will express  in the  related
Trust  Agreement  their   intent  that,  for  applicable  tax  purposes,  the
Certificates  will  be indebtedness  secured  by  the  related Assets.    The
Depositor 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
Depositor may treat this transaction as a sale of an interest in the  related
Assets 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  IRS and the  courts have set forth  several
factors to be  take 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 will analyze and rely on several
factors in  reaching its opinion that the weight  of the benefits and burdens
of ownership  of the  Contracts will  be retained  by the  Depositor and  not
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 will advise 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.

B.   TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

     Assuming that the Certificate Owners are holders of debt obligations for
U.S. federal tax purposes, the Certificates generally will be taxable  in the
following manner.  While it is not  anticipated that the Certificates will be
issued at a greater than de minimus discount, under the OID Regulations it is
possible  that the  Certificates could  nevertheless be  deemed to  have been
issued with 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.

C.   POSSIBLE  CLASSIFICATION  OF   THE  TRUST  FUND  AS  A   PARTNERSHIP  OR
ASSOCIATION TAXABLE AS A CORPORATION

     Based on application of existing  laws to the facts as set forth  in the
Trust Agreement and other relevant documents and assuming compliance with the
terms of the Trust Agreement, Tax  Counsel will deliver its opinion that  the
transaction will not be treated as a partnership or an 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 Supplement with respect
to the  Certificates constitutes  a  sale of  the Contracts  (or an  interest
therein)  to the Certificate Owners and that the proper classification of the
legal relationship between the Depositor and the Certificate Owners resulting
form this transaction  is that of a partnership (including  a publicly traded
partnership  treated  as a  corporation),  or  an  association taxable  as  a
corporation.   Since Tax Counsel  will advise that  the Certificates  will be
treated  as indebtedness  in the  hands  of the  Certificateholders for  U.S.
federal income tax purposes and that the entity constituted by the Trust will
not  be  a  publicly traded  partnership  treated  as  a  corporation  or  an
association  taxable as  a corporation,  the  Depositor will  not attempt  to
comply  with U.S.  federal income  tax reporting  requirements applicable  to
partnerships  or  corporations  as  such  requirements  would  apply  if  the
Certificates were treated as indebtedness.

     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 Contracts, 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 Depositor
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.

D.   POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

     In relevant part, Section 7701(i) of  the Code provides that any  entity
(or  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.   Any
entity  (or 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.

     In the case of a Trust Fund containing Assets, assuming that all  of the
provisions of the Trust Agreement, as in effect on the date of issuance, will
be  complied with, Tax Counsel will  deliver its 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
Contracts will be 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 Trust  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 Contracts.   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.

E.   FOREIGN INVESTORS

     In general, subject to certain exception, 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 sates  and the  Certificate Owner
provides the required foreign person information certification.

     If the interest of the Certificate  Owners were deemed to be partnership
interest,  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 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.

F.   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  of the Certificates,  fail to  supply the
Trustee  or the  Certificate Owners' brokers  with their  respective taxpayer
identification numbers,  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  of  the  Certificate  Owners'  brokers with  certified
statements, under  penalty of  perjury, that they  are 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
to subject to backup withholding.  Should a non-exempt 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.

G.   NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the  Treasury Department issued new regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are urged  to  consult their  own tax  advisors regarding  the New
Regulations.

FASIT PROVISIONS

     General.  The  FASIT provisions of  the Code were  enacted by the  Small
Business Job  Protection Act  of 1996  and create  a  new elective  statutory
vehicle  for the  issuance of  mortgage-backed  and asset-backed  securities.
Although the FASIT  provisions of the Code  became effective on September  1,
1997,  no Treasury  regulations  or other  administrative  guidance has  been
issued  with respect to  those provisions.   Accordingly, definitive guidance
cannot be provided with respect to many aspects of the tax treatment of FASIT
Securityholders.   Investors  also  should note  that  the FASIT  discussions
contained  herein  constitutes only  a  summary  of  the federal  income  tax
consequences to holders of FASIT Securities.   With respect to each Series of
FASIT Securities, the related  Prospectus Supplement will provide a  detailed
discussion regarding the federal income  tax consequences associated with the
particular transaction.

     FASIT  Securities will be classified as either FASIT Regular Securities,
which generally will be  treated as debt for federal income  tax purposes, or
FASIT Ownership Securities, which generally are not treated as debt for  such
purposes, but rather as representing rights and responsibilities with respect
to  the  taxable  income or  loss  of  the related  Series.    The Prospectus
Supplement for  each Series of Securities  will indicate whether one  or more
FASIT  elections will be  made for that  Series and which  Securities of such
Series will be designated  as Regular Securities, and which, if  any, will be
designated as Ownership Securities.

     Qualification as a FASIT.  The Trust Fund underlying a Series (or one or
more designated pools  of assets held in  the Trust Fund) will  qualify under
the Code  as a  FASIT in  which the  FASIT Regular  Securities and  the FASIT
Ownership   Securities  will  constitute  the  "regular  interests"  and  the
"ownership interests,"  respectively, if (i)  a FASIT election is  in effect,
(ii)  certain tests concerning (A) the composition  of the FASIT's assets and
(B) the  nature of the  Securityholders' interest in  the FASIT are  met on a
continuing  basis, and  (iii) the Trust  Fund is  not a regulated  company as
defined in Section 851(a) of the Code.

     Asset Composition.  In order for a Trust Fund (on one or more designated
pools  of assets  held by  a  Trust Fund)  to be  eligible for  FASIT status,
substantially all of  the assets of the  Trust Fund (or the  designated pool)
must  consist of  "permitted  assets" as  of  the close  of  the third  month
beginning after  the closing  date and at  all times  thereafter (the  "FASIT
Qualification Test").  Permitted assets include (i) cash or cash equivalents,
(ii) debt instruments with  fixed terms that would  qualify as REMIC  regular
interests  if issued  by a  REMIC  (generally, instruments  that provide  for
interest at  a  fixed  rate, a  qualifying  variable rate,  or  a  qualifying
interest-only  ("IO") type  rate, (iii)  foreclosure  property, (iv)  certain
hedging instruments (generally,  interest and currency rate  swaps and credit
enhancement  contracts) that are  reasonably required  to guarantee  or hedge
against  the  FASIT's  risks  associated  with being  the  obligor  on  FASIT
interests, (v)  contract rights  to acquire  qualifying  debt instruments  or
qualifying hedging instruments, (vi) FASIT regular interests, and (vii) REMIC
regular  interests.   Permitted assets  do not  include any  debt instruments
issued by  the holder  of the  FASIT's ownership  interest or  by any  person
related to such holder.

     Interests  in a FASIT.  In addition to the foregoing asset qualification
requirements, the interests  in a FASIT also must  meet certain requirements.
All of the interests in a FASIT must belong to either of  the following:  (i)
one or more classes of  regular interests or (ii) a single class of ownership
interest that is held by a fully  taxable domestic corporation.  In the  case
of Series that  include FASIT  Ownership Securities,  the ownership  interest
will be represented by the FASIT Ownership Securities.

     A FASIT interest generally qualifies as a  regular interest if (i) it is
designated as a  regular interest, (ii) it  has a stated maturity  no greater
than  thirty years,  (iii) it entitles  its holder  to a  specified principal
amount, (iv)  the issue  price of the  interest does not  exceed 125%  of its
stated principal amount,  (v) the yield to  maturity of the interest  is less
than the applicable Treasury rate published  by the IRS plus 5%, and (vi)  if
it pays interest, such  interest is payable at  either (a) a fixed  rate with
respect to the  principal amount of the regular interest or (b) a permissible
variable rate  with respect to  such principal amount.   Permissible variable
rates for FASIT  regular interests are  the same as  those for REMIC  regular
interest (i.e., certain qualified floating rates and weighted average rates).
See "Certain Federal  Income Tax Consequences--REMICS--Taxation of  Owners of
REMIC Regular Certificates--Variable Rate REMIC Regular Certificates."

     If a FASIT Security fails  to meet one or  more of the requirements  set
out  in  clauses (iii),  (iv) or  (v)  above, but  otherwise meets  the above
requirements, it may still  qualify as a type of regular  interest known as a
"High-Yield Interest."   In addition, if a  FASIT Security fails to  meet the
requirements  of  clause (vi),  but  the  interest  payable on  the  Security
consists of a specified portion of the interest payments on permitted  assets
and that portion does  not vary over the life  of the Security, the  Security
also will qualify  as a High-Yield  Interest.  A  High-Yield Interest may  be
held only by domestic corporations that are fully subject to corporate income
tax ("Eligible  Corporations"), other  FASITs and  dealers in  securities who
acquire  such  interests  as  inventory,  rather than  for  investment.    In
addition,  holders of  High-Yield  Interests are  subject  to limitations  on
offset of income derived from such interest.  See "Certain Federal Income Tax
Consequences--FASIT Securities--Tax Treatment  of FASIT Regular  Securities--
Treatment of High-Yield Interests."

     Consequences of Disqualification.  If a Series of FASIT Securities fails
to comply  with one  or more  of the  Code's ongoing  requirements for  FASIT
status during  any taxable year, the Code provides  that its FASIT status may
be lost for that year and thereafter.  If FASIT status is lost, the treatment
of the former FASIT and the interests therein for federal income tax purposes
is uncertain.   The former FASIT might  be treated as  a grantor trust, as  a
separate association taxed as a corporation, or  as a partnership.  The FASIT
Regular Securities  could be treated  as debt instruments for  federal income
tax  purposes or  as  equity interests.   Although  the  Code authorizes  the
Treasury to issue regulations that address situations where a failure to meet
the requirements  for FASIT  status occurs inadvertently  and in  good faith,
such  regulations  have  not   yet  been  issued.     It  is  possible   that
disqualification  relief  might  be accompanied  by  sanctions,  such as  the
imposition of a corporate tax on all or a portion of the FASIT's income for a
period of time in which the requirements for FASIT status are not satisfied.

     Tax Treatment of FASIT Regular Securities.  Payments received by holders
of  FASIT  Regular Securities  generally  should  be  accorded the  same  tax
treatment under the Code as payments received on other taxable corporate debt
instruments and  on REMIC Regular Securities.   As in the case  of holders of
REMIC  Regular Securities,  holders of FASIT  Regular Securities  must report
income from such Securities  under an accrual  method of accounting, even  if
they otherwise  would have used  the case receipts and  disbursements method.
Except in the  case of  FASIT Regular Securities  issued with original  issue
discount  or acquired  with  market  discount or  premium,  interest paid  or
accrued  on a FASIT  Regular Security generally  will be  treated as ordinary
income to the Securityholder and a principal payment on such Security will be
treated as a  return of capital to the extent that the Securityholder's basis
is allocable to  that payment.  FASIT Regular Securities issued with original
issue discount  or acquired  with market discount  or premium  generally will
treat interest and principal  payments on such Securities in the  same manner
described  for REMIC  Regular Securities.   See  "Certain Federal  Income Tax
Consequences--REMICS--Taxation  of  Owners  of  REMIC Regular  Certificates--
"Original Issuer Discount and Premium" and "--Market Discounts" above.  High-
Yield Securities  may be  held only by  fully taxable  domestic corporations,
other  FASITs,  and  certain  securities  dealers.    Holders  of  High-Yield
Securities are subject to limitations on their ability  to use current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from those Securities.

     If a  FASIT Regular  Security is sold  or exchanged,  the Securityholder
generally will recognize gain  or loss upon the sale in  the manner described
above  for  REMIC  Regular  Securities.   See  "Certain  Federal  Income  Tax
Consequences--REMICS--Taxation of Owners of REMIC Regular Certificates--Sale,
Exchange or  Redemption".  In addition,  if a FASIT  Regular Security becomes
wholly or partially worthless as a result of Default and Delinquencies of the
underlying Assets,  the holder of such  Security should be allowed  to deduct
the loss sustained  (or alternatively be  able to report  a lesser amount  of
income).   See  "Certain Federal  Income Tax Consequences--REMIC  Taxation of
Owners of REMIC Regular Certificates"--"Effects of Default and Delinquencies"
and "Treatment of Realized Losses."

     FASIT Regular Securities  held by a  REIT will  qualify as "real  estate
assets" within the meaning of section 856(c)(5)  of the Code, and interest on
such  Securities will  be considered  Qualifying  REIT Interest  to the  same
extent  that  REMIC  Securities  would  be  so  considered.    FASIT  Regular
Securities held by  a Thrift  Institution taxed as  a "domestic building  and
loan  association"  will  represent qualifying  assets  for  purposes  of the
qualification requirements set forth in  Code Section 7701(a)(19) to the same
extent that REMIC  Securities would be  so considered.  See  "Certain Federal
Income Tax  Consequences--REMICS Securities--Status as  Real Property Loans."
In  addition, FASIT  Regular Securities  held by  a financial  institution to
which  Section  585 of  the  Code applies  will  be treated  as  evidences of
indebtedness for purposes of Section 582(c)(1) of the Code.  FASIT Securities
will  not  qualify  as  "Government   Securities"  for  either  REIT  or  RIC
qualification purposes.

     Treatment of High-Yield Interests.   High-Yield Interests are subject to
special rules regarding the eligibility of holders of such interests, and the
ability  of such holders  to offset income derived  from their FASIT Security
with losses.  High-Yield Interests may be held only by  Eligible Corporations
other  FASITs,  and dealers  in  securities  who  acquire such  interests  as
inventory.   If  a securities  dealer  (other than  an Eligible  Corporation)
initially acquires  a High-Yield Interest  as inventory, but later  begins to
hold it for investment, the dealer will be subject to  an excise tax equal to
the income from  the High-Yield Interest multiplied by  the highest corporate
income  tax  rate.    In  addition,  transfers  of  High-Yield  Interests  to
disqualified holders will be disregarded for federal income tax purposes, and
the transferor  still  will  be  treated  as the  holder  of  the  High-Yield
Interest.

     The holder of a High-Yield Interest may not use non-FASIT current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from the  High-Yield Interest, for either regular  Federal income tax
purposes or for  alternative minimum tax  purposes.   In addition, the  FASIT
provisions contain  an anti-abuse rule  that imposes corporate income  tax on
income derived from a FASIT Regular  Security that is held by a  pass-through
entity  (other than  another FASIT)  that  issues debt  or equity  securities
backed by the FASIT Regular Security and that have the same features as High-
Yield Interests.

     Tax Treatment of FASIT Ownership Securities.  A FASIT Ownership Security
represents the residual equity interest in a FASIT.  As such, the holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit
of a FASIT.  In general, the character of the income to the holder of a FASIT
Ownership  Interest will be the same  as the character of  such income of the
FASIT, except that  any tax-exempt interest income taken  into account by the
holder of  a FASIT  Ownership Interest  is treated  as ordinary  income.   In
determining that  taxable income,  the holder of  a FASIT  Ownership Security
must determine  the  amount  of interest,  original  issue  discount,  market
discount  and premium recognized  with respect to the  FASIT's assets and the
FASIT Regular Securities  issued by the  FASIT according to a  constant yield
methodology  and under an accrual method of accounting.  In addition, holders
of FASIT Ownership  Securities are subject to  the same limitations  on their
ability to use losses to offset  income from their FASIT Security as are  the
holders  of  High-Yield  Interests.   See  "Federal  Income Tax  Securities--
Treatment of High-Yield Interests."

     Rules  similar to  the  wash  sale rules  applicable  to REMIC  Residual
Securities  also will  apply  to FASIT  Ownership  Securities.   Accordingly,
losses  on dispositions  of  a  FASIT Ownership  Security  generally will  be
disallowed  where, within  six months  before or  after the  disposition, the
seller of such  Security acquires any  other FASIT Ownership Security  or, in
the  case of  a FASIT  holding  mortgage assets,  any interest  in  a Taxable
Mortgage Pool that is economically  comparable to a FASIT Ownership Security.
In addition,  if any security that is  sold or contributed to a  FASIT by the
holder of the related FASIT Ownership Security  was required to be marked-to-
market under Code section 475 by such  holder, then section 475 will continue
to apply to  such securities, except that the amount realized under the mark-
to-market rules will be a greater of the securities' value under  present law
or the securities' value after  applying special valuation rules contained in
the FASIT provisions.   Those special valuation rules  generally require that
the  value  of  debt  instruments  that  are  not traded  on  an  established
securities  market be  determined by  calculating  the present  value of  the
reasonably expected  payments under the  instrument using a discount  rate of
120% of the applicable Federal rate, compounded semiannually.

     The  holder of a FASIT Ownership Security will be subject to a tax equal
to  100%  of the  net  income  derived  by  the FASIT  from  any  "prohibited
transactions."   Prohibited  transactions include (i)  the receipt  of income
derived from assets that are  not permitted assets, (ii) certain dispositions
of permitted assets,  (iii) the receipt of  any income derived from  any loan
originated by  a FASIT,  and (iv)  in certain  cases, the  receipt of  income
representing a servicing fee or other  compensation.  Any Series for which  a
FASIT  election  is made  generally  will be  structured  in  order to  avoid
application of the prohibited transaction tax.

     Backup Withholding, Reporting and Tax Administration.   Holders of FASIT
Securities will be subject  to backup withholding to the same  extent holders
of  REMIC Securities  would  be subject.    See "Certain  Federal Income  Tax
Consequences--REMICS--Taxation  of  Owners  of REMIC  Regular  Certificates--
Information Reporting and Backup Withholding."  For purposes of reporting and
tax administration, holders  of record of FASIT Securities  generally will be
treated in the same manner as holders of REMIC Securities.

DUE TO  THE  COMPLEXITY  OF  THE  FEDERAL  INCOME  TAX  RULES  APPLICABLE  TO
SECURITYHOLDERS AND THE  CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS REGARDING  THE  TAX TREATMENT  OF  THE ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.


                           STATE TAX CONSIDERATIONS

     In  addition  to  the  federal  income  tax  consequences  described  in
"Material  Federal Income  Tax  Considerations,"  potential investors  should
consider  the state  and local  income tax  consequences of  the acquisition,
ownership, and disposition of the Offered 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 Offered Securities.


                             ERISA CONSIDERATIONS

GENERAL

     The  Employee  Retirement  Income  Security  Act  of  1974,  as  amended
("ERISA"), imposes certain restrictions on employee  benefit plans subject to
ERISA ("Plans")  and on persons  who are parties in  interest or disqualified
persons ("parties in interest") with  respect to such Plans. Certain employee
benefit plans,  such as governmental plans  and church plans  (if no election
has  been made  under Section  410(d) of  the Code), are  not subject  to the
restrictions  of ERISA,  and assets  of  such plans  may be  invested  in the
Securities  without regard  to  the  ERISA  considerations  described  below,
subject  to  other  applicable  federal  and state  law.  However,  any  such
governmental  or church plan which  is qualified under  Section 401(a) of the
Code  and exempt from taxation under Section 501(a) of the Code is subject to
the prohibited transaction rules set forth in Section 503 of the Code.

     Investments   by  Plans  are   subject  to  ERISA's   general  fiduciary
requirements,   including  the   requirement  of   investment  prudence   and
diversification  and the  requirement that  a Plan's  investments be  made in
accordance with the documents governing the Plan.

PROHIBITED TRANSACTIONS

     General

     Section 406  of ERISA prohibits  parties in  interest with respect  to a
Plan from engaging  in certain transactions involving  a Plan and its  assets
unless  a statutory or  administrative exemption applies  to the transaction.
Section  4975 of the Code imposes certain excise  taxes (or, in some cases, a
civil penalty may be assessed pursuant to Section 502(i) of ERISA) on parties
in interest which engage in non-exempt prohibited transactions.

     The  United States  Department of  Labor  ("Labor") has  issued a  final
regulation  (29 C.F.R. Section  2510.3-101) containing rules  for determining
what constitutes the  assets of a Plan.  This regulation provides that,  as a
general  rule,  the   underlying  assets  and  properties   of  corporations,
partnerships, trusts  and certain  other entities  in which  a Plan  makes an
"equity investment" will be  deemed for purposes of ERISA to be assets of the
Plan unless certain exceptions apply.

     Under the terms of the regulation, the  Trust Fund may be deemed to hold
plan assets by reason of a Plan's investment in a Security;  such plan assets
would include  an undivided interest  in the  Contracts and any  other assets
held by  the Trust  Fund. In  such  an event,  the Asset  Seller, the  Master
Servicer,  the Trustee,  any insurer  of  the Assets  and  other persons,  in
providing services  with respect  to the  assets of  the Trust  Fund, may  be
parties  in interest, subject  to the fiduciary  responsibility provisions of
Title I of ERISA, including  the prohibited transaction provisions of Section
406 of ERISA (and of Section 4975 of the Code), with respect  to transactions
involving such  assets unless such transactions are subject to a statutory or
administrative exemption.

     The regulations contain  a de minimis safe-harbor rule  that exempts any
entity from plan assets status as long  as the aggregate equity investment in
such  entity  by  plans  is  not  significant.    For  this  purpose,  equity
participation  in the  entity will  be significant  if immediately  after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own at least 25% of the value of any class of equity interest.
                                                             -------
"Benefit  plan investors"  are defined as  Plans as well  as employee benefit
plans not subject to  ERISA (e.g., governmental plans).   The 25%  limitation
must be met  with respect to  each class of  certificates, regardless of  the
portion of total equity value represented by such class, on an ongoing basis.

     One  such exception  applies if  the  interest described  is treated  as
indebtedness under applicable  local law and which has  no substantial equity
features.   Generally,  a profits  interest  in a  partnership, an  undivided
ownership interest in property and a beneficial ownership interest in a trust
are deemed to be "equity interest" under the final regulation.  If Notes of a
particular Series were  deemed to be indebtedness under  applicable local law
without any  substantial equity  features, an  investing Plan's assets  would
include  such Notes,  but not,  by reason  of such  purchase,  the underlying
assets of the Trust Fund.

Availability of Underwriter's Exemption for Certificates

     Labor has granted to Merrill  Lynch, Pierce, Fenner & Smith Incorporated
Prohibited  Transaction Exemption 90-29, Exemption Application No. D-8012, 55
Fed. Reg. 21459  (1990) (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 Merrill Lynch, Pierce, Fenner & Smith Incorporated 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.  With
respect to a  series of Notes, the related Prospectus Supplement will discuss
whether the Exemption may be applicable to such Notes.

     General  Conditions of the Exemption.   Section II of the Exemption sets
forth  the following  general conditions  which  must be  satisfied before  a
transaction involving the acquisition,  sale and holding of the  Certificates
or a transaction  in connection with the servicing,  operation and management
of the Trust may be eligible for exemptive relief thereunder:

          (1) The  acquisition of  the  Certificates by  a Plan  is on  terms
     (including  the  price for  such  Certificates)  that  are at  least  as
     favorable  to the  investing 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;

          (3) The Certificates acquired by the Plan have received a rating at
     the time of such acquisition that is in one of the three highest generic
     rating  categories from  any  of  Duff &  Phelps  Inc., Fitch  Investors
     Service,  Inc., Moody's Investors  Service, Inc.  and Standard  & Poor's
     Ratings Group.

          (4) The Trustee is not  an affiliate of the Underwriter,  the Asset
     Seller, the  Master Servicer,  any insurer of  the Assets,  any borrower
     whose obligations  under one or more  Assets constitute more than  5% of
     the aggregate unamortized  principal balance of the assets  in the Trust
     Fund, or any of their respective affiliates (the "Restricted Group");

          (5) The sum of all payments made to and retained by the Underwriter
     in connection  with the distribution of the  Certificates represents not
     more  than reasonable compensation  for underwriting  such Certificates;
     the sum  of  all payments  made  to and  retained  by the  Asset  Seller
     pursuant to the sale of the Assets to the Trust Fund represents not more
     than the fair market value of such  Assets; the sum of all payments made
     to  and  retained  by  the  Master  Servicer  represent  not  more  than
     reasonable compensation  for the  Master Servicer's  services under  the
     Agreement and reimbursement of the Master Servicer'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.

     Before purchasing  a Certificate,  a fiduciary of  a Plan  should itself
confirm  (a) that the Certificates  constitute "certificates" for purposes of
the Exemption and (b) that the  specific and general conditions set forth  in
the Exemption and the other requirements set forth in the Exemption  would be
satisfied.

REVIEW BY PLAN FIDUCIARIES

     Any Plan  fiduciary considering whether  to purchase  any Securities  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 Securities, 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.

     Purchasers  that are  insurance  companies  should  consult  with  their
counsel  with  respect  to  the  recent  United  States  Supreme  Court  case
interpreting the fiduciary responsibility rules of ERISA, John Hancock Mutual
Life  Insurance Co.  v.  Harris Trust  & Savings  Bank (decided  December 13,
1993).  In  John Hancock,  the Supreme  Court  ruled that  assets held  in an
insurance  company's general  account may be  deemed to be  "plan assets" for
ERISA  purposes under  certain  circumstances. Prospective  purchasers should
determine whether the decision affects their ability to make purchases of the
Securities.   In particular,  such an insurance  company should  consider the
exemptive  relief granted  by  Labor  for  transactions  involving  insurance
company general accounts  in Prohibited Transactions Exemption 95-60, 60 Fed.
Reg. 35925 (July 12, 1995).


                               LEGAL INVESTMENT

     Each class of Offered  Securities will be rated at the  date of issuance
in  one of the four highest rating categories  by at least one Rating Agency.
The   related  Prospectus  Supplement  will  specify  which  classes  of  the
Securities, if  any, will  constitute "mortgage  related securities"  ("SMMEA
Securities") for purposes of the Secondary Mortgage Market Enhancement Act of
1984  ("SMMEA").   SMMEA  Securities will  constitute  legal investments  for
persons,  trusts, corporations,  partnerships, associations,  business trusts
and business entities (including, but not limited to, state chartered savings
banks,   commercial  banks,  savings  and  loan  associations  and  insurance
companies,  as well  as  trustees and  state  government employee  retirement
systems) created pursuant to or existing under  the laws of the United States
or of any  state (including the District  of Columbia and Puerto  Rico) whose
authorized investments  are subject  to state regulation  to the  same extent
that,  under  applicable law,  obligations  issued  by  or guaranteed  as  to
principal  and interest by the United States or any agency or instrumentality
thereof  constitute legal investments  for such entities.   Alaska, Arkansas,
Colorado,  Connecticut,   Delaware,  Florida,   Georgia,  Illinois,   Kansas,
Maryland,  Michigan, Missouri,  Nebraska,  New  Hampshire,  New  York,  North
Carolina,  Ohio,  South Dakota,  Utah,  Virginia  and West  Virginia  enacted
legislation before the  October 4, 1991 cutoff established  by SMMEA for such
enactments, limiting to  varying extents the ability of  certain entities (in
particular, insurance companies) to invest in mortgage related securities, in
most cases by  requiring the affected investors to rely  solely upon existing
state law,  and not SMMEA.   Investors affected  by such legislation  will be
authorized to invest  in SMMEA Certificates  only to the  extent provided  in
such legislation.    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 "mortgage  related securities," or
require the sale  or other disposition  of such securities,  so long as  such
contractual  commitment was  made or  such securities  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 with "mortgage
related securities" without  limitation as to the percentage  of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks  may purchase  such 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   regulatory  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 investment  by federal credit
unions in mortgage related securities.

     Institutions whose investment activities are subject to legal investment
laws  or regulations  or  review  by certain  regulatory  authorities may  be
subject  to  restrictions  on  investment  in  certain   classes  of  Offered
Securities.  Any  financial institution which is subject  to the jurisdiction
of the  Comptroller of the  Currency, the Board  of Governors of  the Federal
Reserve  System,  the  Federal Deposit  Insurance  Corporation  ("FDIC"), the
Office of  Thrift Supervision  ("OTS"), the  NCUA or  other federal  or state
agencies  with  similar   authority  should  review  any   applicable  rules,
guidelines and  regulations prior  to purchasing any  Offered Security.   The
Federal Financial Institutions Examination Council, for example, has issued a
Supervisory  Policy Statement on Securities Activities effective February 10,
1992  (the "Policy Statement")  setting forth guidelines  for and significant
restrictions on  investments in "high-risk mortgage securities."   The Policy
Statement has  been adopted by  the Comptroller of the  Currency, the Federal
Reserve Board, the  FDIC, the OTS and the  NCUA (with certain modifications),
with respect to the depository  institutions that they regulate.   The Policy
Statement  generally indicates  that  a mortgage  derivative product  will be
deemed to  be  high risk  if  it exhibits  greater  price volatility  than  a
standard fixed rate  thirty-year mortgage security.  According  to the Policy
Statement, prior  to purchase, a  depository institution will be  required to
determine  whether  a mortgage  derivative  product  that it  is  considering
acquiring is high-risk, and if so that  the proposed acquisition would reduce
the  institution's overall  interest rate  risk.   Reliance  on analysis  and
documentation  obtained  from  a securities  dealer  or  other  outside party
without internal  analysis by the  institution would be unacceptable.   There
can  be  no assurance  that any  classes  of Offered  Securities will  not be
treated as high-risk under the Policy Statement.

     The predecessor  to  the  OTS issued  a  bulletin,  entitled,  "Mortgage
Derivative  Products  and Mortgage  Swaps",  which  is applicable  to  thrift
institutions regulated by  the OTS.  The bulletin  established guidelines for
the  investment by  savings  institutions  in  certain  "high-risk"  mortgage
derivative  securities and  limitations  on  the use  of  such securities  by
insolvent, undercapitalized or otherwise  "troubled" institutions.  According
to  the bulletin,  such "high-risk"  mortgage  derivative securities  include
securities  having  certain  specified  characteristics,  which  may  include
certain  classes  of  Securities.   In  accordance  with Section  402  of the
Financial  Institutions Reform,  Recovery and  Enhancement Act  of  1989, the
foregoing  bulletin  will  remain  in   effect  unless  and  until  modified,
terminated, set  aside or superseded by the  FDIC.  Similar policy statements
have  been  issued  by  regulators  having jurisdiction  over  the  types  of
depository institutions.

     In  September 1993 the  National Association of  Insurance Commissioners
released a  draft model investment  law (the  "Model Law")  which sets  forth
model investment guidelines for the insurance industry.  Institutions subject
to  insurance  regulatory authorities  may  be  subject  to  restrictions  on
investment   similar  to  those  set  forth  in   the  Model  Law  and  other
restrictions.

     If specified  in the  related Prospectus  Supplement,  other classes  of
Offered Securities  offered pursuant to  this Prospectus will  not constitute
"mortgage  related securities" under SMMEA.  The appropriate characterization
of this  Offered Security under  various legal  investment restrictions,  and
thus the ability of investors subject to  these restrictions to purchase such
Offered Securities, may be subject to significant interpretive uncertainties.

     The   Depositor  will  make   no  representations   as  to   the  proper
characterization   of  the  Offered  Certificates  for  legal  investment  or
financial institution regulatory purposes, or as to the ability of particular
investors  to  purchase  any  Offered  Certificates  under  applicable  legal
investment   restrictions.    The  uncertainties  described  above  (and  any
unfavorable future  determinations concerning legal  investment or  financial
institution  regulatory  characteristics  of   the  Offered  Securities)  may
adversely affect the liquidity of the Offered Securities.

     The foregoing  does  not take  into consideration  the applicability  of
statutes, rules,  regulations,  orders, guidelines  or  agreements  generally
governing  investments made  by  a particular  investor,  including, but  not
limited to,  "prudent investor" provisions,  percentage-of-assets limits  and
provisions 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 Offered  Securities or
to purchase Offered Securities representing more than  a specified percentage
of  the  investor's  assets.  Accordingly,  all  investors  whose  investment
activities are subject to  legal investment laws and regulations,  regulatory
capital requirements or review by  regulatory authorities should consult with
their own  legal advisors  in  determining whether  and  to what  extent  the
Offered Securities of  any class constitute legal investments  or are subject
to investment,  capital or  other restrictions, and,  if applicable,  whether
SMMEA has been overridden in any jurisdiction relevant to such investor.


                             PLAN OF DISTRIBUTION

     The Offered  Securities offered  hereby and by  the Supplements  to this
Prospectus will be offered  in series. The distribution of the Securities may
be  effected  from time  to  time  in  one  or more  transactions,  including
negotiated  transactions, at  a fixed  public  offering price  or at  varying
prices to be  determined at the  time of sale  or at the  time of  commitment
therefor. If so  specified in the related Prospectus  Supplement, the Offered
Securities will be distributed in  a firm commitment underwriting, subject to
the terms  and conditions  of the underwriting  agreement, by  Merrill Lynch,
Pierce, Fenner & Smith  Incorporated ("Merrill Lynch") acting as  underwriter
with other underwriters, if any, named therein. Merrill Lynch is an affiliate
of the Depositor.  In such event,  the Prospectus Supplement may also specify
that the underwriters will not be obligated to pay for any Offered Securities
agreed  to  be  purchased  by  purchasers  pursuant  to  purchase  agreements
acceptable  to  the  Depositor.  In  connection  with  the  sale  of  Offered
Certificates, underwriters  may receive  compensation from  the Depositor  or
from purchasers of  Offered Securities in the form  of discounts, concessions
or commissions. The Prospectus Supplement will describe any such compensation
paid by the Depositor.

     Alternatively,  the  Prospectus  Supplement  may  specify  that  Offered
Securities will  be distributed by  Merrill Lynch and/or any  other person or
persons named  therein acting  as agent or  in some  cases as  principal with
respect to Offered Securities that  it has previously purchased or  agreed to
purchase.  If Merrill  Lynch or  such persons  act as agents  in the  sale of
Offered Securities,  they will receive  a selling commission with  respect to
such  Offered  Securities, depending  on  market conditions,  expressed  as a
percentage  of the  aggregate principal  balance or  notional amount  of such
Offered  Securities as  of the  Cut-off Date. The  exact percentage  for each
series of Securities will be  disclosed in the related Prospectus Supplement.
To the extent  that Merrill Lynch or  such persons elect to  purchase Offered
Securities as principal,  they may realize losses  or profits based upon  the
difference between  its purchase  price and the  sales price.  The Prospectus
Supplement with respect to any series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements to be entered into between the Depositor and purchasers of Offered
Securities of such series.

     The Depositor will indemnify Merrill Lynch  and any underwriters against
certain civil liabilities, including liabilities under the Securities  Act of
1933, or will contribute to payments  Merrill Lynch and any underwriters  may
be required to make in respect thereof.

     In the ordinary course of business, Merrill Lynch and  the Depositor may
engage in various securities and financing transactions, including repurchase
agreements to provide interim financing  of the Depositor's or Asset Seller's
Assets pending the sale  of such Assets or  interests therein, including  the
Securities.

     As  to each  series  of  Securities,  only those  classes  rated  in  an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment-grade class may be  initially retained by the Depositor or
Asset Seller, and may be sold by the Depositor or Asset Seller at any time.

     Upon receipt of  a request by an investor who has received an electronic
Prospectus Supplement  and Prospectus  from the Underwriter  or a  request by
such investor's  representative within  the period during  which there  is an
obligation  to deliver a Prospectus Supplement  and Prospectus, the Depositor
or the Underwriter will  promptly deliver, or cause to  be delivered, without
charge, a paper copy of the Prospectus Supplement and Prospectus.


                                LEGAL MATTERS

     Certain  legal  matters  in connection  with  the  Securities, including
certain  federal  income  tax  consequences,  will be  passed  upon  for  the
Depositor by Brown & Wood LLP, New York, New York.


                            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  any class of  Offered Securities
that they shall  have been rated not lower than investment grade, that is, in
one of the four highest rating categories, by a Rating Agency.

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

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

                        INDEX OF PRINCIPAL DEFINITIONS
                                                             PAGE(S) ON WHICH
                                                              TERM IS DEFINED
TERMS                                                       IN THE PROSPECTUS

1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  64, 69
ABS Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
ABS Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
ABS Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
ABS Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Accrual Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
Accrued Security Interest . . . . . . . . . . . . . . . . . . . . . . . .  26
adjusted issue price  . . . . . . . . . . . . . . . . . . . . . . . .  65, 79
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Agreements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
an accrual period . . . . . . . . . . . . . . . . . . . . . . . . . . . .  71
Applicable Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78
ARM Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
Asset Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 17
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  25
benefit plan investors  . . . . . . . . . . . . . . . . . . . . . . . . .  96
Book-Entry Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  25
capital asset . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66, 74
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 20
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 31
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
clearing agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Contract Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
Contract Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 18
Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 14, 17
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80
Covered Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15, 49
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 7, 20
Crime Control Act . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
daily accruals  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . .  25, 31
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 17
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
disqualified organization . . . . . . . . . . . . . . . . . . . . . . . .  82
disqualified organizations  . . . . . . . . . . . . . . . . . . . . . . .  82
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 31
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
equity of redemption  . . . . . . . . . . . . . . . . . . . . . . . . . .  56
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12, 96
Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . .  45
excess inclusion  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
excess servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35, 99
Federal long-term rate  . . . . . . . . . . . . . . . . . . . . . . . . .  79
foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . .  83, 85
Government Securities . . . . . . . . . . . . . . . . . . . . .  1, 7, 17, 68
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . .  11
Holder-in-Due-Course  . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24, 32
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  61
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Land-and-Home Contracts . . . . . . . . . . . . . . . . . . . . . . . . .  53
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . .  65
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Manufactured Home . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
manufactured housing contracts  . . . . . . . . . . . . . . . . . . . . .  14
Mark-to-Market Regulations  . . . . . . . . . . . . . . . . . . . . . . .  78
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Merrill Lynch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100
Model Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  99
mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  98
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . .  28
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Offered Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60, 61
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  99
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
pass-through entity . . . . . . . . . . . . . . . . . . . . . . . . . . .  82
pass-through interest holder  . . . . . . . . . . . . . . . . . . . . . .  78
pass-through interest holders . . . . . . . . . . . . . . . . . . . . . .  75
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 26
passive losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  74
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .  35
phantom income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
plan assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  98
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  96
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  99
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  32
portfolio income  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
portfolio interest  . . . . . . . . . . . . . . . . . . . . . . .  81, 85, 89
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 19
pre-issuance accrued interest . . . . . . . . . . . . . . . . . . . . . .  75
prepayment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  65
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . . .  80
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
qualified mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
qualified stated interest . . . . . . . . . . . . . . . . . . . . . . . .  69
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Real estate assets  . . . . . . . . . . . . . . . . . . . . . . .  61, 64, 68
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
REMIC Regular Certificateholders  . . . . . . . . . . . . . . . . . . . .  69
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . .  11, 68
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
REMIC Residual Certificateholder  . . . . . . . . . . . . . . . . . . . .  76
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . .  11, 68
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
RICO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Security  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Security Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 27
Security Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Securityholder  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 17
Senior Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  84
single family residences  . . . . . . . . . . . . . . . . . . . . . . . .  68
single-class REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12, 98
SMMEA Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  98
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  66
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . .  63
stripped bonds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  61, 63
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . .  63
stripped coupons  . . . . . . . . . . . . . . . . . . . . . . . . . .  61, 63
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . . . . . 9
Stripped Interest Securities  . . . . . . . . . . . . . . . . . . . . . .  24
Stripped Principal Securities . . . . . . . . . . . . . . . . . . . . . 9, 24
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  39
Subordinate Securities  . . . . . . . . . . . . . . . . . . . . . . . . 9, 24
Subsequent Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 19
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Super-Premium Certificates  . . . . . . . . . . . . . . . . . . . . . . .  70
tax avoidance potential . . . . . . . . . . . . . . . . . . . . . . . . .  83
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  89
taxable mortgage pool . . . . . . . . . . . . . . . . . . . . . . . .  80, 91
thrift institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
U.S. Person,  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  83
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31, 51
Underlying ABS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Underlying Contracts  . . . . . . . . . . . . . . . . . . . . . . . . . .  18
United States Department of Labor . . . . . . . . . . . . . . . . . . . .  96
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Warranting Party  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34







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 supplement and the prospectus to which it
relates 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.

                                                                    (foreign)
PROSPECTUS
- ----------

                SUBJECT TO COMPLETION, DATED December 11, 1997

                          Asset Backed Certificates
                              Asset Backed Notes
                             (Issuable in Series)

                    Merrill Lynch Mortgage Investors, Inc.
                                  Depositor
                                  _________

    The  Asset  Backed Certificates  (the  "Certificates")  and Asset  Backed
Notes (the  "Notes" and,  together with the  Certificates, the  "Securities")
offered   hereby  and  by  Supplements   to  this  Prospectus  (the  "Offered
Securities") will  be offered from time  to time in one or  more series. Each
series of Certificates will represent  in the aggregate the entire beneficial
ownership interest in  a trust fund (with  respect to any series,  the "Trust
Fund") consisting of  one or more segregated pools of various types of single
family mortgage  loans (or  certain balances thereof)  for which  the related
mortgaged properties are located in non-U.S. jurisdictions (collectively, the
"Mortgage  Loans"), mortgage participations  or co-ownership  arrangements in
Mortgage   Loans    ("Mortgage   Participations"),    mortgage   pass-through
certificates or  mortgage-backed securities evidencing  interests in Mortgage
Loans  or secured thereby  (the "MBS") or  certain direct obligations  of the
United States, agencies thereof or agencies created  thereby (the "Government
Securities")  (with respect  to  any  series,  collectively,  "Assets").  The
Mortgage Loans,  Mortgage Participations, mortgage  co-ownership arrangements
and MBS are  collectively referred to herein  as the "Mortgage Assets."  If a
series of Securities  includes Notes, such  Notes will be issued  and secured
pursuant to an indenture  and will represent indebtedness of  the Trust Fund.
If so specified  in the related Prospectus  Supplement, the Trust Fund  for a
series  of  Securities may  include  letters of  credit,  insurance policies,
guarantees,  reserve  funds  or  other   types  of  credit  support,  or  any
combination  thereof (with  respect  to  any  series,  collectively,  "Credit
Support"),  and currency  or  interest  rate  exchange agreements  and  other
financial assets  or derivative instruments, or any combination thereof (with
respect  to   any  series,   collectively,  "Cash   Flow  Agreements").   See
"Description  of  the  Trust  Funds,"  "Description of  the  Securities"  and
"Description of Credit Support."

    Each  series  of Securities  will  consist  of  one  or more  classes  of
Securities that may  (i) provide for the accrual of interest thereon based on
fixed, variable or adjustable rates; (ii) be  senior or subordinate to one or
more other classes of  Securities in respect of certain distributions  on the
Securities;   (iii) be    entitled   to    principal   distributions,    with
disproportionately   low,  nominal  or  no  interest  distributions;  (iv) be
entitled to interest  distributions, with disproportionately low,  nominal or
no principal distributions; (v) provide for distributions of accrued interest
thereon commencing only  following the occurrence of certain  events, such as
the retirement of  one or more  other classes of  Securities of such  series;
(vi) provide  for distributions  of  principal as  described  in the  related
Prospectus Supplement;  and/or (vii) provide  for distributions  based  on  a
combination  of  two or  more  components thereof  with  one or  more  of the
characteristics  described in  this  paragraph, to  the  extent of  available
funds, in each  case as described in  the related Prospectus Supplement.  Any
such classes may include classes of Offered Securities.   See "Description of
the Securities."

    Principal and interest with  respect to Securities will be  distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified   in  the  related  Prospectus  Supplement.  Distributions  on  the
Securities of any  series will be  made only from  the assets of the  related
Trust Fund.

    The Securities  of each  series will  not represent  an obligation of  or
interest   in  the   Depositor,  Merrill   Lynch,  Pierce,  Fenner   &  Smith
Incorporated,  any  Master  Servicer,  any   Sub-Servicer  or  any  of  their
respective affiliates, except  to the limited extent described  herein and in
the related Prospectus  Supplement. Neither the Securities nor  any assets in
the related  Trust Fund  will be  guaranteed or  insured by any  governmental
agency or instrumentality  or by any other person,  unless otherwise provided
in the related Prospectus Supplement. The  assets in each Trust Fund will  be
held in  trust  for the  benefit of  the  holders of  the related  series  of
Certificates  pursuant  to a  Pooling  and  Servicing  Agreement or  a  Trust
Agreement, as more fully described herein.

    The yield on each  class of Securities of  a series will be affected  by,
among other things, the rate  of payment of principal (including prepayments,
repurchase and  defaults) on  the Assets in  the related  Trust Fund  and the
timing of  receipt of  such payments  as described under  the caption  "Yield
Considerations" herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early  termination under the circumstances described herein
and in the related Prospectus Supplement.

    Prospective investors should review  the information appearing under  the
caption "Risk Factors" herein and such information  as may be set forth under
the caption  "Risk  Factors"  in  the related  Prospectus  Supplement  before
purchasing any Offered Security.

    If  so  provided  in  the related  Prospectus  Supplement,  one  or  more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Material Federal Income Tax Consequences" herein.

                                   ________

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

                                   ________

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

    Offers  of the  Offered  Securities  may  be  made through  one  or  more
different  methods, including offerings  through underwriters, as  more fully
described under "Plan  of Distribution" herein and in  the related Prospectus
Supplement.

                                   ________

                             Merrill Lynch & Co.

                 The date of this Prospectus is ______, 199_.

    Until  90 days after the date  of each Prospectus Supplement, all dealers
effecting transactions in the  Offered 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

    As  more   particularly  described  herein,  the   Prospectus  Supplement
relating to the  Offered Securities of each series  will, among other things,
set forth with respect to  such Securities, as appropriate: (i) a description
of the class or classes of Securities, the payment provisions with respect to
each such  class and  the Pass-Through  Rate or  interest rate  or method  of
determining the Pass-Through Rate or interest rate with  respect to each such
class; (ii) the aggregate principal amount and distribution dates relating to
such series and, if applicable,  the initial and final scheduled distribution
dates for each class; (iii) information as to the assets comprising the Trust
Fund, including the  general characteristics of the  assets included therein,
including the Assets  and any Credit Support  and Cash Flow Agreements  (with
respect  to the  Securities  of  any series,  the  "Trust Assets");  (iv) the
circumstances,  if any, under  which the Trust  Fund may be  subject to early
termination;  (v) additional  information  with  respect  to  the  method  of
distribution of such  Certificates; (vi) whether one or  more REMIC elections
will be made and designation of the regular interests and residual interests;
(vii) the aggregate original percentage ownership interest in the Trust  Fund
to be  evidenced by each  class of Securities;  (viii) information as  to any
Master  Servicer,   any  Sub-Servicer   and  the   Trustee,  as   applicable;
(ix) 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 (x) whether such Securities will be initially issued in definitive
or book-entry form.

                            AVAILABLE INFORMATION

    The Depositor has filed with the  Securities and Exchange Commission (the
"Commission")  a Registration  Statement (of  which this  Prospectus forms  a
part) under the  Securities Act of  1933, as amended (the  "Securities Act"),
with respect to the  Offered Securities.  This Prospectus  and the Prospectus
Supplement relating  to each  series of Securities  contain summaries  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:
Chicago  Regional  Office, Suite  1400,  Citicorp  Center,  500 West  Madison
Street, Chicago,  Illinois 60661; and  New York Regional Office,  Seven World
Trade Center, 13th Floor, New York, New York 10048.  The Commission maintains
a  Web site at  http://www.sec.gov containing reports,  proxy and information
statements  and  other  information  regarding  registrants,  including   the
Depositor, that file electronically with the Commission.

    No  person has  been authorized  to give any  information or  to make any
representations  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
Offered Securities or an offer of the Offered Securities to any person in any
state  or other  jurisdiction  in which  such offer  would  be unlawful.  The
delivery of this Prospectus and any Prospectus  Supplement hereto at any time
does not imply that  information herein is correct as of  any time subsequent
to its date.

    A Master Servicer or the Trustee  will be required to mail to holders  of
Offered  Securities of each series periodic  unaudited reports concerning the
related Trust  Fund. Unless  and until definitive  Securities are  issued, or
unless otherwise provided  in the related Prospectus Supplement, such reports
will  be sent on behalf of the related  Trust Fund to Cede & Co. ("Cede"), as
nominee of The  Depository Trust Company ("DTC") and registered holder of the
Offered Securities, pursuant to the applicable Agreement. Such reports may be
available to holders of  interests in the Securities (the  "Securityholders")
upon request  to their respective  DTC participants. See "Description  of the
Securities--Reports to Securityholders" and "Description of the  Agreements--
Evidence as to Compliance." The Depositor will file or cause to be filed with
the Commission  such periodic reports with respect to  each Trust Fund as are
required under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), the rules and regulations of the Commission thereunder, as interpreted
by the staff of the Commission thereunder.

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are incorporated  herein  by reference  all documents  and reports
filed or caused to  be filed by  the Depositor with respect  to a Trust  Fund
pursuant to Section 13(a), 13(c), 14  or 15(d) of the Exchange Act,  prior to
the termination  of an  offering of  Offered Securities  evidencing interests
therein. Upon  request, the Depositor  will provide  or cause to  be provided
without charge  to  each person  to  whom  this Prospectus  is  delivered  in
connection with the  offering of one or more classes of Offered Securities, a
copy of any or all documents or reports incorporated herein by  reference, in
each case to  the extent such documents or  reports relate to one  or more of
such classes  of such  Offered Securities,  other than  the exhibits  to such
documents (unless such exhibits are specifically incorporated by reference in
such  documents). Requests to the Depositor  should be directed in writing to
Merrill Lynch  Mortgage Investors,  Inc., 250  Vesey Street,  World Financial
Center - North Tower, 10th  Floor, New York, New York  10281-1310, Attention:
Secretary,  or by telephone at (212) 449-0357.   The Depositor has determined
that its financial statements are not material to the offering of any Offered
Securities.

                              TABLE OF CONTENTS

                                                                         Page

PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .   3

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .   3

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE . . . . . . . . . . . .   4

SUMMARY OF PROSPECTUS . . . . . . . . . . . . . . . . . . . . . . . . . .   6

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13

DESCRIPTION OF THE TRUST FUNDS  . . . . . . . . . . . . . . . . . . . . .  18

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23

YIELD CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  23

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27

DESCRIPTION OF THE SECURITIES . . . . . . . . . . . . . . . . . . . . . .  28

DESCRIPTION OF THE AGREEMENTS . . . . . . . . . . . . . . . . . . . . . .  35

DESCRIPTION OF CREDIT SUPPORT . . . . . . . . . . . . . . . . . . . . . .  53

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS . . . . . . . . . . . . . . . . .  56

MATERIAL FEDERAL INCOME TAX CONSEQUENCES  . . . . . . . . . . . . . . . .  56

STATE TAX CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . .  93

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  93

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . .  95

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  96

FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .  96

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . . .  98

                            SUMMARY OF PROSPECTUS

    The following summary  of certain pertinent  information is qualified  in
its  entirety  by  reference  to  the  more  detailed  information  appearing
elsewhere in this Prospectus and by reference to the information with respect
to  each series of  Securities contained in  the Prospectus  Supplement to be
prepared and delivered  in connection with  the offering of  such series.  An
Index of Principal Definitions is included at the end of this Prospectus.

Title of Securitie       Asset-Backed Certificates  (the "Certificates")  and
                         Asset Backed  Notes (the "Notes" and,  together with
                         theCertificates,the "Securities"),issuablein series.

Issuer                   With respect  to each  series, the  trust fund  (the
                         "Trust Fund") formed to issue the Securities of that
                         series.

Depositor                Merrill   Lynch   Mortgage  Investors,   Inc.   (the
                         "Depositor"), a  wholly owned subsidiary  of Merrill
                         Lynch  Mortgage Capital,  Inc., which  is a  wholly-
                         owned  indirect subsidiary  of Merrill Lynch  & Co.,
                         Inc.    The  Depositor is  an  affiliate  of Merrill
                         Lynch, Pierce, Fenner & Smith Incorporated.  Neither
                         Merrill Lynch & Co., Inc. nor any of its affiliates,
                         including the  Depositor and Merrill  Lynch, Pierce,
                         Fenner   &  Smith   Incorporated,  will   insure  or
                         guarantee the Securities or the Mortgage Loans or be
                         otherwise obligated in respect thereof.

Master Servicer          The  master servicer  or master  servicers  (each, a
                         "Master  Servicer"),  if  any,  or  a  servicer  for
                         substantially all the Mortgage Loans for each series
                         of Securities, which servicer  or master servicer(s)
                         may be affiliates of the Depositor, will be named in
                         the related Prospectus  Supplement. See "Description
                         of  the Agreements--General"  and "--Collection  and
                         Other Servicing Procedures."

Trustee                  The  trustee  (the  "Trustee") for  each  series  of
                         Certificates will be named in the related Prospectus


                         Supplement. See "Description  of the Agreements--The
                         Trustee."

The Trust Assets         Each series  of Certificates  will represent  in the
                         aggregate the  entire beneficial  ownership interest
                         in a Trust Fund.  If a series of Securities includes
                         Notes, such Notes will represent indebtedness of the
                         Trust  Fund  and  will  be  secured  by  a  security
                         interest in the  Assets of the Trust Fund.   A Trust
                         Fund  will consist primarily of any of the following
                         assets   (the   Mortgage   Assets   and   Government
                         Securities  may  be  referred  to  collectively   or
                         individually as "Assets"):

  (a) Mortgage Assets    The  Mortgage Assets  with respect  to  a series  of
                         Certificates will consist of a pool of single family
                         loans (or  certain balances thereof)  for which  the
                         related mortgaged properties are located in non-U.S.
                         jurisdictions (collectively, the  "Mortgage Loans"),
                         mortgage participations or co-ownership arrangements
                         in  Mortgage  Loans ("Mortgage  Participations")  or
                         mortgage   pass-through   certificates    or   other
                         mortgage-backed securities  evidencing interests  in
                         or secured  by  Mortgage  Loans  (collectively,  the
                         "MBS") or a combination  of Mortgage Loans, Mortgage
                         Participations and/or MBS.  The Mortgage Loans  will
                         not be guaranteed or insured by the Depositor or any
                         of its affiliates or,  unless otherwise provided  in
                         the  Prospectus  Supplement,   by  any  governmental
                         agency  or instrumentality  or  other  person.   The
                         Mortgage  Loans  will  be  secured  by  first and/or
                         junior  liens  on  one-  to four-family  residential
                         properties or security interests in shares issued by
                         cooperative  housing  corporations  ("Single  Family
                         Properties"),   including   mixed   residential  and
                         commercial  structures.    The  Mortgage  Loans  may
                         include  closed-end  and/or  revolving  home  equity
                         loans  or  certain  balances  thereof ("Home  Equity
                         Loans").   Unless otherwise provided in  the related
                         Prospectus Supplement, all  Mortgage Loans will have
                         original  terms  to  maturity of  not  more  than 40
                         years. All  Mortgage Loans will have been originated
                         by  persons  other  than  the  Depositor,   and  all
                         Mortgage  Assets  will have  been  purchased, either
                         directly  or  indirectly,  by  the  Depositor  on or
                         before the date  of initial issuance of  the related
                         series  of  Certificates.    The related  Prospectus
                         Supplement  will  indicate if  any such  persons are
                         affiliates of the Depositor.

                         Each  Mortgage  Loan  may  provide  for  accrual  of
                         interest thereon  at an interest  rate (a  "Mortgage
                         Rate") that is fixed  over its term or  that adjusts
                         from time to time, or  that may be converted from an
                         adjustable to a fixed Mortgage Rate, or from a fixed
                         to an adjustable Mortgage Rate, from time to time at
                         the mortgagor's election, in each case  as described
                         in  the related  Prospectus Supplement.   Adjustable
                         Mortgage Rates on the Mortgage Loans in a Trust Fund
                         may be based on one  or more indices.  Each Mortgage
                         Loan may provide for scheduled payments to maturity,
                         payments   that   adjust  from   time  to   time  to
                         accommodate  changes in  the  Mortgage  Rate  or  to
                         reflect  the occurrence of  certain events,  and may
                         provide  for  negative amortization  or  accelerated
                         amortization,  in  each  case  as  described  in the
                         related  Prospectus Supplement.  Each Mortgage  Loan
                         may be fully amortizing or require a balloon payment
                         due on  its stated  maturity date,  in each  case as
                         described in the related Prospectus Supplement. Each
                         Mortgage Loan may contain prohibitions on prepayment
                         or  require  payment   of  a  premium  or   a  yield
                         maintenance penalty in connection with a prepayment,
                         in  each case as described in the related Prospectus
                         Supplement.  The  Mortgage  Loans  may  provide  for
                         payments  of principal,  interest  or both,  on  due
                         dates that  occur monthly,  quarterly, semi-annually
                         or at  such other  interval as  is specified  in the
                         related Prospectus  Supplement. See  "Description of
                         the Trust Funds--Assets."

  (b) Government
      Securities         If  so    provided   in   the   related   Prospectus
                         Supplement,   the  Trust   Fund   may   include,  in
                         addition   to   Mortgage   Assets,   certain  direct
                         obligations  of   the    United   States,   agencies
                         thereof   or    agencies   created   thereby   which
                         provide    for    payment    of    interest   and/or
                         principal (collectively, "Government Securities").

  (c) Collection
      Accounts           Each   Trust   Fund   will   include   one  or  more
                         accounts   established  and   maintained  on  behalf
                         of  the  Securityholders  into  which the  person or
                         persons  designated   in  the   related   Prospectus
                         Supplement will, to  the  extent   described  herein
                         and  in  such  Prospectus  Supplement,  deposit  all
                         payments   and  collections  received  or   advanced
                         with respect to  the  Assets  and  other  assets  in
                         the   Trust   Fund.  Such    an   account   may   be
                         maintained   as  an  interest  bearing  or  a   non-
                         interest    bearing   account,    and   funds   held
                         therein   may  be  held  as  cash  or   invested  in
                         certain short-term, investment grade obligations, in
                         each  case as  described in  the  related Prospectus
                         Supplement.   See   "Description of the Agreements--
                         Collection Account and Related Accounts."

  (d) Credit Support     If so provided in the related Prospectus Supplement,
                         partial or full protection  against certain defaults
                         and  losses on the Assets in  the related Trust Fund
                         may be provided to one or more classes of Securities
                         of the related  series in the form  of subordination
                         of one or  more other classes of  Securities of such
                         series,  which other classes may include one or more
                         classes of  Offered Securities,  or by  one or  more
                         other types of credit  support, such as a letter  of
                         credit, insurance policy, guarantee, reserve fund or
                         another  type of  credit support,  or a  combination
                         thereof (any  such  coverage  with  respect  to  the
                         Securities  of any  series,  "Credit Support").  The
                         amount and  types of coverage, the identification of
                         the entity  providing the  coverage (if  applicable)
                         and related information with respect to each type of
                         Credit Support,  if any,  will be  described in  the
                         Prospectus Supplement  for a  series of  Securities.
                         The   Prospectus  Supplement   for  any   series  of
                         Securities evidencing an  interest in  a Trust  Fund
                         that includes MBS will describe any similar forms of
                         credit  support that are provided by or with respect
                         to, or  are  included  as part  of  the  trust  fund
                         evidenced by  or providing security  for, such  MBS.
                         See "Risk  Factors--Credit Support  Limitations" and
                         "Description of Credit Support."

  (e) Cash Flow
      Agreements         If  so   provided   in   the    related   Prospectus
                         Supplement,    the    Trust    Fund    may   include
                         guaranteed   investment   contracts   pursuant    to
                         which   moneys   held  in   the  funds  and accounts
                         established   for   the   related   series  will  be
                         invested   at  a  specified  rate.   The Trust  Fund
                         may  also  include  certain   other agreements, such
                         as  interest   rate  exchange  agreements,  interest
                         rate   cap  or  floor  agreements, currency exchange
                         agreements,     other    swaps     and    derivative
                         instruments   or   other   financial  assets.    The
                         principal  terms  of  any  such agreement (any  such
                         agreement,  a  "Cash  Flow  Agreement"),  including,
                         without  limitation,   provisions  relating  to  the
                         timing,    manner    and     amount    of   payments
                         thereunder   and    provisions   relating   to   the
                         termination   thereof,  will  be  described  in  the
                         Prospectus   Supplement  for  the  related   series.
                         In  addition,  the  related  Prospectus   Supplement
                         will   provide  certain   information  with  respect
                         to   the   obligor   under   any   such   Cash  Flow
                         Agreement.   The   Prospectus  Supplement   for  any
                         series  of  Securities  evidencing  an  interest  in
                         a  Trust   Fund  that  includes  MBS  will  describe
                         any  cash  flow  agreements  that  are  included  as
                         part  of    the   trust    fund   evidenced   by  or
                         providing    security     for    such    MBS.    See
                         "Description   of    the   Trust   Funds-Cash   Flow
                         Agreements."

  (f) Pre-Funding
      Account            To    the   extent    provided   in   a   Prospectus
                         Supplement,   the   Depositor   will   be  obligated
                         (subject  only to the  availability thereof) to sell
                         at a  predetermined  price,  and the  Trust Fund for
                         the related series  of  Securities will be obligated
                         to purchase  (subject to the satisfaction of certain
                         conditions described in the  applicable  Agreement),
                         additional  Assets  (the "Subsequent  Assets")  from
                         time  to time  (as frequently  as daily)  within the
                         number   of    months   specified in  the Prospectus
                         Supplement  after  the  issuance  of  such series of
                         Securities  having  an  aggregate  principal balance
                         approximately equal to the  amount on deposit in the
                         Pre-Funding Account  (the  "Pre-Funded  Amount") for
                         such series on date of such issuance.

Description of
  Securities             Each  series  of   Certificates   will  evidence  an
                         interest  in  the  related  Trust  Fund and will  be
                         issued pursuant to a pooling and servicing agreement
                         or  a  trust  agreement.   Pooling   and   servicing
                         agreements  and  trust  agreements  are  referred to
                         herein  as   the  "Agreements."    If  a  series  of
                         Securities   includes   Notes,   such   Notes   will
                         represent indebtedness of the related Trust Fund and
                         will be secured by a security interest in the Assets
                         of  the  Trust Fund  (or a specified  group thereof)
                         pursuant to an indenture.

                         Each series of  Securities will include one  or more
                         classes.    Each  class  of  Securities  (other than
                         certain  Stripped  Interest Securities,  as  defined
                         below)  will  have  a  stated  principal  amount  (a
                         "Security Balance") and except for certain  Stripped
                         Principal Securities, as  defined below, will accrue
                         interest thereon  based  on  a  fixed,  variable  or
                         adjustable   interest   rate   (in   the   case   of
                         Certificates,  a "Pass-Through  Rate"). The  related
                         Prospectus  Supplement  will  specify  the  Security
                         Balance,  if  any,  and  the  Pass-Through  Rate  or
                         interest  rate for each  class of Securities  or, in
                         the case  of a  variable or  adjustable Pass-Through
                         Rate  or interest  rate, the method  for determining
                         the Pass-Through Rate or interest rate.

Distributions on
  Securities             Each  series   of  Securities will consist of one or
                         more classes of Securities that may  (i) provide for
                         the  accrual  of  interest  thereon  based on fixed,
                         variable  or   adjustable  rates;   (ii)  be  senior
                         (collectively, "Senior Securities") or   subordinate
                         (collectively, "Subordinate  Securities")  to one or
                         more  other  classes  of  Securities in  respect  of
                         certain distributions  on  the  Securities; (iii) be
                         entitled    to    principal   distributions,    with
                         disproportionately  low,   nominal  or  no  interest
                         distributions  (collectively,   "Stripped  Principal
                         Securities");   (iv)   be   entitled    to  interest
                         distributions,  with disproportionately low, nominal
                         or  no   principal   distributions    (collectively,
                         "Stripped  Interest  Securities");  (v) provide  for
                         distributions of accrued interest thereon commencing
                         only following the occurrence   of  certain  events,
                         such  as  the  retirement  of  one   or  more  other
                         classes of Securities of such series  (collectively,
                         "Accrual      Securities");     (vi)    provide  for
                         distributions  of   principal  as  described  in the
                         related Prospectus Supplement; and/or  (vii) provide
                         for distributions based  on a combination  of two or
                         more components thereof with  one or  more  of   the
                         characteristics   described   in   this   paragraph,
                         including a Stripped  Principal  Security  component
                         and a Stripped  Interest  Security component, to the
                         extent  of  available   funds,   in   each  case  as
                         described in the  related Prospectus Supplement.  If
                         so   specified   in     the     related   Prospectus
                         Supplement, distributions on one or more classes  of
                         a   series  of   Securities   may   be  limited   to
                         collections  from   a  designated   portion  of  the
                         Mortgage Loans  in the  related Mortgage  Pool (each
                         such  portion  of  Mortgage  Loans, a "Mortgage Loan
                         Group").   See   "Description  of  the  Securities--
                         General."  Any such classes may include  classes  of
                         Offered Securities.  With respect to Securities with
                         two  or   more  components,  references   herein  to
                         Security  Balance, notional  amount and Pass-Through
                         Rate or interest rate refer to the principal balance,
                         if  any,  notional  amount, if any,  and  the  Pass-
                         Through  Rate or interest rate, if any, for any such
                         component.

                         The  Securities will not be guaranteed or insured by
                         the  Depositor  or  any of  its  affiliates,  by any
                         governmental  agency or  instrumentality  or by  any
                         other  person,  unless  otherwise  provided  in  the
                         related Prospectus  Supplement. See  "Risk Factors--
                         Limited Assets" and "Description of the Securities."

  (a) Interest           Interest  on each class of Offered Securities (other
                         than  Stripped  Principal   Securities  and  certain
                         classes  of Stripped  Interest  Securities) of  each
                         series will  accrue at  the applicable  Pass-Through
                         Rate or  interest rate  on the  outstanding Security
                         Balance   thereof  and   will   be  distributed   to
                         Securityholders   as   provided   in   the   related
                         Prospectus  Supplement.  The specified date on which
                         distributions  are  to be  made  is  a "Distribution
                         Date."  Distributions  with respect  to  interest on
                         Stripped Interest  Securities  may be  made on  each
                         Distribution  Date on the basis of a notional amount
                         as described in  the related Prospectus  Supplement.
                         Distributions  of interest  with respect  to one  or
                         more classes  of Securities  may be  reduced to  the
                         extent of certain  delinquencies, losses, prepayment
                         interest   shortfalls,   and   other   contingencies
                         described  herein  and  in  the  related  Prospectus
                         Supplement.  See  "Risk   Factors--Average  Life  of
                         Securities;     Prepayments;     Yields,"     "Yield
                         Considerations" and "Description of the Securities--
                         Distributions of Interest on the Securities."

  (b) Principal          The Securities of each series initially will have an
                         aggregate  Security  Balance  no  greater  than  the
                         outstanding principal  balance of the Assets  as of,
                         unless  the related  Prospectus Supplement  provides
                         otherwise, the close of business on the first day of
                         the month  of formation  of the  related Trust  Fund
                         (the "Cut-off Date"), after application of scheduled
                         payments due on or before such  date, whether or not
                         received.  The   Security  Balance  of   a  Security
                         outstanding from time to time represents the maximum
                         amount that the  holder thereof is then  entitled to
                         receive  in respect  of principal  from future  cash
                         flow on the assets in the related Trust Fund. Unless
                         otherwise   provided  in   the  related   Prospectus
                         Supplement, distributions of principal will be  made
                         on each Distribution Date to the class or classes of
                         Securities  entitled  thereto   until  the  Security
                         Balances  of such  Securities  have been  reduced to
                         zero.  Unless  otherwise  specified in  the  related
                         Prospectus Supplement, distributions of principal of
                         any class of  Securities will be made on  a pro rata
                         basis among all of the  Securities of such class  or
                         by random  selection,  as described  in the  related
                         Prospectus  Supplement or  otherwise established  by
                         the  related Trustee.  Stripped Interest  Securities
                         with   no   Security   Balance   will  not   receive
                         distributions   in   respect   of   principal.   See
                         "Description  of  the  Securities--Distributions  of
                         Principal of the Securities."

Risk Factors             There are risks to be considered in investing in the
                         Securities.    See  "Risk  Factors"  herein  and, if
                         applicable, in the related Prospectus Supplement.

Advances                 Unless otherwise provided in  the related Prospectus
                         Supplement, the Master Servicer will be obligated as
                         part  of  its  servicing  responsibilities  to  make
                         certain  advances that in its good faith judgment it
                         deems   recoverable  with   respect  to   delinquent
                         scheduled  payments on the Whole Loans in such Trust
                         Fund.     Neither  the  Depositor  nor  any  of  its
                         affiliates will have any responsibility to make such
                         advances.   Advances made  by a Master  Servicer are
                         reimbursable generally from subsequent recoveries in
                         respect of  such Whole  Loans and  otherwise to  the
                         extent   described  herein   and   in  the   related
                         Prospectus Supplement. If and to the extent provided
                         in  the Prospectus  Supplement for  any series,  the
                         Master Servicer will be entitled to receive interest
                         on its outstanding advances, payable from amounts in
                         the related  Trust Fund.  The Prospectus  Supplement
                         for any series of Securities  evidencing an interest
                         in a Trust Fund that includes MBS will describe  any
                         corresponding advancing obligation of any person  in
                         connection with  such MBS.  See "Description  of the
                         Securities--Advances in Respect of Delinquencies."

Termination              If   so   specified   in  the   related   Prospectus
                         Supplement,  a  series of  Securities be  subject to
                         optional early termination through the repurchase of
                         the  Assets in the  related Trust Fund  by the party
                         specified therein,  under the  circumstances and  in
                         the manner  set forth therein. If so provided in the
                         related Prospectus Supplement, upon the reduction of
                         the Security Balance of a specified class or classes
                         of Securities to a specified percentage or amount or
                         on and  after a  date specified  in such  Prospectus
                         Supplement, the party specified therein will solicit
                         bids for  the purchase of  all of the Assets  of the
                         Trust  Fund,  or  of a  sufficient  portion  of such
                         Assets  to retire such class or classes, or purchase
                         such Assets  at a  price set  forth  in the  related
                         Prospectus Supplement.  In addition,  if so provided
                         in  the   related  Prospectus   Supplement,  certain
                         classes  of Securities may  be purchased  subject to
                         similar   conditions.   See  "Description   of   the
                         Securities--Termination."

Registration of
  Securities             If   so   provided   in   the   related   Prospectus
                         Supplement,  one  or  more  classes  of the  Offered
                         Securities  will  initially be represented by one or
                         more   certificates   or   notes,   as   applicable,
                         registered  in  the  name  of  Cede  & Co.,  as  the
                         nominee  of DTC. No person acquiring  an interest in
                         Offered Securities so registered will be entitled to
                         receive  a   definitive  certificate  or   note,  as
                         applicable,   representing  such  person's  interest
                         except in the event that definitive  certificates or
                         notes, as  applicable,  are issued under the limited
                         circumstances described herein. See "Risk  Factors--
                         Book-Entry Registration"  and  "Description  of  the
                         Securities--Book-Entry  Registration  and Definitive
                         Securities."

Tax Status of the
  Certificates           The Certificates of each  series will constitute, as
                         specified  in  the  related  Prospectus  Supplement,
                         either  (i) "regular   interests"  ("REMIC   Regular
                         Certificates")  and  "residual   interests"  ("REMIC
                         Residual Certificates") in a Trust Fund treated as a
                         real  estate mortgage  investment conduit  ("REMIC")
                         under  Sections 860A through  860G  of the  Internal
                         Revenue  Code  of  1986, as  amended  (the  "Code"),
                         (ii) interests ("Grantor  Trust Certificates")  in a
                         Trust   Fund  treated  as   a  grantor  trust  under
                         applicable provisions of the Code, (iii) an interest
                         in  a  Trust  Fund  treated  as  a  partnership  for
                         purposes of  federal and  state income  tax or  (iv)
                         indebtedness  of the  Trust Fund for  federal income
                         tax purposes.

  (a) REMIC              REMIC Regular Certificates generally will be treated
                         as  debt obligations  of  the  applicable REMIC  for
                         federal income  tax purposes. Certain  REMIC Regular
                         Certificates  may  be  issued  with  original  issue
                         discount for  federal  income  tax  purposes.    See
                         "Material  Federal Income  Tax Consequences"  herein
                         and in the related Prospectus Supplement.

  (b) Grantor Trust      If the related  Prospectus Supplement specifies that
                         the related Trust Fund will be  a grantor trust, the
                         Trust Fund will be classified as a grantor trust and
                         not as an  association taxable as a  corporation for
                         federal income tax  purposes, and therefore  holders
                         of Certificates  will be  treated as  the owners  of
                         undivided pro rata  interests in the Assets  held by
                         the Trust Fund.

  (c) Partnership        If  so specified  in  a  Prospectus Supplement,  the
                         related  Trust Fund will be treated as a partnership
                         for  purposes of federal  and state income  tax, and
                         each  Certificateholder,  by  the  acceptance  of  a
                         Certificate  of such Trust Fund, will agree to treat
                         the  Trust Fund  as  a  partnership  in  which  such
                         Certificateholder  is a  partner for  federal income
                         and    state    tax     purposes.        Alternative
                         characterizations  of  such  Trust  Fund  and   such
                         Certificates are possible,  but would not result  in
                         materially    adverse     tax    consequences     to
                         Certificateholders.

  (d) Indebtedness       If   so   specified   in   the  related   Prospectus
                         Supplement,  the Certificates  of a  series will  be
                         treated  as  indebtedness  for  federal  income  tax
                         purposes and the Certificateholder, in accepting the
                         Certificate, will agree to treat such Certificate as
                         indebtedness.

                         Investors are advised to consult their tax  advisors
                         and   to  review   "Material   Federal  Income   Tax
                         Consequences" herein and  in the related  Prospectus
                         Supplement.

Tax Status of Notes      Unless otherwise specified in the related Prospectus
                         Supplement, Notes  of a  series will  be treated  as
                         indebtedness  for  federal   and  state  income  tax
                         purposes and the Noteholder,  in accepting the Note,
                         will agree to treat such Note as indebtedness.   See
                         "Material  Federal Income  Tax Consequences"  herein
                         and in such Prospectus Supplement.

                         Investors are advised to  consult their tax advisors
                         and   to   review  "Material   Federal   Income  Tax
                         Consequences" herein  and in the  related Prospectus
                         Supplement.

ERISA Considerations     A  fiduciary of an employee benefit plan and certain
                         other retirement  plans and  arrangements, including
                         individual  retirement  accounts,  annuities,  Keogh
                         plans, and collective investment funds and  separate
                         accounts in which such plans, accounts, annuities or
                         arrangements are  invested, that  is subject  to the
                         Employee Retirement Income Security Act of 1974,  as
                         amended  ("ERISA"),  or  Section 4975  of  the  Code
                         should  carefully  review  with  its legal  advisors
                         whether   the  purchase   or   holding  of   Offered
                         Securities  could give rise to a transaction that is
                         prohibited or  is not  otherwise permissible  either
                         under  ERISA or Section 4975 of the Code. See "ERISA
                         Considerations" herein and in the related Prospectus
                         Supplement.   Certain classes of Securities  may not
                         be  transferred unless the Trustee and the Depositor
                         are furnished with a letter of representations 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 Depositor  or the
                         Master Servicer  to  additional  obligations.    See
                         "Description of the  Securities--General" and "ERISA
                         Considerations".

Legal Investment         While each Prospectus  Supplement will specify which
                         class or classes of Offered Securities, if any, will
                         constitute    "mortgage-related   securities"    for
                         purposes   of   the    Secondary   Mortgage   Market
                         Enhancement Act of 1984 ("SMMEA") it is not expected
                         that  any   Securities  will   be  "mortgage-related
                         securities"  for purposes  of  SMMEA.   Institutions
                         whose  investment  activities are  subject  to legal
                         investment laws and regulations or review by certain
                         regulatory   authorities    may   be    subject   to
                         restrictions on investment in certain classes of the
                         Offered Securities.   See "Legal  Investment" herein
                         and in the related Prospectus Supplement.

Rating                   At the  date of issuance,  as to  each series,  each
                         class  of Offered Securities will be rated not lower
                         than  investment grade  by  one or  more  nationally
                         recognized  statistical  rating  agencies  (each,  a
                         "Rating Agency").  See "Rating"  herein  and in  the
                         related Prospectus Supplement.

                                 RISK FACTORS

    Investors should consider,  in connection  with the  purchase of  Offered
Securities, among  other things,  the following factors  and additional  risk
factors,  if any,  listed  under  "Risk Factors"  in  the related  Prospectus
Supplement.

Limited Liquidity

    At  the time  of issuance  of a  series of  Securities, there will  be no
secondary market for any of the Securities.   Merrill Lynch, Pierce, Fenner &
Smith  Incorporated currently  expects  to  make a  secondary  market in  the
Offered  Securities, but  has  no obligation  to  do so.    There  can be  no
assurance that  a secondary  market for  the  Securities of  any series  will
develop or, if it does develop,  that it will provide holders with  liquidity
of  investment  or will  continue  while  Securities  of such  series  remain
outstanding.

Risks Related to Non-U.S. Mortgage Loans

    Difficulty in Enforcing Liabilities Against Non-U.S. Persons

    It  is expected  that the  Asset Seller and  the Master  Servicer will be
non-U.S. persons that  may or may  not have any  substantial amount of assets
in  the United States.  In such cases, it  may be difficult, or it may not be
possible, for the  Trustee to effect  service of process  on such persons  to
enforce their duties, if any, under  the applicable Agreements.  Moreover, in
certain foreign jurisdictions, a  judgment obtained in a court in  the United
States may not be enforceable as such in that foreign jurisdiction and it may
be necessary to bring a new action in a court in that foreign jurisdiction.

    Currency Exchange  Controls -  Risk That Payments  on the Mortgage  Loans
    May Not Be Permitted to Leave the Foreign Jurisdiction

    The  Master Servicer will  collect payments  on the  Mortgage Loans  in a
foreign currency in the related foreign jurisdiction.  It is possible that in
the future  the government of  that foreign jurisdiction may  impose exchange
controls that  affect the  availability of such  foreign currency  outside of
that  foreign jurisdiction.    Each Trust  Fund  will bear  the  risk of  the
imposition of foreign exchange controls  that adversely impact the ability of
that Trust Fund  to exchange collections on  its Mortgage Loans in  a foreign
currency for U.S. dollars and distribute U.S. dollars to its Securityholders.
A  Trust fund will  have no control  over such risk,  which will generally be
affected by  economic and political events  in the foreign jurisdiction.   If
the  Trust Fund  has entered into  a swap  agreement to exchange  its foreign
currency collections  for U.S.  dollars,  any failure  by the  Trust Fund  to
deliver such foreign currency  to the swap counterparty would be  an event of
default by the Trust Fund under  the swap agreement that would discharge  the
swap  counterparty from  its obligations  under  the swap  agreement and  may
result in substantial  termination payments payable  by the  Trust Fund.   In
such  event, it  is unlikely that  the Trust  Fund will have  sufficient U.S.
dollars to make  the payments due on its  Securities, and its Securityholders
would incur losses on their investment.

    Risk  of Default  by Swap  Counterparty  Under a  Currency Exchange  Swap
    Agreement

    If the  swap counterparty fails to perform under a currency exchange swap
agreement with a  Trust Fund or were  to be discharged from  such performance
because of a default thereunder by the Trust Fund, the Trust Fund may have to
exchange  its foreign  currency collections  on its  Mortgage Loans  for U.S.
dollars at an  exchange rate that  is less favorable (i.e.,  results in fewer
                                                      ----
fewer  U.S.  dollars) than  the  exchange  rate  under such  terminated  swap
agreement.   In such a  case, the Trust  Fund would not have  sufficient U.S.
dollars to  make the payments due on its Securities, even though the loss and
delinquency  experience  on  the  Mortgage  Loans   is  acceptable,  and  the
Securityholders would incur a loss on  their investments.  If a Trust  Fund's
original currency exchange swap agreement is terminated for any reason, there
is no assurance that a Trust Fund would be able to enter  into a new currency
exchange swap agreement with terms similar to  those of its original currency
exchange swap agreement.

    Certain Legal  Aspects of  the Mortgage Loans  - Possible Limitations  on
    Lenders' Ability to Collect

    The Prospectus Supplement for a series  will discuss the material aspects
of the laws in the related foreign jurisdiction that affect  the ability of a
lender  in  that  jurisdiction to  collect  on  a  mortgage loan  secured  by
mortgaged property  located in  that jurisdiction.   It is possible  that the
laws  of that jurisdiction  may restrict the  ability of a  lender to collect
from a borrower or to realize on the borrower's mortgaged property.

    Any such  restrictions may cause delays  in the realization  process that
result in the lender realizing less proceeds than it otherwise would realize.
Any  such restrictions could cause the related Trust  Fund to incur a loss in
respect of  a defaulted  Mortgage Loan,  which loss  could cause  the related
Securityholders to incur a loss on their investment.
Limited  Assets and  Risk That  Such  Assets Will  Not Be  Sufficient  To Pay
Securities in Full

    The  Securities will  not represent an  interest in or  obligation of the
Depositor, the  Master  Servicer  or  any of  their  affiliates.    The  only
obligations  with  respect to  the  Securities  or  the Assets  will  be  the
obligations (if  any) of the Warranting Party (as defined herein) pursuant to
certain  limited  representations and  warranties  made with  respect  to the
Mortgage  Loans, the  Master  Servicer's  and  any  Sub-Servicer's  servicing
obligations  under the related Agreement (including the limited obligation to
make certain advances  in the event  of delinquencies on the  Mortgage Loans,
but  only  to  the extent  deemed  recoverable)  and, if  and  to  the extent
expressly described  in the  related Prospectus  Supplement, certain  limited
obligations  of  the Master  Servicer  in  connection  with an  agreement  to
purchase or act as remarketing agent  with respect to a convertible ARM  Loan
(as  defined herein) upon  conversion to a  fixed rate or  a different index.
Since certain representations  and warranties  with respect  to the  Mortgage
Assets  may have  been made and/or  assigned in connection  with transfers of
such Mortgage Assets prior to the Closing Date, the rights of the Trustee and
the  Securityholders with respect to  such representations or warranties will
be limited to their rights as an assignee thereof. Unless otherwise specified
in  the related  Prospectus Supplement,  none  of the  Depositor, the  Master
Servicer  or any affiliate thereof  will have any  obligation with respect to
representations or  warranties made  by any  other  entity. Unless  otherwise
specified in  the related Prospectus  Supplement, neither the  Securities nor
the  underlying Assets  will be  guaranteed  or insured  by any  governmental
agency or instrumentality, or by the Depositor, the Master Servicer, any Sub-
Servicer or any of their  affiliates.  Proceeds of the assets included in the
related Trust  Fund for each series  of Securities (including  the Assets and
any form  of credit enhancement) will  be the sole source of  payments on the
Securities, and  there will  be no  recourse to  the Depositor  or any  other
entity  in  the  event  that  such proceeds  are  insufficient  or  otherwise
unavailable to make all payments provided for under the Securities.

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  a
series of Securities  will not have any claim against or security interest in
the  Trust  Funds  for  any  other  series.  If  the  related  Trust  Fund is
insufficient to  make payments on  such Securities, no  other assets  will be
available  for payment  of  the  deficiency.  Additionally,  certain  amounts
remaining in certain funds or  accounts, including the Collection Account and
any accounts  maintained as  Credit Support, may  be withdrawn  under certain
conditions, as described  in the related Prospectus Supplement.  In the event
of such withdrawal, such amounts will not be available for future  payment of
principal of or interest on the Securities.  If so provided in the Prospectus
Supplement for a  series of Securities consisting  of one or more  classes of
Subordinate Securities, on  any Distribution Date in respect  of which losses
or shortfalls in collections on the Assets  have been incurred, the amount of
such losses or shortfalls will  be borne first by one or more  classes of the
Subordinate   Securities,  and,  thereafter,  by  the  remaining  classes  of
Securities  in  the  priority  and  manner and  subject  to  the  limitations
specified in such Prospectus Supplement.

    See "Description of the Trust Funds".

Risk  That Prepayments  Will  Adversely  Affect Average  Life  and Yields  of
Securities

    Prepayments (including  those caused  by defaults) on  the Assets in  any
Trust Fund generally  will result in a  faster rate of principal  payments on
one or more classes of the related Securities than if payments on such Assets
were  made as scheduled.  Thus, the prepayment  experience on the  Assets may
affect the  average life of  each class of related  Securities.  The  rate of
principal  payments  on  pools  of  mortgage  loans  or manufactured  housing
contracts varies  between pools  and from  time to  time is  influenced by  a
variety of economic,  demographic, geographic, social,  tax, legal and  other
factors. There can be no assurance as to the rate of prepayment on the Assets
in any  Trust Fund or  that the rate  of payments will  conform to any  model
described  herein or  in any  Prospectus Supplement.  If  prevailing interest
rates  fall significantly  below  the  applicable  mortgage  interest  rates,
principal prepayments are likely to be higher than if prevailing rates remain
at or above  the rates borne by  the Mortgage Loans underlying  or comprising
the Mortgage Assets  in any Trust Fund. As  a result, the actual  maturity of
any  class of  Securities evidencing an  interest in a  Trust Fund containing
Mortgage Assets could occur significantly earlier than expected.

    A series  of Securities  may include  one or  more classes  of Securities
with priorities  of payment  and, as  a result,  yields on  other classes  of
Securities, including  classes of Offered  Securities, of such series  may be
more sensitive to prepayments on Assets.  A series of Securities may  include
one or more classes  offered at a significant premium or  discount. Yields on
such classes of  Securities will be  sensitive, and  in some cases  extremely
sensitive,  to  prepayments on  Mortgage  Assets  and,  where the  amount  of
interest  payable with  respect to  a  class is  disproportionately high,  as
compared to  the amount  of principal,  as with certain  classes of  Stripped
Interest Securities,  a holder might,  in some prepayment scenarios,  fail to
recoup its  original investment. A  series of  Securities may include  one or
more classes  of Securities,  including classes  of Offered  Securities, that
provide  for distribution of  principal thereof from  amounts attributable to
interest  accrued but not currently  distributable on one  or more classes of
Accrual  Securities and,  as a  result,  yields on  such  Securities will  be
sensitive to  (a) the provisions of  such Accrual Securities relating  to the
timing  of  distributions  of  interest  thereon  and  (b)  if  such  Accrual
Securities accrue interest  at a variable or adjustable  Pass-Through Rate or
interest rate, changes in such rate.

    See  "Yield Considerations"  herein and,  if applicable,  in the  related
Prospectus Supplement.

Mortgage Loans  and Mortgaged Properties In General  -- Risk That Defaults by
Obligors or  Declines in the  Values of Mortgaged  Properties Will Result  in
Losses to Investors

    An  investment  in securities  such  as  the  Securities which  generally
represent interests in Mortgage Loans may be affected by, among other things,
a decline  in real  estate values and  changes in  the mortgagors'  financial
condition. No  assurance can be given that values of the Mortgaged Properties
have remained  or will remain at their levels  on the dates of origination of
the related Mortgage  Loans.  If the relevant residential  real estate market
should  experience  an overall  decline  in  property  values such  that  the
outstanding  balances  of  the  related  Mortgage Loans,  and  any  secondary
financing  on the Mortgaged Properties,  become equal to  or greater than the
value of  the  Mortgaged  Properties,  the  actual  rates  of  delinquencies,
foreclosures and losses could be  higher than those now generally experienced
in  the mortgage lending industry in that market. In addition, in the case of
Mortgage Loans that are subject to negative amortization, due to the addition
to principal  balance of  deferred interest, the  principal balances  of such
Mortgage Loans could be  increased to an amount equal to or  in excess of the
value   of  the  underlying  Mortgaged  Properties,  thereby  increasing  the
likelihood of default. To the extent that such losses are not covered by  the
applicable  Credit Support,  if  any,  holders of  Securities  of the  series
evidencing interests in the related Mortgage Loans will bear all risk of loss
resulting from default by  mortgagors and will have to look  primarily to the
value of the  Mortgaged Properties for recovery of  the outstanding principal
and unpaid interest on the defaulted Mortgage Loans. Certain of the  types of
Mortgage   Loans  may  involve   additional  uncertainties  not   present  in
traditional  types of  loans.  For  example, certain  of  the Mortgage  Loans
provide  for escalating  or  variable  payments by  the  mortgagor under  the
Mortgage Loan, as to which the mortgagor  is generally qualified on the basis
of the initial  payment amount.  In some instances the Mortgagor's income may
not be sufficient to enable them  to continue to make their loan payments  as
such payments increase and thus the likelihood  of default will increase.  In
addition to the foregoing, certain geographic regions of a country  from time
to time  will  experience weaker  regional  economic conditions  and  housing
markets,  and,  consequently,  will  experience  higher  rates  of  loss  and
delinquency  than  will  be  experienced on  mortgage  loans  generally.  The
Mortgage Loans underlying certain series of Securities may be concentrated in
these regions,  and such  concentration  may present  risk considerations  in
addition  to those generally  present for similar  mortgage-backed securities
without such  concentration.   Furthermore, the rate  of default  on Mortgage
Loans  that are  refinance or  limited documentation  mortgage loans,  and on
Mortgage Loans with  high Loan-to-Value Ratios, may be higher  than for other
types of  Mortgage  Loans.   Additionally,  a decline  in  the value  of  the
Mortgaged Properties will increase the risk of loss particularly with respect
to any related junior Mortgage Loans.  See "--Junior Mortgage Loans."

Junior Mortgage  Loans --  Risk That  There Will  Be Reduced  or No  Proceeds
Available to Holders of Junior Lien Mortgage Loans

    Certain  of the  Mortgage Loans  may be secured  by junior  liens and the
related  first and  other senior  liens,  if any  (collectively, the  "senior
lien"),  may not  be included  in  the Mortgage  Pool.   The primary  risk to
holders of  Mortgage Loans secured  by junior  liens is the  possibility that
adequate funds will not be received  in connection with a foreclosure of  the
related senior lien  to satisfy fully both  the senior lien and  the Mortgage
Loan.   In  the  event that  a  holder of  the senior  lien  forecloses on  a
Mortgaged Property, the proceeds of the  foreclosure or similar sale will  be
applied first to the payment of  court costs and fees in connection with  the
foreclosure,  second to  real  estate  taxes, third  in  satisfaction of  all
principal, interest,  prepayment or acceleration  penalties, if any,  and any
other sums due and owing to the holder of the senior lien.  The claims of the
holder of  the senior lien will be  satisfied in full out of  proceeds of the
liquidation of the Mortgage Loan, if such proceeds are sufficient, before the
Trust Fund as holder  of the junior lien receives any  payments in respect of
the Mortgage Loan.  If the Master Servicer were to foreclose on  any Mortgage
Loan, it  would do so subject to  any related senior lien.   In order for the
debt related to the  Mortgage Loan to be paid in full at  such sale, a bidder
at the foreclosure  sale of such  Mortgage Loan would  have to bid  an amount
sufficient to  pay off all  sums due under the  Mortgage Loan and  the senior
lien  or purchase the Mortgaged Property subject to  the senior lien.  In the
event that such  proceeds from a foreclosure  or similar sale of  the related
Mortgaged Property were insufficient to  satisfy both loans in the aggregate,
the Trust  Fund, as the holder of the  junior lien, and, accordingly, holders
of the Certificates,  would bear the risk  of delay in distributions  while a
deficiency judgment against  the borrower was being obtained and  the risk of
loss if the deficiency judgment were not realized upon.  Moreover, deficiency
judgments  may not  be available in  certain jurisdictions.   In  addition, a
junior mortgagee may not foreclose on the property securing a junior mortgage
unless  it forecloses  subject to  the senior  mortgage.  See  "Certain Legal
Aspects of the Mortgage Loans - Junior Mortgages".

Credit Support  Limitations -- Risk  That Credit Support  Will Not  Cover All
Losses

    The Prospectus Supplement for a series  of Certificates will describe any
Credit  Support in  the  related Trust  Fund, which  may  include letters  of
credit,  insurance policies,  guarantees,  reserve funds  or  other types  of
credit  support, or  combinations  thereof.  Use of  Credit  Support will  be
subject to the conditions and limitations described herein and in the related
Prospectus  Supplement.  Moreover, such  Credit  Support  may not  cover  all
potential losses  or risks; for example, Credit Support  may or may not cover
fraud  or  negligence by  a  mortgage loan  or contract  originator  or other
parties.

    A  series of Securities  may include one  or more  classes of Subordinate
Securities  (which may  include Offered  Securities), if  so provided  in the
related Prospectus Supplement.  Although subordination is intended  to reduce
the  risk to  holders of  Senior  Securities of  delinquent distributions  or
ultimate losses, the amount of subordination will be limited and  may decline
under certain  circumstances. In  addition, if principal  payments on  one or
more classes  of Securities  of a  series are  made in  a specified order  of
priority, any limits with respect to the aggregate amount of claims under any
related Credit Support  may be exhausted  before the  principal of the  lower
priority classes of Securities  of such series has been repaid.  As a result,
the impact  of  significant losses  and  shortfalls on  the  Assets may  fall
primarily  upon  those classes  of  Securities  having  a lower  priority  of
payment. Moreover, if a form of Credit Support covers more than one series of
Securities (each,  a "Covered Trust"),  holders of  Securities evidencing  an
interest in  a Covered  Trust will be  subject to the  risk that  such Credit
Support will be exhausted by the claims of other Covered Trusts.

    The  amount of  any  applicable Credit  Support  supporting one  or  more
classes of  Offered Securities,  including the subordination  of one  or more
classes  of  Securities,  will  be   determined  on  the  basis  of  criteria
established by each Rating Agency rating such classes of  Securities based on
an assumed level  of defaults, delinquencies, other losses  or other factors.
There can, however, be no assurance  that the loss experience on the  related
Assets will not exceed such assumed levels.

    Regardless of  the form  of credit  enhancement provided,  the amount  of
coverage will  be limited  in amount  and in most  cases will  be subject  to
periodic  reduction in  accordance with  a  schedule or  formula. The  Master
Servicer will generally  be permitted to reduce, terminate  or substitute all
or a portion of the credit  enhancement for any series of Securities, if  the
applicable Rating Agency indicates that the  then-current rating thereof will
not  be adversely  affected. The rating  of any  series of Securities  by any
applicable  Rating  Agency may  be  lowered  following  the initial  issuance
thereof as a result  of the downgrading of the obligations  of any applicable
Credit Support  provider, or  as a  result of  losses on  the related  Assets
substantially in excess  of the levels contemplated by such  Rating Agency at
the time  of its initial rating analysis.  None  of the Depositor, the Master
Servicer or any  of their affiliates will  have any obligation to  replace or
supplement  any Credit Support  or to take  any other action  to maintain any
rating of any series of Securities.

    See  "--Limited Nature of  Ratings," "Description of  the Securities" and
"Description of Credit Support."

Subordination  of  the  Subordinate  Securities;  Effect  of  Losses  on  the
Subordinate Securities

    The  rights of  Subordinate Securityholders  to receive  distributions to
which they would  otherwise be entitled  with respect to  the Assets will  be
subordinate  to the  rights of the  Master Servicer  (to the extent  that the
Master Servicer  is paid  its servicing fee,  including any  unpaid servicing
fees  with respect to  one or more  prior Due Periods, and  is reimbursed for
certain  unreimbursed advances and unreimbursed liquidation expenses) and the
Senior Securityholders  to  the extent  described in  the related  Prospectus
Supplement.  As a result of the foregoing, investors must be prepared to bear
the risk that  they may be subject  to delays in payment and  may not recover
their initial investments in the Subordinate Securities.  See "Description of
the Securities--General" and "--Allocation of Losses and Shortfalls."

    The yields  on the Subordinate Securities  may be extremely  sensitive to
the loss experience of the Assets and the timing of any such  losses.  If the
actual rate and  amount of losses experienced  by the Assets exceed  the rate
and amount  of such losses assumed by an investor,  the yields to maturity on
the Subordinate Securities may be lower than anticipated.

Balloon  Payments --  Risk That  Obligor  Will Not  Be Able  to  Make Balloon
Payment

    Certain of  the Mortgage Loans (the  "Balloon Mortgage Loans") as  of the
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. Mortgage Loans with balloon payments involve a greater
degree of  risk because the ability of a  mortgagor to make a balloon payment
typically will depend upon its ability either to timely refinance the loan or
to timely sell the related Mortgaged Property. The ability of a  mortgagor 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 mortgagor's equity in the related Mortgaged Property, the
financial condition  of the mortgagor,  the value of the  Mortgaged Property,
tax  laws, prevailing  general  economic conditions  and the  availability of
credit for single family or multifamily real properties generally.

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

    Holders of  REMIC Residual  Certificates will  be required  to report  on
their federal income tax returns as  ordinary income their pro rata share  of
the taxable income of the REMIC, regardless of the amount  or timing of their
receipt  of cash  payments,  as  described in  "Material  Federal Income  Tax
Consequences--REMICs." Accordingly,  under certain circumstances,  holders of
Offered  Securities  that  constitute REMIC  Residual  Certificates  may have
taxable  income and  tax liabilities  arising from  such investment  during a
taxable  year in excess  of the cash received  during such period. Individual
holders of REMIC  Residual Certificates may  be limited in  their ability  to
deduct servicing  fees and other  expenses of the  REMIC. In addition,  REMIC
Residual  Certificates are  subject  to  certain  restrictions  on  transfer.
Because  of the  special tax  treatment of  REMIC Residual  Certificates, the
taxable income arising in  a given year on a REMIC  Residual Certificate will
not be equal  to the taxable income associated with investment in a corporate
bond  or stripped  instrument having  similar  cash flow  characteristics and
pre-tax  yield.  Therefore,   the  after-tax  yield  on  the  REMIC  Residual
Certificate  may  be significantly  less than  that  of a  corporate  bond or
stripped instrument  having similar cash  flow characteristics. Additionally,
prospective purchasers of  a REMIC Residual Certificate should  be aware that
recently issued  temporary regulations provide restrictions on the ability to
mark-to-market  certain  "negative  value"  REMIC   residual  interests.  See
"Material Federal Income Tax Consequences-REMICs."

Limited Nature of Ratings

    Any  rating assigned by  a Rating  Agency to a  class of  Securities will
reflect such Rating Agency's assessment solely of the likelihood that holders
of  Securities   of  such   class  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
(including those  caused by defaults) on the  related Mortgage Assets 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  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.  Each Prospectus
Supplement will identify  any payment to which holders  of Offered Securities
of the related  series are  entitled that  is not covered  by the  applicable
rating.  See "Rating".

Book-Entry Registration

    If so provided  in the Prospectus Supplement, one or  more classes of the
Securities  will  be  initially  represented  by  one  or  more  certificates
registered in  the  name of  Cede,  the nominee  for  DTC,  and will  not  be
registered in the names of the Securityholders or their nominees. Because  of
this, unless and until Definitive Securities are issued, Securityholders will
not be recognized by the Trustee as "Securityholders" (as that term  is to be
used in the related Agreement).  Hence, until such time, Securityholders will
be able to exercise the rights of Securityholders only indirectly through DTC
and its  participating organizations.  See "Description  of the  Securities--
Book-Entry Registration and Definitive Securities.

                        DESCRIPTION OF THE TRUST FUNDS

Assets

    The  primary  assets of  each  Trust  Fund (the  "Assets")  will  include
(i) single  family  and/or  mortgage  loans  (or  certain  balances  thereof)
(collectively,  the "Mortgage  Loans"),  including without  limitation,  Home
Equity  Loans, (ii)  mortgage  participations  and co-ownership  arrangements
("Mortgage  Participations"),   (iii)  pass-through  certificates   or  other
mortgage-backed securities evidencing interests in  or secured by one or more
Mortgage  Loans or other  similar participations, certificates  or securities
("MBS") or (iv) direct obligations of the  United States, agencies thereof or
agencies created thereby which are  (a) interest-bearing securities, (b) non-
interest-bearing securities, (c) originally  interest-bearing securities from
which  coupons  representing the  right  to  payment  of interest  have  been
removed, or (d)  interest-bearing securities from which the  right to payment
of principal has been removed (the "Government Securities").  As used herein,
"Mortgage Loans"  refers to  both whole Mortgage  Loans (or  certain balances
thereof)  and Mortgage  Loans  underlying  Mortgage  Participations  or  MBS.
Mortgage Loans that secure,  or interests in which are evidenced  by, MBS are
herein sometimes referred to as  "Underlying Mortgage Loans."  Mortgage Loans
(or  certain balances  thereof) that  are not  Underlying Mortgage  Loans are
sometimes referred  to as  "Whole Loans."   Any pass-through  certificates or
other  asset-backed certificates  in which  an MBS  evidences an  interest or
which  secure an  MBS are  sometimes referred  to herein  also as  MBS  or as
"Underlying  MBS."  Mortgage  Loans,  Mortgage  Participations  and  MBS  are
sometimes referred to  herein as "Mortgage Assets." The  Mortgage Assets will
not be guaranteed  or insured by Merrill Lynch Mortgage  Investors, Inc. (the
"Depositor")  or any of  its affiliates or, unless  otherwise provided in the
Prospectus Supplement,  by any governmental  agency or instrumentality  or by
any other person. Each Asset will be selected by the Depositor  for inclusion
in a Trust  Fund from among those  purchased, either directly  or indirectly,
from a prior holder thereof (an "Asset Seller"), which may be an affiliate of
the Depositor and, with respect to Assets, which prior holder may  or may not
be the originator of such Mortgage Loan or the issuer of such MBS.

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Securities will be  entitled to payment only  from the assets of  the related
Trust Fund  and will not be entitled to payments  in respect of the assets of
any other  trust  fund established  by  the Depositor.  If specified  in  the
related Prospectus Supplement,  the assets of  a Trust Fund  will consist  of
certificates representing beneficial ownership interests in, or  indebtedness
of, another trust fund that contains the Assets.

Mortgage Loans

General

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Mortgage  Loan  will  be  secured by  (i)  a  lien  on  a Mortgaged  Property
consisting  of a one-  to four-family residential property  located in a non-
U.S. jurisdiction (a "Single Family Property" and the related Mortgage Loan a
"Single  Family Mortgage Loan") or (ii) a security interests in shares issued
by   private  cooperative  housing  corporations  ("Cooperatives").    If  so
specified in  the  related Prospectus  Supplement, a  Mortgaged Property  may
include some commercial use.  Mortgaged Properties  will be located in one or
more  foreign jurisdictions specified  in the related  Prospectus Supplement.
To the  extent specified in  the related Prospectus Supplement,  the Mortgage
Loans will be secured  by first and/or junior mortgages or  deeds of trust or
other  similar  security instruments  creating  a  first  or junior  lien  on
Mortgaged  Property. The Mortgaged Properties may include apartments owned by
Cooperatives and leasehold interests or other use arrangements in properties,
the title to which is held by third party lessors. Unless otherwise specified
in the  Prospectus  Supplement,  the  term  of  any  such  leasehold  or  use
arrangement shall exceed  the term of the  related mortgage note by  at least
five years.  Each Mortgage Loan  will have been  originated by a  person (the
"Originator") other  than the  Depositor. The  related Prospectus  Supplement
will  indicate if  any  Originator is  an  affiliate  of the  Depositor.  The
Mortgage Loans will  be evidenced by promissory notes  (the "Mortgage Notes")
secured  by mortgages,  deeds of  trust  or other  security instruments  (the
"Mortgages") creating a lien on the Mortgaged Properties.

Loan-to-Value Ratio

    The "Loan-to-Value  Ratio" of a  Mortgage Loan at  any given time  is the
ratio (expressed as  a percentage) of the then  outstanding principal balance
of the Mortgage  Loan to  the Value  of the related  Mortgaged Property.  The
"Value" of a Mortgaged Property, other than  with respect to Refinance Loans,
is generally the lesser of (a) the appraised value determined in an appraisal
obtained by  the originator  at origination of  such loan  and (b) the  sales
price  for such  property.  "Refinance  Loans" are  loans  made to  refinance
existing  loans.  Unless  otherwise  set  forth  in  the  related  Prospectus
Supplement, the Value of the Mortgaged  Property securing a Refinance Loan is
the appraised value thereof determined  in an appraisal obtained at the  time
of origination of the Refinance Loan. The Value of a Mortgaged Property as of
the date of  initial issuance of  the related series  of Certificates may  be
less than the value at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market.

Mortgage Loan Information in Prospectus Supplements

    Each  Prospectus Supplement  will contain  information, as  of  the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically  known to  the Depositor,  with respect  to the  Mortgage Loans,
including  (i) the aggregate outstanding  principal balance and  the largest,
smallest and average  outstanding principal balance of the  Mortgage Loans as
of  the applicable  Cut-off  Date,  (ii) the type  of  property securing  the
Mortgage  Loans,  (iii) the weighted  average (by  principal balance)  of the
original  and remaining  terms to  maturity of  the Mortgage  Loans, (iv) the
earliest and latest origination date and maturity date of the Mortgage Loans,
(v) the  range of  the Loan-to-Value  Ratios at  origination of  the Mortgage
Loans, (vi) the Mortgage Rates  or range of  Mortgage Rates and the  weighted
average Mortgage Rate borne by  the Mortgage Loans, (vii) the foreign country
in  which most  of the Mortgaged  Properties are  located, (viii) information
with respect  to the prepayment  provisions, if  any, of the  Mortgage Loans,
(ix) with  respect to  Mortgage Loans  with adjustable  Mortgage Rates  ("ARM
Loans"), the  index, the  frequency  of the  adjustment dates,  the range  of
margins added to  the index, and the maximum Mortgage Rate or monthly payment
variation at the time of any adjustment thereof and over the life of the  ARM
Loan, (x) information regarding  the payment characteristics of  the Mortgage
Loans,  including without limitation  balloon payment and  other amortization
provisions and (xi) the currency in which payments on the Mortgage  Loans are
due.  If specific  information respecting the Mortgage Loans is  not known to
the  Depositor at  the time  Securities are  initially offered,  more general
information of the nature  described above will be provided in the Prospectus
Supplement, and specific information will be set forth in a report which will
be available to purchasers of the related Securities at or before the initial
issuance  thereof and will be filed  as part of a  Current Report on Form 8-K
with the Commission within fifteen days after such initial issuance.

    The related Prospectus Supplement may specify whether the  Mortgage Loans
include  closed-end and/or  revolving home equity  loans or  certain balances
thereof ("Home  Equity Loans"), which  may be secured  by Mortgages  that are
junior to other liens on the related Mortgaged Property.

    If  specified  in  the  related  Prospectus  Supplement,  new  draws   by
borrowers  under the  revolving Home  Equity Loans  will, during  a specified
period of time, automatically become part of the Trust Fund for a series.  As
a result,  the aggregate  balance  of the  revolving Home  Equity Loans  will
fluctuate from  day to day as new  draws by borrowers are added  to the Trust
Fund and  principal payments  are applied to  such balances and  such amounts
will usually differ  each day, as more specifically described  in the related
Prospectus  Supplement.  If  specified in the  related Prospectus Supplement,
principal collections  received on  the closed-end Home  Equity Loans  may be
applied to purchase additional closed-end Home Equity Loans which will become
part of the Trust Fund for a series.

Payment Provisions of the Mortgage Loans

    Unless  otherwise specified in the related  Prospectus Supplement, all of
the Mortgage Loans  will (i) have original terms to maturity of not more than
40 years and (ii) provide for payments of principal, interest or both, on due
dates  that  occur monthly,  quarterly  or  semi-annually  or at  such  other
interval as is specified in  the related Prospectus Supplement. Each Mortgage
Loan  may provide  for no  accrual  of interest  or for  accrual  of interest
thereon at an interest rate  (a "Mortgage Rate") that is fixed over  its term
or  that  adjusts from  time  to  time, or  that  may  be converted  from  an
adjustable to a fixed  Mortgage Rate or a different adjustable Mortgage Rate,
or from a fixed to an adjustable Mortgage Rate, from time to time pursuant to
an election or as otherwise specified  on the related Mortgage Note, in  each
case as  described in the  related Prospectus Supplement. Each  Mortgage Loan
may provide for scheduled  payments to maturity or payments  that adjust from
time to  time to accommodate changes in  the Mortgage Rate or  to reflect the
occurrence  of  certain  events  or  that   adjust  on  the  basis  of  other
methodologies,  and  may  provide for  negative  amortization  or accelerated
amortization, in each case as described in the related Prospectus Supplement.
Each Mortgage  Loan may be fully amortizing or  require a balloon payment due
on  its  stated maturity  date,  in each  case  as described  in  the related
Prospectus Supplement.

Mortgage Participations

    Mortgage  Participations   will  evidence   an  undivided   participation
interest or  co-ownership arrangement in  Underlying Mortgage Loans.   To the
extent available  to the Depositor,  the related  Prospectus Supplement  will
contain information in respect of the Underlying Mortgage Loans substantially
similar  to the  information described  above in  respect of  Mortgage Loans.
Such Prospectus Supplement will also  specify the amount of the participation
interest and  describe  the servicing  provisions  of the  participation  and
servicing agreements.

MBS

    Any MBS  will  have been  issued  pursuant  to a  pooling  and  servicing
agreement,  a trust  agreement, an  indenture or  similar agreement  (an "MBS
Agreement"). A seller (the "MBS Issuer") and/or servicer (the "MBS Servicer")
of the underlying Mortgage  Loans (or Underlying MBS) will have  entered into
the MBS Agreement with a trustee or  a custodian under the MBS Agreement (the
"MBS Trustee"), if any, or with the original purchaser of the interest in the
underlying Mortgage Loans or MBS evidenced by the MBS.

    Distributions of any  principal or interest, as applicable, will  be made
on MBS on the dates specified  in the related Prospectus Supplement. The  MBS
may be  issued in  one or more  classes with  characteristics similar  to the
classes of Securities described in this Prospectus. Any principal or interest
distributions will be made on the MBS by the MBS Trustee or the MBS Servicer.
The MBS Issuer or the MBS Servicer or another person specified in the related
Prospectus  Supplement may  have the  right  or obligation  to repurchase  or
substitute assets  underlying the MBS  after a  certain date  or under  other
circumstances specified in the related Prospectus Supplement.

    Enhancement in  the form of reserve  funds, subordination or  other forms
of  credit  support  similar  to  that described  for  the  Securities  under
"Description of Credit Support" may be provided  with respect to the MBS. The
type, characteristics and  amount of such credit  support, if any, will  be a
function of  certain  characteristics of  the  Underlying Mortgage  Loans  or
Underlying  MBS evidenced  by or  securing  such MBS  and  other factors  and
generally will have been established for the MBS on the basis of requirements
of either any Rating Agency that may have assigned a rating to the MBS or the
initial purchasers of the MBS.

    The  Prospectus  Supplement  for   a  series  of  Securities   evidencing
interests in Mortgage  Assets that  include MBS will  specify, to the  extent
available  to  the  Depositor,  (i) the  aggregate  approximate  initial  and
outstanding principal amount  or notional amount, as applicable,  and type of
the MBS to  be included in  the Trust Fund,  (ii) the original and  remaining
term to stated  maturity of the MBS, if applicable, (iii) whether such MBS is
entitled only to  interest payments, only to  principal payments or  to both,
(iv) the pass-through or bond rate of the MBS or formula for determining such
rates, if any, (v) the applicable  payment provisions for the MBS, including,
but  not limited  to,  any priorities,  payment  schedules and  subordination
features, (vi) the MBS  Issuer, MBS Servicer and MBS  Trustee, as applicable,
(vii) certain  characteristics  of  the  credit  support,  if  any,  such  as
subordination,  reserve funds,  insurance  policies,  letters  of  credit  or
guarantees relating to  the related Underlying Mortgage Loans, the Underlying
MBS or directly to such MBS, (viii) the terms on which the related Underlying
Mortgage Loans or Underlying MBS for such MBS or the MBS may, or are required
to,  be purchased prior to  their maturity, (ix) the  terms on which Mortgage
Loans or  Underlying MBS may  be substituted for those  originally underlying
the MBS,  (x) the servicing  fees payable under  the MBS  Agreement, (xi) the
type of  information in  respect of the  Underlying Mortgage  Loans described
under "--Mortgage Loans--Mortgage Loan Information in Prospectus Supplements"
above, and the type of information in respect of the Underlying MBS described
in this paragraph, (xii) the characteristics of any cash flow agreements that
are included as  part of the trust  fund evidenced or secured by  the MBS and
(xiii) whether  the MBS is in certificated form  or held through a depository
such as The Depository Trust Company or the Participants Trust Company.

    Each MBS will be  either (i) an exempted  security, (ii) a security  that
has been previously registered under the  Securities Act or (iii) a  security
that is eligible for sale under Rule 144(k) under the Securities Act.  In the
case of clauses (ii) and (iii), such security will be acquired in a secondary
market transaction not from the issuer thereofor an affiliate of such issuer.

    MBS  may  include  MBS  issued,  guaranteed  or  otherwise  supported  by
corporations   located   outside   the   United   States   or   agencies   or
instrumentalities  of governments  other than  the  United States.   In  such
cases, the Prospectus  Supplement will include disclosure  regarding any such
corporations, agencies or instrumentalities and the  program under which such
MBS was issued.

Government Securities

    The  Prospectus  Supplement  for   a  series  of  Securities   evidencing
interests in Assets  of a Trust Fund that  include Government Securities will
specify, to the  extent available, (i) the aggregate  approximate initial and
outstanding principal amounts  or notional amounts, as  applicable, and types
of the  Government Securities  to be  included in  the Trust  Fund, (ii)  the
original and remaining terms to stated maturity of the Government Securities,
(iii)  whether  such Government  Securities  are  entitled  only to  interest
payments, only to principal  payments or to both, (iv) the  interest rates of
the Government Securities or the formula to determine such rates, if any, (v)
the applicable payment  provisions for the Government Securities  and (vi) to
what extent, if any,  the obligation evidenced thereby is backed  by the full
faith and credit of the United States.

Pre-Funding Account

    To the extent provided in a Prospectus  Supplement, the Depositor will be
obligated  (subject  only   to  the  availability  thereof)  to   sell  at  a
predetermined price, and the Trust Fund for the related series  of Securities
will  be  obligated to  purchase  (subject  to  the satisfaction  of  certain
conditions described  in the  applicable Agreement),  additional Assets  (the
"Subsequent Assets")  from time to time  (as frequently as daily)  within the
number of  months specified  in the related  Prospectus Supplement  after the
issuance of such  series of Securities having an  aggregate principal balance
approximately equal to the amount on deposit in the Pre-Funding Account  (the
"Pre-Funded Amount") for such series on date of such issuance.

Accounts

    Each  Trust  Fund will  include  one  or more  accounts  established  and
maintained  on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received or advanced with respect to the Assets and other assets in the Trust
Fund.  Such  an account  may  be  maintained  as  an interest  bearing  or  a
non-interest bearing account, and  funds held therein may be held  as cash or
invested in certain short-term, investment grade obligations, in each case as
described in  the  related Prospectus  Supplement.  See "Description  of  the
Agreement--Collection Account and Related Accounts."

Credit Support

    If so  provided in  the related  Prospectus Supplement,  partial or  full
protection against certain  defaults and losses on the Assets  in the related
Trust  Fund  may be  provided to  one or  more classes  of Securities  in the
related series in  the form of subordination of one or  more other classes of
Securities  in such series or  by one or more  other types of credit support,
such as  a letter  of credit,  insurance policy, guarantee,  reserve fund  or
another  type of credit support, or a  combination thereof (any such coverage
with respect to  the Securities of any series, "Credit  Support"). The amount
and  types  of coverage,  the  identification  of  the entity  providing  the
coverage (if applicable) and related information with respect to each type of
Credit Support, if any, will be described in the Prospectus Supplement  for a
series  of Securities.  See "Risk  Factors--Credit  Support Limitations"  and
"Description of Credit Support."

Cash Flow Agreements

    If so provided in the  related Prospectus Supplement, the Trust  Fund may
include guaranteed investment contracts pursuant  to which moneys held in the
funds and accounts established for the  related series will be invested at  a
specified rate.  The Trust  Fund may also  include certain  other agreements,
such  as  interest rate  exchange  agreements,  interest  rate cap  or  floor
agreements,  currency   exchange  agreements,  other   swaps  and  derivative
instruments or  other financial  assets.   The principal  terms  of any  such
agreement  (any such agreement, a  "Cash Flow Agreement"), including, without
limitation, provisions relating to the  timing, manner and amount of payments
thereunder  and  provisions  relating  to the  termination  thereof,  will be
described in the  Prospectus Supplement for the related  series. In addition,
the  related  Prospectus  Supplement will  provide  certain  information with
respect to the obligor under any such Cash Flow Agreement.

                               USE OF PROCEEDS

    The net proceeds to be received  from the sale of the Securities  will be
applied by  the Depositor to  the purchase of Assets,  or the payment  of the
financing incurred in such purchase, and to pay for certain expenses incurred
in connection  with such  purchase of  Assets and  sale of  Securities.   The
Depositor expects to  sell the Securities from  time to time, but  the timing
and  amount of offerings  of Securities will  depend on a  number of factors,
including the volume of Assets acquired by the Depositor, prevailing interest
rates, availability of funds and general market conditions.

                             YIELD CONSIDERATIONS

General

    The yield  on any Offered Security  will depend on the  price paid by the
Securityholder, the Pass-Through  Rate or interest rate of  the Security, the
receipt  and timing  of  receipt of  distributions  on the  Security and  the
weighted average  life of the Assets in the related  Trust Fund (which may be
affected  by prepayments, defaults,  liquidations or repurchases).  See "Risk
Factors."

Pass-Through Rate and Interest Rate

    Securities of  any class  within a  series  may have  fixed, variable  or
adjustable  Pass-Through Rates  or interest  rates, which  may or may  not be
based upon the interest rates borne by the Assets in the related Trust  Fund.
The  Prospectus Supplement  with respect  to  any series  of Securities  will
specify  the Pass-Through  Rate  or interest  rate  for  each class  of  such
Securities or, in the  case of a variable or adjustable  Pass-Through Rate or
interest rate,  the method of  determining the Pass-Through Rate  or interest
rate; the effect, if any, of the prepayment of any Asset on  the Pass-Through
Rate  or interest rate of one or  more classes of Securities; and whether the
distributions of interest on the  Securities of any class will be  dependent,
in whole  or in part,  on the performance  of any obligor  under a Cash  Flow
Agreement.

    If  so specified  in  the related  Prospectus  Supplement, the  effective
yield  to  maturity to  each  holder of  Securities entitled  to  payments of
interest will be below that otherwise produced by the applicable Pass-Through
Rate or  interest rate  and purchase price  of such  Security because,  while
interest may accrue on each  Asset during a certain period,  the distribution
of such  interest will be made on  a day which may be  several days, weeks or
months following the period of accrual.

Timing of Payment of Interest

    Each payment of interest on the  Securities (or addition to the  Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued  during the  Interest Accrual Period  for such  Distribution
Date.   As indicated above under  "--Pass-Through Rate and Interest Rate," if
the  Interest  Accrual Period  ends on  a date  other than  the day  before a
Distribution Date for the related  series, the yield realized by  the holders
of such  Securities may  be lower  than the  yield that  would result if  the
Interest Accrual Period ended on such day before the Distribution Date.

Payments of Principal; Prepayments

    The  yield to maturity on the Securities will  be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans  resulting  from  both  voluntary  prepayments  by  the  borrowers  and
involuntary liquidations). The rate at  which principal prepayments occur  on
the  Mortgage Loans  will be  affected  by a  variety of  factors, including,
without limitation,  the terms of the Mortgage Loans, the level of prevailing
interest  rates,   the  availability   of  mortgage   credit  and   economic,
demographic, geographic, tax, legal  and other factors. In  general, however,
if prevailing interest  rates fall significantly below the  Mortgage Rates on
the Mortgage Loans comprising or underlying the Assets in a  particular Trust
Fund, such Mortgage  Loans are likely to  be the subject of  higher principal
prepayments than if  prevailing rates remain at  or above the rates  borne by
such Mortgage  Loans. In this regard, it should  be noted that certain Assets
may consist of  Mortgage Loans with different  Mortgage Rates and the  stated
pass-through or pay-through interest rate of  certain MBS may be a number  of
percentage points  higher or  lower than certain  of the  Underlying Mortgage
Loans.  The rate  of principal  payments on  some or  all of  the classes  of
Securities of a series will correspond  to the rate of principal payments  on
the Assets  in the related  Trust Fund and  is likely to  be affected by  the
existence of periods during which a prepayment is  not permitted (a "Lock-out
Period") and prepayment  premium provisions of the  Mortgage Loans underlying
or comprising  such Assets, and  by the extent  to which the  servicer of any
such Mortgage Loan is able to enforce  such provisions. Mortgage Loans with a
Lock-out Period or a prepayment premium provision, to the extent enforceable,
generally  would  be  expected  to  experience  a  lower  rate  of  principal
prepayments  than otherwise identical Mortgage Loans without such provisions,
with shorter Lock-out Periods or with lower prepayment premiums.

    Because of the depreciating nature of manufactured  housing, which limits
the possibilities  for  refinancing,  and  because the  terms  and  principal
amounts of manufactured  housing contracts are generally shorter  and smaller
than the terms and principal amounts of mortgage loans secured  by site-built
homes, changes in interest rates have a correspondingly smaller effect on the
amount of the  monthly payments on manufactured housing contracts than on the
amount of the monthly payments on mortgage loans secured by site-built homes.
Consequently, changes in interest rates may play a smaller role in prepayment
behavior of  manufactured housing  contracts than they  do in  the prepayment
behavior of loans secured by mortgage on site-built homes.  Conversely, local
economic conditions and certain of the other factors mentioned above may play
a larger  role in the  prepayment behavior of manufactured  housing contracts
than they do  in the  prepayment behavior  of loans secured  by mortgages  on
site-built homes.

    If the  purchaser of  a Security  offered  at a  discount calculates  its
anticipated yield to  maturity based on an  assumed rate of  distributions of
principal that  is faster than that  actually experienced on the  Assets, the
actual yield to maturity  will be lower than that so  calculated. Conversely,
if  the  purchaser  of  a  Security  offered  at  a  premium  calculates  its
anticipated yield to maturity  based on an  assumed rate of distributions  of
principal that  is slower than that  actually experienced on  the Assets, the
actual yield  to maturity will  be lower than  that so calculated.  In either
case, if so provided in the Prospectus Supplement for a series of Securities,
the effect on yield  on one or more classes of the  Securities of such series
of prepayments of the  Assets in the related  Trust Fund may be mitigated  or
exacerbated by  any provisions  for sequential  or selective  distribution of
principal to such classes.

    Unless otherwise specified in  the related Prospectus Supplement,  when a
full prepayment is made  on a Mortgage Loan, the obligor  is charged interest
on the principal  amount of the  Mortgage Loan so prepaid  for the number  of
days in the month  actually elapsed up to the date of the prepayment.  Unless
otherwise  specified  in the  related  Prospectus Supplement,  the  effect of
prepayments in  full will be  to reduce  the amount of  interest paid in  the
following month  to holders  of Securities entitled  to payments  of interest
because interest on the principal amount of any Mortgage Loan so prepaid will
be paid  only to the date of prepayment rather than for a full month.  Unless
otherwise  specified  in   the  related  Prospectus  Supplement,   a  partial
prepayment of principal is applied so  as to reduce the outstanding principal
balance of the related Mortgage Loan as of the Due Date in the month in which
such partial prepayment is received.

    The timing  of changes in  the rate of  principal payments on  the Assets
may significantly affect an  investor's actual yield to maturity, even if the
average rate of  distributions of principal is consistent  with an investor's
expectation. In general, the earlier  a principal payment is received on  the
Mortgage Assets and distributed on a Security, the greater the effect on such
investor's  yield to maturity. The effect on an investor's yield of principal
payments occurring at a rate higher  (or lower) than the rate anticipated  by
the  investor during a  given period may  not be offset  by a subsequent like
decrease (or increase) in the rate of principal payments.

    The  Securityholder  will  bear  the  risk  of  being  able  to  reinvest
principal received in respect of a Security at  a yield at least equal to the
yield on such Security.

Prepayments--Maturity and Weighted Average Life

    The  rates  at  which  principal payments  are  received  on  the  Assets
included in or  comprising a Trust Fund  and the rate  at which payments  are
made from any Credit Support or Cash Flow Agreement for the related series of
Securities may affect the ultimate maturity and  the weighted average life of
each class  of such series.  Prepayments on the Mortgage  Loans comprising or
underlying the  Assets in a  particular Trust Fund will  generally accelerate
the rate  at which principal  is paid on  some or all  of the classes  of the
Securities of the related series.

    If so provided in the  Prospectus Supplement for a series of  Securities,
one or more  classes of Securities  may have a  final scheduled  Distribution
Date, which is the  date on or prior to which the Security Balance thereof is
scheduled to  be reduced to zero, calculated on  the basis of the assumptions
applicable to such series set forth therein.

    Weighted  average life  refers to  the average  amount of  time that will
elapse from the date of issue of a security until each dollar of principal of
such security  will be repaid to the investor. The weighted average life of a
class of  Securities of  a series  will be  influenced by  the rate  at which
principal  on the Mortgage Loans comprising or  underlying the Assets is paid
to  such  class,  which may  be  in  the form  of  scheduled  amortization or
prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

    In addition, the weighted  average life of the Securities may be affected
by the varying maturities of the  Mortgage Loans comprising or underlying the
Assets in a  Trust Fund. If any  Mortgage Loans comprising or  underlying the
Assets in  a particular Trust  Fund have actual  terms to maturity  less than
those assumed  in  calculating final  scheduled  Distribution Dates  for  the
classes of Securities  of the  related series,  one or more  classes of  such
Securities  may be  fully  paid  prior to  their  respective final  scheduled
Distribution Dates,  even  in the  absence of  prepayments. Accordingly,  the
prepayment experience of  the Assets will, to  some extent, be a  function of
the mix of  Mortgage Rates and maturities of the Mortgage Loans comprising or
underlying such Assets. See "Description of the Trust Funds."

    Prepayments on loans are also commonly  measured relative to a prepayment
standard or  model, such as  the Constant Prepayment Rate  ("CPR") prepayment
model or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below.  CPR represents a  constant assumed rate of  prepayment each
month relative  to the then outstanding principal balance  of a pool of loans
for the life of such loans. SPA represents an assumed rate of prepayment each
month relative to  the then outstanding principal balance of a pool of loans.
A prepayment  assumption of 100% of SPA assumes  prepayment rates of 0.2% per
annum of the  then outstanding principal balance  of such loans in  the first
month of the life of the loans and an additional 0.2% per annum in each month
thereafter until the thirtieth month. Beginning in the thirtieth month and in
each  month thereafter during  the life of  the loans, 100% of  SPA assumes a
constant prepayment rate of 6% per annum each month.

    Neither  CPR  nor  SPA  nor any  other  prepayment  model  or  assumption
purports  to  be a  historical  description  of  prepayment experience  or  a
prediction  of  the anticipated  rate of  prepayment  of any  pool  of loans,
including the Mortgage Loans underlying or comprising the Assets.

    The Prospectus Supplement  with respect to each series of  Securities may
contain  tables, if applicable, setting  forth the projected weighted average
life of each class of Offered Securities of such series and the percentage of
the initial Security Balance of each such class that would be  outstanding on
specified  Distribution  Dates  based  on  the  assumptions  stated  in  such
Prospectus Supplement, including assumptions that prepayments on the Mortgage
Loans  comprising  or  underlying  the  related  Assets  are  made  at  rates
corresponding  to various  percentages of  CPR,  SPA or  such other  standard
specified  in such  Prospectus  Supplement. Such  tables and  assumptions are
intended to  illustrate the sensitivity of  the weighted average life  of the
Securities to various prepayment rates and will not be intended to predict or
to  provide information  that will  enable  investors to  predict the  actual
weighted average  life of the Securities.  It  is unlikely that prepayment of
any Mortgage Loans  comprising or underlying the  Assets for any  series will
conform  to any particular level of  CPR, SPA or any  other rate specified in
the related Prospectus Supplement.

Other Factors Affecting Weighted Average Life

Type of Mortgage Asset

    If  so  specified in  the  related  Prospectus Supplement,  a  number  of
Mortgage Loans may  have balloon payments  due at maturity,  and because  the
ability of a mortgagor to make  a balloon payment typically will depend  upon
its  ability either to  refinance the loan  or to sell  the related Mortgaged
Property, there is  a risk  that a  number of Mortgage  Loans having  balloon
payments  may  default at  maturity.  In the  case of  defaults,  recovery of
proceeds  may be delayed by, among  other things, bankruptcy of the mortgagor
or adverse conditions in  the market where the property is  located. In order
to minimize  losses on  defaulted Mortgage  Loans, the servicer  may, to  the
extent  and under  the  circumstances  set forth  in  the related  Prospectus
Supplement, be permitted to  modify Mortgage Loans that are in  default or as
to  which a payment  default is  imminent. Any  defaulted balloon  payment or
modification that extends the maturity of a Mortgage Loan will tend to extend
the weighted average  life of the Securities, thereby  lengthening the period
of time elapsed from the date of issuance of a Security until it is retired.

    With  respect  to  certain  Mortgage  Loans,  including  ARM  Loans,  the
Mortgage Rate at  origination may be below the rate that  would result if the
index  and margin relating  thereto were applied  at origination.   Under the
applicable underwriting  standards, the  mortgagor under  each Mortgage  Loan
generally will  be qualified on the  basis of the Mortgage Rate  in effect at
origination. The repayment of any such Mortgage Loan may thus be dependent on
the ability of the mortgagor or obligor to make larger level monthly payments
following the adjustment of the  Mortgage Rate. In addition, certain Mortgage
Loans may  be subject to  temporary buydown plans ("Buydown  Mortgage Loans")
pursuant to which the monthly payments made by the mortgagor during the early
years of the Mortgage Loan will  be less than the scheduled monthly  payments
thereon (the "Buydown Period").  The periodic increase in the amount  paid by
the mortgagor  of  a  Buydown Mortgage  Loan  during or  at  the end  of  the
applicable  Buydown Period  may create  a  greater financial  burden for  the
mortgagor,  who might  not have otherwise  qualified for a  mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.

    The Mortgage Rates on certain ARM  Loans subject to negative amortization
generally  adjust  monthly  and  their  amortization  schedules  adjust  less
frequently. During a period of rising  interest rates as well as  immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest  accrues), the  amount of interest  accruing on  the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon.  As a result, a  portion of the accrued  interest on
negatively amortizing  Mortgage Loans may  be added to the  principal balance
thereof and will bear interest at  the applicable Mortgage Rate. The addition
of any such deferred interest to  the principal balance of any related  class
or classes of Securities will lengthen the weighted average life  thereof and
may  adversely affect yield to  holders thereof, depending  upon the price at
which such  Securities were purchased.  In addition, with respect  to certain
ARM  Loans subject  to negative  amortization, during  a period  of declining
interest  rates, it  might be  expected that  each minimum  scheduled monthly
payment on  such  a  Mortgage  Loan would  exceed  the  amount  of  scheduled
principal and  accrued interest on  the principal balance thereof,  and since
such excess will  be applied to reduce  the principal balance of  the related
class or classes of  Securities, the weighted average life of such Securities
will be reduced and may adversely  affect yield to holders thereof, depending
upon the price at which such Securities were purchased.

Defaults

    The rate  of defaults on  the Mortgage Loans  will also affect  the rate,
timing and amount of principal  payments on the Assets and thus the  yield on
the Securities.   In general,  defaults on  mortgage loans  or contracts  are
expected to occur  with greater frequency in  their early years. The  rate of
default  on  Mortgage Loans  which  are  refinance or  limited  documentation
mortgage loans, and on  Mortgage Loans with high Loan-to-Value Ratios, may be
higher than  for other  types of  Mortgage Loans.  Furthermore, the  rate and
timing of prepayments,  defaults and liquidations on the  Mortgage Loans will
be affected by the general economic condition of the region of the country in
which the related Mortgage Properties  are located. The risk of delinquencies
and loss is greater and  prepayments are less likely in regions  where a weak
or deteriorating economy exists, as may be evidenced by, among other factors,
increasing unemployment or falling property values.

Foreclosures

    The number of  foreclosures or repossessions and the principal  amount of
the Mortgage Loans comprising or underlying the Assets that are foreclosed or
repossessed in relation to the number and principal  amount of Mortgage Loans
that are  repaid in  accordance  with their  terms will  affect the  weighted
average  life of the Mortgage  Loans comprising or  underlying the Assets and
that of the related series of Securities.

Refinancing

    At  the request of a mortgagor, the Master Servicer or a Sub-Servicer may
allow the  refinancing of  a Mortgage  Loan in  any Trust  Fund by  accepting
prepayments thereon and  permitting a new loan  secured by a mortgage  on the
same property. In the event of such a refinancing, the  new loan would not be
included in  the related  Trust Fund and,  therefore, such  refinancing would
have the same effect  as a prepayment in full of the related Mortgage Loan. A
Sub-Servicer  or  the Master  Servicer  may,  from  time to  time,  implement
programs  designed to  encourage  refinancing.  Such  programs  may  include,
without  limitation, modifications  of existing  loans,  general or  targeted
solicitations, the offering of pre-approved applications, reduced origination
fees  or closing  costs, or  other  financial incentives.  In addition,  Sub-
Servicers   may  encourage  the  refinancing  of  Mortgage  Loans,  including
defaulted Mortgage Loans, that would permit creditworthy  borrowers to assume
the outstanding indebtedness of such Mortgage Loans.

Due-on-Sale Clauses

    Acceleration of  mortgage payments  as a result  of certain transfers  of
underlying  Mortgaged Property is  another factor affecting  prepayment rates
that may not be reflected in  the prepayment standards or models used  in the
relevant Prospectus Supplement. A number  of the Mortgage Loans comprising or
underlying the Assets may include "due-on-sale" clauses that allow the holder
of the Mortgage  Loans to demand payment  in full of the  remaining principal
balance of  the Mortgage  Loans  upon sale,  transfer  or conveyance  of  the
related Mortgaged Property. With respect to any Whole Loans, unless otherwise
provided  in  the related  Prospectus  Supplement, the  Master  Servicer will
generally  enforce any due-on-sale  clause to the extent  it has knowledge of
the  conveyance or proposed  conveyance of the  underlying Mortgaged Property
and it is entitled to do so under applicable law; provided, however, that the
Master Servicer will  not take any action  in relation to the  enforcement of
any due-on-sale provision which would adversely affect or jeopardize coverage
under any applicable insurance policy. See "Certain Legal Aspects of Mortgage
Loans--Due-on-Sale Clauses"  and "Description of  the Agreements--Due-on-Sale
Provisions."

                                THE DEPOSITOR

    Merrill  Lynch  Mortgage Investors,  Inc.,  the  Depositor,  is a  direct
wholly-owned subsidiary  of  Merrill  Lynch Mortgage  Capital  Inc.  and  was
incorporated in  the  State of  Delaware on  June 13,  1986.   The  principal
executive offices of  the Depositor are  located at  250 Vesey Street,  World
Financial Center,  North Tower,  10th Floor, New  York, New  York 10218-1310.
Its telephone number is (212) 449-0357.

    The Depositor's  principal business  is to acquire,  hold and/or sell  or
otherwise  dispose  of cash  flow  assets,  usually  in connection  with  the
securitization of  that  asset.   The  Depositor does  not  have, nor  is  it
expected in the future to have, any significant assets.

                        DESCRIPTION OF THE SECURITIES

General

    The Certificates of each series (including  any class of Certificates not
offered hereby)  will represent the  entire beneficial ownership  interest in
the  Trust Fund created  pursuant to the  related Agreement.   If a series of
Securities  includes Notes,  such Notes  will represent  indebtedness  of the
related Trust Fund  and will be issued  and secured pursuant to  an indenture
(an "Indenture").   Each  series of Securities  will consist  of one  or more
classes  of Securities  that  may  (i) provide for  the  accrual of  interest
thereon  based  on  fixed,  variable  or  adjustable  rates;  (ii) be  senior
(collectively,   "Senior    Securities")   or    subordinate   (collectively,
"Subordinate  Securities") to  one or  more  other classes  of Securities  in
respect  of certain  distributions  on the  Securities; (iii) be  entitled to
principal  distributions, with disproportionately low, nominal or no interest
distributions  (collectively,   "Stripped  Principal   Securities");  (iv) be
entitled to interest  distributions, with disproportionately low,  nominal or
no  principal distributions  (collectively, "Stripped  Interest Securities");
(v) provide for  distributions of  accrued interest  thereon commencing  only
following the occurrence  of certain events, such as the retirement of one or
more  other classes  of  Securities of  such  series (collectively,  "Accrual
Securities");  (vi) provide  for payments  of principal  as described  in the
related Prospectus Supplement,  from all or only  a portion of the  Assets in
such Trust Fund, to the extent of available funds, in each  case as described
in the related  Prospectus Supplement; and/or (vii) provide for distributions
based on a combination of two or more components thereof with one or more  of
the   characteristics  described  in  this  paragraph  including  a  Stripped
Principal Security component and a  Stripped Interest Security component.  If
so specified in  the related Prospectus Supplement, a Trust  Fund may include
(i)  additional Mortgage  Loans (or  certain balances  thereof) that  will be
transferred  to the  Trust from  time  to time  and/or  (ii) in  the case  of
revolving  Home Equity  loans  or certain  balances  thereof, any  additional
balances  advanced to  the borrowers  under the  revolving Home  Equity loans
during certain periods. If so specified in the related Prospectus Supplement,
distributions on one or more classes of a series of Securities may be limited
to collections from  a designated portion of  the Whole Loans in  the related
Mortgage Pool (each such  portion of Whole  Loans, a "Mortgage Loan  Group").
Any such classes may include classes of Offered Securities.

    Each class of Offered  Securities of a series  will be issued in  minimum
denominations corresponding to the Security  Balances or, in case of Stripped
Interest  Securities, notional amounts  or percentage interests  specified in
the related Prospectus Supplement. The transfer of any Offered Securities may
be registered and such Securities may be exchanged without the payment of any
service charge  payable in connection  with such registration of  transfer or
exchange, but the Depositor  or the Trustee or any agent  thereof may require
payment of a  sum sufficient to cover  any tax or other  governmental charge.
One or more  classes of Securities  of a series  may be issued  in definitive
form   ("Definitive   Securities")  or   in   book-entry   form  ("Book-Entry
Securities"), as  provided in the  related Prospectus  Supplement. See  "Risk
Factors--Book-Entry  Registration"  and   "Description  of  the  Securities--
Book-Entry  Registration  and Definitive  Securities."  Definitive Securities
will be exchangeable  for other Securities of the same class  and series of a
like aggregate Security  Balance, notional amount or percentage  interest but
of different authorized denominations.  See "Risk Factors--Limited Liquidity"
and "--Limited Assets."

Distributions

    Distributions on  the Securities of  each series  will be  made by or  on
behalf of the Trustee  on each Distribution Date as specified  in the related
Prospectus Supplement from the Available Distribution Amount for  such series
and  such Distribution  Date. Except  as otherwise  specified in  the related
Prospectus Supplement, distributions (other than the final distribution) will
be made to  the persons in whose  names the Securities are registered  at the
close of business on the  last business day of the month  preceding the month
in which the Distribution Date occurs (the  "Record Date"), and the amount of
each distribution will be determined  as of the close of business on the date
specified  in the related  Prospectus Supplement (the  "Determination Date").
All  distributions  with  respect  to   each  class  of  Securities  on  each
Distribution Date will be allocated pro rata among the outstanding Securities
in such class or by random selection, as described in the  related Prospectus
Supplement or otherwise established by  the related Trustee. Payments will be
made either by wire transfer in immediately available funds to the account of
a  Securityholder at  a bank  or other  entity having  appropriate facilities
therefor,  if such Securityholder has so notified the Trustee or other person
required to  make  such payments  no later  than the  date  specified in  the
related Prospectus Supplement (and, if  so provided in the related Prospectus
Supplement, holds Securities in  the requisite amount specified  therein), or
by check mailed  to the address of the person entitled  thereto as it appears
on the Security  Register; provided, however, that the  final distribution in
retirement of  the Securities  (whether Definitive  Securities or  Book-Entry
Securities)  will  be  made  only  upon presentation  and  surrender  of  the
Securities at the location specified in the notice to Securityholders of such
final distribution.

Available Distribution Amount

    All distributions on  the Securities of each series on  each Distribution
Date will be made from the Available  Distribution Amount described below, in
accordance with  the terms  described in  the related Prospectus  Supplement.
Unless  provided  otherwise   in  the  related  Prospectus   Supplement,  the
"Available Distribution Amount" for each  Distribution Date equals the sum of
the following amounts:

    (i) the total  amount of  all cash on  deposit in the  related Collection
    Account as of the corresponding Determination Date, exclusive of:

        (a)  all scheduled  payments of principal  and interest  collected but
        due  on a  date subsequent  to  the related  Due Period  (unless  the
        related  Prospectus  Supplement provides  otherwise,  a "Due  Period"
        with respect  to any Distribution  Date will  commence on the  second
        day of  the month  in  which the  immediately preceding  Distribution
        Date occurs,  or the day  after the Cut-off Date  in the  case of the
        first Due  Period, and will end on the  first day of the month of the
        related Distribution Date),

        (b)  unless  the related Prospectus Supplement provides otherwise, all
        prepayments, together with related payments  of the interest  thereon
        and  related  prepayment  premiums,  Liquidation  Proceeds, Insurance
        Proceeds and other  unscheduled recoveries received subsequent to the
        related Due Period, and

        (c)  all  amounts   in  the  Collection  Account   that  are  due   or
        reimbursable  to  the Depositor,  the  Trustee,  an Asset  Seller,  a
        Sub-Servicer, the Master  Servicer or  any other entity as  specified
        in the related  Prospectus Supplement or that are payable  in respect
        of certain expenses of the related Trust Fund;

    (ii)     if  the related  Prospectus Supplement  so provides,  interest or
    investment income  on  amounts  on deposit  in  the  Collection  Account,
    including any net amounts paid under any Cash Flow Agreements;

    (iii)    all advances made  by a  Master Servicer or  any other entity  as
    specified  in the  related  Prospectus Supplement  with  respect to  such
    Distribution Date;

    (iv)     if  and  to  the  extent  the  related Prospectus  Supplement  so
    provides, amounts  paid  by a  Master Servicer  or  any other  entity  as
    specified  in the related Prospectus Supplement  with respect to interest
    shortfalls resulting  from  prepayments  during  the  related  Prepayment
    Period; and

    (v) unless the related Prospectus Supplement  provides otherwise, to  the
    extent not  on  deposit  in the  related  Collection  Account as  of  the
    corresponding Determination  Date, any amounts  collected under,  from or
    in respect of any Credit Support with respect to such Distribution Date.

    As  described below,  the entire  Available Distribution  Amount  will be
distributed  among the  related  Securities  (including  any  Securities  not
offered hereby) on  each Distribution Date, and accordingly  will be released
from the Trust Fund and will not be available for any future distributions.

Currency Exchange Swap

    The Prospectus  Supplement  will  specify  whether the  Trust  Fund  will
acquire a currency  exchange swap pursuant to  which the Trust Fund  will pay
its collections in the related foreign currency  on its Mortgage Loans to the
swap counterparty in exchange for U.S. dollars at the exchange rate specified
in the  swap.  Unless otherwise  specified in the Prospectus  Supplement, the
rights  of the swap  counterparty to receive  the payments due  to it will be
senior to the  rights of any Securityholder  to receive a distribution.   See
"Risk Factors-Risks Related to  Non-U.S. Mortgage Loans - Risk  of Default by
Swap Counterparty Under a Currency Exchange Swap Agreement".

Distributions of Interest on the Securities

    Each  class  of Securities  (other  than  classes of  Stripped  Principal
Securities that  have no  Pass-Through  Rate or  interest  rate) may  have  a
different Pass-Through Rate or interest rate, which will be a fixed, variable
or adjustable rate at which interest will accrue on such class or a component
thereof (the "Pass-Through Rate" in  the case of Certificates).  The  related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each class  or  component  or,  in  the case  of  a  variable  or  adjustable
Pass-Through  Rate  or   interest  rate,  the  method  for   determining  the
Pass-Through Rate or interest rate. Unless otherwise specified in the related
Prospectus Supplement, interest  on the Securities will be  calculated on the
basis of a 360-day year consisting of twelve 30-day months.

    Distributions of interest  in respect of the Securities of any class will
be  made  on  each  Distribution  Date  (other  than  any  class  of  Accrual
Securities,  which  will be  entitled  to distributions  of  accrued interest
commencing  only  on  the  Distribution  Date,  or  under the  circumstances,
specified in  the related  Prospectus Supplement, and  any class  of Stripped
Principal Securities that are not  entitled to any distributions of interest)
based on the Accrued Security Interest  for such class and such  Distribution
Date, subject to the sufficiency of the portion of the Available Distribution
Amount allocable to such  class on such Distribution Date. Prior  to the time
interest  is distributable on any class  of Accrual Securities, the amount of
Accrued Security Interest otherwise distributable on such class will be added
to the  Security Balance thereof on  each Distribution Date.  With respect to
each  class of  Securities and  each  Distribution Date  (other than  certain
classes of Stripped Interest Securities), "Accrued Security Interest" will be
equal to interest accrued for a specified period  on the outstanding Security
Balance thereof immediately prior to the Distribution Date, at the applicable
Pass-Through  Rate  or interest  rate,  reduced  as  described below.  Unless
otherwise provided in the Prospectus Supplement, Accrued Security Interest on
Stripped  Interest  Securities  will  be  equal to  interest  accrued  for  a
specified period on the outstanding notional amount thereof immediately prior
to each  Distribution Date, at  the applicable Pass-Through Rate  or interest
rate,  reduced as  described below.  The method  of determining  the notional
amount for any class of Stripped Interest Securities will be described in the
related Prospectus Supplement.  Reference to  notional amount  is solely  for
convenience  in certain  calculations and  does  not represent  the right  to
receive  any distributions  of principal.  Unless  otherwise provided  in the
related Prospectus Supplement,  the Accrued Security Interest on  a series of
Securities will  be reduced in  the event of prepayment  interest shortfalls,
which are  shortfalls in  collections of interest  for a full  accrual period
resulting from prepayments  prior to the due  date in such accrual  period on
the Mortgage Loans  comprising or underlying the Assets in the Trust Fund for
such  series. The  particular  manner in  which  such  shortfalls are  to  be
allocated among  some or all of the classes of Securities of that series will
be specified  in the related  Prospectus Supplement.  The related  Prospectus
Supplement  will also  describe the  extent to  which the  amount  of Accrued
Certificate Interest that  is otherwise distributable on (or, in  the case of
Accrual Securities, that may otherwise be added to the Security Balance of) a
class  of  Offered Securities  may  be  reduced  as  a result  of  any  other
contingencies, including delinquencies, losses and deferred interest on or in
respect  of the  Mortgage Loans  comprising or  underlying the Assets  in the
related  Trust Fund.  Unless  otherwise provided  in  the related  Prospectus
Supplement,  any  reduction  in  the  amount  of  Accrued  Security  Interest
otherwise distributable on a class of Securities by reason  of the allocation
to such class  of a portion of  any deferred interest  on the Mortgage  Loans
comprising or underlying the Assets in the  related Trust Fund will result in
a corresponding increase  in the Security Balance  of such class.   See "Risk
Factors--Average  Life   of  Securities;  Prepayments;   Yields"  and  "Yield
Considerations."

Distributions of Principal of the Securities

    The Securities  of each  series, other than  certain classes of  Stripped
Interest Securities, will have a "Security Balance"  which, at any time, will
equal the then  maximum amount that the holder will be entitled to receive in
respect of principal  out of  the future cash  flow on the  Assets and  other
assets included in  the related Trust Fund. The  outstanding Security Balance
of a Security  will be reduced  to the extent  of distributions of  principal
thereon from  time to  time and,  if and  to the  extent so  provided in  the
related Prospectus Supplement, by the amount of losses incurred in respect of
the related Assets, may  be increased in respect of deferred  interest on the
related  Mortgage Loans  to the  extent  provided in  the related  Prospectus
Supplement and, in the case of  Accrual Securities prior to the  Distribution
Date on  which distributions of  interest are  required to commence,  will be
increased by any related Accrued Security Interest. Unless otherwise provided
in the related Prospectus Supplement, the initial  aggregate Security Balance
of all  classes of  Securities  of a  series will  not  be greater  than  the
outstanding  aggregate principal  balance of  the  related Assets  as of  the
applicable Cut-off Date.  The initial aggregate Security Balance  of a series
and  each  class  thereof  will   be  specified  in  the  related  Prospectus
Supplement. Unless otherwise  provided in the related  Prospectus Supplement,
distributions  of principal  will be made  on each  Distribution Date  to the
class  or classes  of  Securities  entitled thereto  in  accordance with  the
provisions described in such Prospectus Supplement until the Security Balance
of such class has been reduced to zero. Stripped Interest Securities  with no
Security Balance are not entitled to any distributions of principal.

Components

    To   the  extent   specified  in   the  related   Prospectus  Supplement,
distribution on a class of Securities may be based on a combination of two or
more  different components  as described  under "--General"  above.   To such
extent, the descriptions set forth under "--Distributions of Interests on the
Securities" and "--Distributions  of Principal of the Securities"  above also
relate to components of  such a class of Securities. In  such case, reference
in such sections  to Security Balance and Pass-Through Rate  or interest rate
refer to the principal balance,  if any, of any such component and  the Pass-
Through Rate or interest rate, if any, on any such component, respectively.

Allocation of Losses and Shortfalls

    If so  provided in the Prospectus  Supplement for a series  of Securities
consisting  of  one  or  more  classes  of  Subordinate  Securities,  on  any
Distribution Date in respect of which losses or shortfalls in  collections on
the Assets have been incurred, the  amount of such losses or shortfalls  will
be borne  first by  a class  of Subordinate  Securities in  the priority  and
manner  and   subject  to  the  limitations  specified   in  such  Prospectus
Supplement.  See "Description  of Credit  Support" for  a description  of the
types of protection that may be included  in a Trust Fund against losses  and
shortfalls on Assets comprising such Trust Fund.

Advances in Respect of Delinquencies

    With respect  to any  series of  Securities evidencing  an interest  in a
Trust Fund, unless otherwise provided  in the related Prospectus  Supplement,
the Master Servicer or  another entity described therein will  be required as
part  of  its  servicing  responsibilities  to  advance  on  or  before  each
Distribution Date its own funds or funds held in the Collection  Account that
are not included  in the Available Distribution Amount  for such Distribution
Date, in  an amount equal  to the aggregate  of payments of  principal (other
than any balloon payments)  and interest (net  of related servicing fees  and
Retained Interest) that were due on the Whole Loans in such Trust Fund during
the related Due Period and were delinquent on the related Determination Date,
subject   to  the  Master   Servicer's  (or  another   entity's)  good  faith
determination that  such advances will be reimbursable  from Related Proceeds
(as  defined below). In the case of  a series of Securities that includes one
or more  classes of Subordinate Securities and if  so provided in the related
Prospectus  Supplement, the Master  Servicer's (or another  entity's) advance
obligation may be limited only to the portion of such delinquencies necessary
to  make  the  required  distributions  on  one or  more  classes  of  Senior
Securities  and/or  may be  subject  to  the  Master Servicer's  (or  another
entity's) good  faith determination that  such advances will  be reimbursable
not only  from Related  Proceeds but  also from collections  on other  Assets
otherwise  distributable   on  one  or  more  classes   of  such  Subordinate
Securities. See "Description of Credit Support."

    Advances are  intended to maintain a  regular flow of  scheduled interest
and principal  payments to holders  of the class  or classes of  Certificates
entitled thereto, rather  than to guarantee or insure  against losses. Unless
otherwise  provided in  the related  Prospectus Supplement,  advances  of the
Master Servicer's (or  another entity's) funds will be  reimbursable only out
of related recoveries on the Mortgage Loans (including amounts received under
any form of Credit  Support) respecting which such advances were  made (as to
any Mortgage  Loan, "Related Proceeds") and, if so provided in the Prospectus
Supplement, out of any amounts otherwise distributable on one or more classes
of Subordinate  Securities of such  series; provided, however, that  any such
advance will be reimbursable from any amounts in the Collection Account prior
to any  distributions being  made on the  Securities to  the extent  that the
Master Servicer  (or such other  entity) shall determine  in good faith  that
such advance (a "Nonrecoverable Advance")  is not ultimately recoverable from
Related  Proceeds  or,  if  applicable,  from  collections  on  other  Assets
otherwise distributable on such Subordinate Securities. If advances have been
made by the  Master Servicer from excess funds in the Collection Account, the
Master Servicer is  required to replace such funds  in the Collection Account
on any future  Distribution Date to the  extent that funds in  the Collection
Account on such  Distribution Date are less than payments required to be made
to Securityholders  on such date. If  so specified in the  related Prospectus
Supplement, the  obligations of  the Master Servicer  (or another  entity) to
make advances may be secured by a cash advance reserve fund, a surety bond, a
letter  of  credit  or  another  form of  limited  guaranty.  If  applicable,
information regarding the characteristics of, and the identity of any obligor
on,  any such  surety  bond, will  be  set forth  in  the related  Prospectus
Supplement.

    If and to the  extent so provided  in the related Prospectus  Supplement,
the Master  Servicer (or another entity) will be entitled to receive interest
at  the  rate  specified therein  on  its  outstanding advances  and  will be
entitled to pay itself such interest periodically from general collections on
the Assets prior to any  payment to Securityholders or as otherwise  provided
in the related Agreement and described in such Prospectus Supplement.

    The Prospectus  Supplement  for any  series of  Securities evidencing  an
interest in  a Trust Fund that  includes MBS will describe  any corresponding
advancing obligation of any person in connection with such MBS.

Reports to Securityholders

    Unless  otherwise  provided  in  the  Prospectus  Supplement,  with  each
distribution to holders  of any class of  Securities of a series,  the Master
Servicer or  the Trustee, as  provided in the related  Prospectus Supplement,
will forward or cause  to be forwarded to each such holder,  to the Depositor
and to  such other parties  as may be specified  in the related  Agreement, a
statement setting forth, in each case to the extent applicable and available:

    (i) the amount  of such  distribution to  holders of  Securities of  such
class applied to reduce the Security Balance thereof;

    (ii)     the amount of such distribution to holders of Securities of  such
class allocable to Accrued Security Interest;

    (iii)    the  amount   of  such  distribution   allocable  to   prepayment
premiums;

    (iv)     the  amount  of  related  servicing  compensation  received  by a
Master Servicer (and, if payable directly  out of the related Trust Fund,  by
any Sub-Servicer)  and such  other customary information  as any  such Master
Servicer  or   the  Trustee   deems  necessary  or   desirable,  or   that  a
Securityholder  reasonably requests,  to  enable  Securityholders to  prepare
their tax returns;

    (v) the aggregate amount of advances included  in such distribution,  and
the  aggregate amount of  unreimbursed advances at  the close  of business on
such Distribution Date;

    (vi)     the aggregate  principal balance of  the Assets at  the close  of
business on such Distribution Date;

    (vii)    the number  and  aggregate principal  balance of  Whole Loans  in
respect of  which (a) one scheduled payment is  delinquent, (b) two scheduled
payments are  delinquent, (c) three or more scheduled payments are delinquent
and (d) foreclosure proceedings have been commenced;

    (viii)   with respect to any Whole Loan liquidated during the related  Due
Period,  (a) the portion of such liquidation proceeds payable or reimbursable
to the Master Servicer (or any other entity) in respect of such Mortgage Loan
and (b) the amount of any loss to Securityholders;

    (ix)     with  respect to each  REO Property relating to  a Whole Loan and
included in the Trust  Fund as of the end of the  related Due Period, (a) the
loan number of the related Mortgage Loan and (b) the date of acquisition;

    (x) with  respect to  each  REO Property  relating to  a  Whole  Loan and
included in the Trust Fund as  of the end of the related Due  Period, (a) the
book   value,  (b) the  principal  balance   of  the  related  Mortgage  Loan
immediately following such Distribution Date  (calculated as if such Mortgage
Loan were still outstanding taking into account certain limited modifications
to the terms thereof specified in the Agreement), (c) the aggregate amount of
unreimbursed  servicing expenses and unreimbursed advances in respect thereof
and (d) if applicable,  the aggregate amount of interest  accrued and payable
on related servicing expenses and related advances;

    (xi)     with respect  to any such  REO Property sold  during the  related
Due Period (a) the aggregate amount of sale proceeds, (b) the portion of such
sales proceeds payable  or reimbursable to the Master Servicer  in respect of
such REO Property or the related Mortgage Loan and (c) the amount of any loss
to Securityholders in respect of the related Mortgage Loan;

    (xii)    the aggregate  Security Balance  or notional amount, as  the case
may be, of  each class of Securities  (including any class of  Securities not
offered  hereby)  at  the  close  of  business  on  such  Distribution  Date,
separately  identifying any  reduction in  such Security  Balance due  to the
allocation of any loss  and increase in  the Security Balance  of a class  of
Accrual Securities in the event that Accrued Security Interest has been added
to such balance;

    (xiii)   the  aggregate amount  of principal  prepayments made  during the
related Due Period;

    (xiv)    the  amount  deposited in  the  reserve  fund, if  any,  on  such
Distribution Date;

    (xv)     the  amount remaining  in  the reserve  fund, if  any, as  of the
close of business on such Distribution Date;

    (xvi)    the aggregate unpaid  Accrued Security Interest, if any, on  each
class of Securities at the close of business on such Distribution Date;

    (xvii)   in the  case of Securities with  a variable Pass-Through Rate  or
interest  rate, the  Pass-Through Rate  or interest  rate applicable  to such
Distribution Date, and, if available, the immediately succeeding Distribution
Date, as  calculated in accordance with  the method specified in  the related
Prospectus Supplement;

    (xviii)  in the  case of Securities with  an adjustable Pass-Through  Rate
or interest rate,  for statements to be distributed in any  month in which an
adjustment  date occurs,  the adjustable Pass-Through  Rate or  interest rate
applicable  to such  Distribution  Date, if  available,  and the  immediately
succeeding  Distribution Date  as calculated  in accordance  with the  method
specified in the related Prospectus Supplement;

    (xix)    as to  any series which  includes Credit Support,  the amount  of
coverage of  each instrument  of Credit  Support included  therein as  of the
close of business on such Distribution Date; and

    (xx)     the aggregate amount of  payments by the  obligors of (a) default
interest, (b) late charges and (c) assumption and modification fees collected
during the related Due Period.

    In the  case  of information  furnished  pursuant to  subclauses (i)-(iv)
above,  the amounts  shall  be  expressed  as a  dollar  amount  per  minimum
denomination of  Securities or for  such other specified portion  thereof. In
addition, in  the case of  information furnished pursuant to  subclauses (i),
(ii), (xii), (xvi) and (xvii) above, such amounts shall also be provided with
respect to  each component,  if any,  of a  class of  Securities. The  Master
Servicer or the  Trustee, as specified in the  related Prospectus Supplement,
will forward or cause to be forwarded to each holder, to the Depositor and to
such  other parties  as may  be specified  in the  Agreement, a  copy of  any
statements or  reports received  by the  Master Servicer  or the Trustee,  as
applicable,  with respect  to any  MBS.  The Prospectus  Supplement for  each
series of Offered  Securities will describe any additional  information to be
included in reports to the holders of such Securities.

    Within a reasonable  period of time after the end  of each calendar year,
the Master  Servicer or  the Trustee, as  provided in the  related Prospectus
Supplement, shall furnish  to each person who at any time during the calendar
year was a  holder of a Security  a statement containing the  information set
forth in subclauses (i)-(iv) above, aggregated  for such calendar year or the
applicable  portion thereof  during which  such person was  a Securityholder.
Such obligation of the Master Servicer or the Trustee shall be deemed to have
been satisfied to the extent that  substantially comparable information shall
be  provided  by  the  Master  Servicer   or  the  Trustee  pursuant  to  any
requirements of the Code as are from  time to time in force. See "Description
of the Securities--Registration and Definitive Securities."

Termination

    The  obligations created  by the  related  Agreement for  each series  of
Certificates will  terminate upon the  payment to Certificateholders  of that
series  of  all amounts  held  in the  Collection  Account or  by  the Master
Servicer, if any, or the Trustee and required to be paid to them pursuant  to
such  Agreement following  the  earlier  of (i) the  final  payment or  other
liquidation  of the  last Asset  subject thereto  or the  disposition of  all
property  acquired upon  foreclosure of  any Whole  Loan subject  thereto and
(ii) the purchase  of  all of  the assets  of  the Trust  Fund by  the  party
entitled  to effect  such termination,  under  the circumstances  and in  the
manner set forth  in the related Prospectus Supplement. In no event, however,
will the trust created by the Agreement continue beyond the date specified in
the  related  Prospectus Supplement.  Written  notice of  termination  of the
Agreement will  be given to  each Securityholder, and the  final distribution
will be made  only upon presentation and  surrender of the Securities  at the
location to be specified in the notice of termination.

    If  so  specified in  the  related  Prospectus Supplement,  a  series  of
Securities  may  be  subject  to  optional  early  termination  through   the
repurchase of  the assets in  the related Trust  Fund by the  party specified
therein, under  the circumstances and in the manner  set forth therein. If so
provided  in the  related Prospectus  Supplement, upon  the reduction  of the
Security Balance of a specified class or classes of Securities by a specified
percentage or amount, the  party specified therein will solicit bids  for the
purchase of all assets of the Trust Fund, or of  a sufficient portion of such
assets to retire such class or classes or purchase such class or classes at a
price set forth in the related Prospectus Supplement, in each case, under the
circumstances and in the manner set forth therein.

Book-Entry Registration and Definitive Securities

    If so  provided in the related Prospectus Supplement, one or more classes
of  the  Offered  Securities  of  any series  will  be  issued  as Book-Entry
Securities, and each  such class will  be represented by  one or more  single
Securities  registered  in the  name  of a  nominee for  the  depository, The
Depository Trust Company ("DTC").

    DTC is  a limited-purpose trust company  organized under the  laws of the
State  of New  York, a  member  of the  Federal Reserve  System,  a "clearing
corporation" within the meaning of the  Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities  Exchange Act  of  1934,  as  amended. DTC  was  created  to  hold
securities   for   its  participating   organizations   ("Participants")  and
facilitate  the clearance and  settlement of securities  transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating  the need  for physical  movement  of certificates.  Participants
include  Merrill Lynch,  Pierce,  Fenner  &  Smith  Incorporated,  securities
brokers and dealers, banks, trust companies and clearing corporations and may
include certain other  organizations. Indirect access to the  DTC system also
is available to others  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").

    Unless  otherwise   provided  in   the  related   Prospectus  Supplement,
investors that  are not Participants  or Indirect Participants but  desire to
purchase, sell  or otherwise  transfer ownership of,  or other  interests in,
Book-Entry  Securities  may  do  so only  through  Participants  and Indirect
Participants.  In addition, such  investors ("Security Owners")  will receive
all  distributions  on  the   Book-Entry  Securities  through  DTC  and   its
Participants.  Under  a  book-entry  format,  Security  Owners  will  receive
payments  after  the related  Distribution Date  because, while  payments are
required to be forwarded to Cede &  Co., as nominee for DTC ("Cede"), on each
such  date,  DTC  will  forward  such  payments  to  its  Participants  which
thereafter  will be  required to  forward  them to  Indirect Participants  or
Security   Owners.  Unless  otherwise  provided  in  the  related  Prospectus
Supplement, the only "Securityholder" (as such term is used in the Agreement)
will  be Cede,  as  nominee of  DTC,  and the  Security  Owners will  not  be
recognized by  the Trustee as  Securityholders under the  Agreement. Security
Owners will be permitted to exercise the rights of  Securityholders under the
related   Agreement,  Trust  Agreement  or  Indenture,  as  applicable,  only
indirectly through  the Participants who  in turn will exercise  their rights
through DTC.

    Under the  rules, regulations and  procedures creating and  affecting DTC
and  its operations,  DTC  is  required to  make  book-entry transfers  among
Participants  on  whose  behalf  it  acts  with  respect  to  the  Book-Entry
Securities and is required to receive and transmit distributions of principal
of  and interest  on  the Book-Entry  Securities.  Participants and  Indirect
Participants with  which Security  Owners have accounts  with respect  to the
Book-Entry Securities similarly are required to make book-entry transfers and
receive and  transmit such  payments on behalf  of their  respective Security
Owners.

    Because DTC can  act only on behalf  of Participants, who in turn  act on
behalf of Indirect Participants and certain banks, the  ability of a Security
Owner to  pledge its  interest  in the  Book-Entry Securities  to persons  or
entities that do not participate in the DTC system, or otherwise take actions
in respect of its  interest in the Book-Entry Securities, may  be limited due
to the lack of a physical certificate evidencing such interest.

    DTC has advised the Depositor  that it will take any action  permitted to
be taken by a Securityholder under an Agreement  only at the direction of one
or more  Participants to whose account  with DTC interests  in the Book-Entry
Securities are credited.

    Unless   otherwise  specified  in   the  related  Prospectus  Supplement,
Securities  initially issued  in  book-entry  form will  be  issued in  fully
registered,   certificated  form  to   Security  Owners  or   their  nominees
("Definitive Securities"), rather  than to DTC or its nominee only if (i) the
Depositor advises the  Trustee in writing  that DTC is  no longer willing  or
able to properly discharge its responsibilities as depository with respect to
the Securities and the Depositor is unable to locate a qualified successor or
(ii) the Depositor, at its option,  elects to terminate the book-entry system
through DTC.

    Upon the occurrence of either of the  events described in the immediately
preceding  paragraph, DTC  is  required  to notify  all  Participants of  the
availability  through DTC of  Definitive Securities for  the Security Owners.
Upon surrender  by DTC  of the certificate  or certificates  representing the
Book-Entry Securities,  together  with instructions  for reregistration,  the
Trustee will issue (or cause to be issued) to the Security  Owners identified
in such  instructions the Definitive  Securities to which they  are entitled,
and  thereafter the  Trustee will  recognize the  holders of  such Definitive
Securities as Securityholders under the Agreement.

                        DESCRIPTION OF THE AGREEMENTS

Agreements Applicable to a Series

    REMIC Certificates,  Grantor Trust Certificates.   Certificates  that are
REMIC  Certificates, Grantor  Trust  Certificates  or  indebtedness  for  tax
purposes will be issued, and the related Trust Fund will be created, pursuant
to a  pooling and servicing  agreement (a "Pooling and  Servicing Agreement")
among the Depositor, the Master Servicer and the Trustee.  The Assets of such
Trust Fund will be transferred to  the Trust Fund and thereafter serviced  in
accordance  with the terms  of the Pooling  and Servicing Agreement.   In the
context of the conveyance  and servicing of the  related Assets, the  Pooling
and  Servicing  Agreement may  be  referred  to  herein as  the  "Agreement".
Notwithstanding  the foregoing, if  the Assets of  the Trust Fund  for such a
series consists only  of Government Securities  or MBS, such  Assets will  be
conveyed to  the Trust Fund  and administered pursuant  to a trust  agreement
between the Depositor and the Trustee  (a "Trust Agreement"), which may  also
be referred to herein as the "Agreement".

    Certificates That Are  Partnership Interests for Tax Purposes  and Notes.
Certificates that are partnership interests  for tax purposes will be issued,
and the  related Trust Fund  will be created,  pursuant to a  Trust Agreement
between the Depositor and the Trustee.  The Assets of the related  Trust Fund
will be transferred  to the Trust Fund and thereafter  serviced in accordance
with a servicing  agreement (a "Servicing Agreement")  between the Depositor,
the Servicer and the Trustee.  In the context of the conveyance and servicing
of  the  related  Assets,  a Servicing  may  be  referred  to  herein as  the
"Agreement".

    A  series of Notes issued by a Trust Fund  will be issued pursuant to the
indenture (the "Indenture")  between the related Trust Fund  and an indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

    Notwithstanding the  foregoing, if  the Assets  of a  Trust Fund  consist
only  of MBS or  Government Securities, such  Assets will be  conveyed to the
Trust Fund  and  administered in  accordance  with  the terms  of  the  Trust
Agreement, which in such context may be referred to herein as the Agreement.

    General.  Any Master Servicer and the Trustee with  respect to any series
of Securities  will be named  in the related  Prospectus Supplement.   In any
series of Securities for which there are multiple Master Servicers, there may
also be  multiple Mortgage  Loan Groups, each  corresponding to  a particular
Master Servicer; and, if the  related Prospectus Supplement so specifies, the
servicing  obligations of  each such Master  Servicer will be  limited to the
Whole Loans in such corresponding Mortgage Loan Group.  In lieu of appointing
a Master Servicer,  a servicer may be appointed pursuant to the Agreement for
any Trust  Fund.  Such servicer  will service all or a  significant number of
Whole Loans directly  without a Sub-Servicer.  Unless  otherwise specified in
the related Prospectus Supplement, the obligations of any such servicer shall
be   commensurate  with  those  of  the  Master  Servicer  described  herein.
References  in  this  Prospectus  to  Master  Servicer  and  its  rights  and
obligations, unless otherwise specified in the related Prospectus Supplement,
shall be  deemed to also be references to  any servicer servicing Whole Loans
directly.  A manager or administrator may  be appointed pursuant to the Trust
Agreement for any Trust Fund to administer such Trust Fund. 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. Forms  of a
Pooling and Servicing Agreement, a  Sale and Servicing Agreement and a  Trust
Agreement have been filed as exhibits to the Registration Statement  of which
this Prospectus is a part.

    The  following summaries describe  certain provisions that  may appear in
each Agreement.  The Prospectus  Supplement for a  series of  Securities will
describe  any  provision  of  the  Agreement relating  to  such  series  that
materially differs from the description thereof contained in this Prospectus.
The summaries  do not  purport to  be complete  and are  subject to,  and are
qualified in  their entirety by  reference to, all  of the provisions  of the
Agreement for  each Trust Fund and the description  of such provisions in the
related Prospectus Supplement. As used herein with respect to any series, the
term "Security" refers  to all of the  Securities of that series,  whether or
not  offered hereby  and by  the  related Prospectus  Supplement, unless  the
context  otherwise  requires.  The  Depositor  will provide  a  copy  of  the
Agreement (without  exhibits) relating  to any  series of  Securities without
charge  upon  written  request of  a  holder  of a  Security  of  such series
addressed to Merrill Lynch Mortgage  Investors, Inc., 250 Vesey Street, World
Financial Center,  North Tower,  10th Floor, New  York, New  York 10281-1310.
Attention:  Jack Ross.

Assignment of Assets; Repurchases

    At the time of issuance  of any series of Securities, the  Depositor will
assign (or cause to be assigned)  to the designated Trustee the Assets to  be
included in the  related Trust Fund, together with all principal and interest
to be received  on or  with respect to  such Assets  after the Cut-off  Date,
other than principal and interest due on or before the Cut-off Date and other
than  any  Retained  Interest.  The  Trustee  will,  concurrently  with  such
assignment, deliver  the Certificates  to the Depositor  in exchange  for the
Assets and the other assets comprising  the Trust Fund for such series.  Each
Asset will be identified in a schedule appearing as an exhibit to the related
Agreement.  Unless otherwise provided  in the related  Prospectus Supplement,
such schedule will include detailed  information (i) in respect of each Whole
Loan included  in the related  Trust Fund, including without  limitation, the
address  of the  related Mortgaged  Property and type  of such  property, the
Mortgage Rate  and, if applicable,  the applicable index,  margin, adjustment
date  and any  rate  cap  information, the  original  and  remaining term  to
maturity, the original and outstanding principal balance and balloon payment,
if any,  the  Value and  Loan-to-Value Ratio  as of  the  date indicated  and
payment and prepayment provisions, if applicable; and (ii) in respect of each
MBS included in the related Trust Fund, including without limitation, the MBS
Issuer,  MBS  Servicer and  MBS Trustee,  the  pass-through or  bond  rate or
formula for determining such rate, the  issue date and original and remaining
term  to  maturity, if  applicable,  the original  and  outstanding principal
amount and payment provisions, if applicable.

    With respect  to each Whole  Loan, except as  otherwise specified  in the
related  Prospectus Supplement,  the Depositor  will deliver  or cause  to be
delivered  to the  Trustee  (or  to the  custodian  hereinafter referred  to)
certain  loan  documents, which  unless  otherwise specified  in  the related
Prospectus  Supplement  will  include the  original  Mortgage  Note endorsed,
without recourse,  in blank  or to  the order  of the  Trustee, the  original
Mortgage (or a  certified copy thereof) with evidence  of recording indicated
thereon and an  assignment of the Mortgage to the Trustee in recordable form.
Notwithstanding the foregoing, a Trust  Fund may include Mortgage Loans where
the original Mortgage Note  is not delivered to the Trustee  if the Depositor
delivers to the  Trustee or the custodian a  copy or a duplicate  original of
the Mortgage  Note, together with  an affidavit certifying that  the original
thereof has been lost or destroyed.  With respect to such Mortgage Loans, the
Trustee (or its nominee) may not be able to enforce the Mortgage Note against
the  related borrower. Unless  otherwise specified in  the related Prospectus
Supplement, the  Asset Seller  will be required  to agree  to repurchase,  or
substitute for,  each such Mortgage Loan  that is subsequently  in default if
the enforcement  thereof or of  the related Mortgage is  materially adversely
affected  by the  absence of  the  original Mortgage  Note. Unless  otherwise
provided in  the related Prospectus  Supplement, the  related Agreement  will
require the  Depositor or another  party specified therein to  promptly cause
each such  assignment of Mortgage  to be recorded  in the appropriate  public
office for  real property records,  except in the  State of California  or in
other states where, in the opinion of counsel acceptable to the Trustee, such
recording is not  required to protect the  Trustee's interest in the  related
Whole Loan against the claim of any subsequent transferee or any successor to
or creditor of the Depositor, the Master Servicer, the relevant Asset  Seller
or any other prior holder of the Whole Loan.

    The  Trustee (or  a  custodian) will  review  such Whole  Loan  documents
within a specified period of days after  receipt thereof, and the Trustee (or
a  custodian) will  hold  such documents  in  trust for  the  benefit of  the
Certificateholders. 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) shall  immediately notify
the  Master  Servicer  and  the  Depositor, and  the  Master  Servicer  shall
immediately notify the relevant Asset Seller. If the Asset Seller cannot cure
the omission  or defect within  a specified number  of days after  receipt of
such  notice,  then unless  otherwise  specified  in the  related  Prospectus
Supplement, the Asset Seller  will be obligated, within a specified number of
days of receipt of such notice, to repurchase the related Whole Loan from the
Trustee at the Purchase Price or substitute for such Mortgage Loan. There can
be  no assurance  that  an  Asset  Seller will  fulfill  this  repurchase  or
substitution obligation,  and neither the  Master Servicer nor  the Depositor
will be  obligated to repurchase or substitute for  such Mortgage Loan if the
Asset Seller  defaults on its  obligation. Unless otherwise specified  in the
related Prospectus  Supplement,  this repurchase  or substitution  obligation
constitutes  the  sole remedy  available  to  the Certificateholders  or  the
Trustee for omission of, or a material  defect in, a constituent document. To
the extent  specified in the related Prospectus Supplement, in lieu of curing
any omission or defect in the Asset or repurchasing or substituting  for such
Asset,  the Asset Seller may agree to  cover any losses suffered by the Trust
Fund as a result of such breach or defect.

    Notwithstanding the preceding two paragraphs,  unless otherwise specified
in  the related  Prospectus Supplement,  the documents  with respect  to Home
Equity Loans will  not be delivered to the Trustee (or a custodian), but will
be  retained by the Master Servicer, which may  also be the Asset Seller.  In
addition, assignments  of the related  Mortgages to the  Trustee will  not be
recorded, unless otherwise provided in the related Prospectus Supplement.

    With respect  to each  Government Security or  MBS in certificated  form,
the Depositor will  deliver or cause to  be delivered to the  Trustee (or the
custodian) the  original certificate  or  other definitive  evidence of  such
Government Security or MBS, as applicable, together with bond power  or other
instruments,  certifications or  documents required  to  transfer fully  such
Government Security or MBS, as applicable, to  the Trustee for the benefit of
the Certificateholders.   With respect to each Government Security  or MBS in
uncertificated  or book-entry form  or held through  a "clearing corporation"
within the meaning  of the UCC, the Depositor and the Trustee will cause such
Government Security or MBS to be registered directly  or on the books of such
clearing corporation  or of one or more securities intermediaries in the name
of the  Trustee for  the benefit  of the  Securityholders.  Unless  otherwise
provided  in the  related Prospectus  Supplement, the related  Agreement will
require that  either the Depositor or the Trustee  promptly cause any MBS and
Government Securities in certificated form not registered in the name  of the
Trustee to be  re-registered, with the applicable persons, in the name of the
Trustee.

Representations and Warranties; Repurchases

    Unless otherwise  provided  in  the  related  Prospectus  Supplement  the
Depositor  will,   with  respect   to  each   Whole   Loan,  assign   certain
representations and  warranties, as  of a specified  date (the  person making
such representations and warranties, the "Warranting Party") covering, by way
of  example,  the  following  types  of  matters:  (i) the  accuracy  of  the
information set forth for such Whole Loan on the schedule of Assets appearing
as an exhibit to the related Agreement; (ii) the existence of title insurance
insuring  the lien  priority of  the Whole  Loan; (iii) the authority  of the
Warranting Party to sell the Whole Loan; (iv) the payment status of the Whole
Loan; (v) the existence of customary  provisions in the related Mortgage Note
and  Mortgage to  permit realization  against the  Mortgaged Property  of the
benefit of the security of the Mortgage; and (vi) the existence of hazard and
extended perils insurance coverage on the Mortgaged Property.

    Any  Warranting Party shall be an Asset Seller or an affiliate thereof or
such other person acceptable to the Depositor  and shall be identified in the
related Prospectus Supplement.

    Representations and warranties made  in respect of a Whole  Loan may have
been  made as of a  date prior to the  applicable Cut-off Date. A substantial
period of  time may have  elapsed between such  date and the date  of initial
issuance of the related series of Certificates evidencing an interest in such
Whole Loan. Unless otherwise specified in the related Prospectus  Supplement,
in  the  event  of a  breach  of  any such  representation  or  warranty, the
Warranting  Party will  be obligated to  reimburse the Trust  Fund for losses
caused by any such breach or either cure such breach or repurchase or replace
the affected  Whole Loan  as described below.  Since the  representations and
warranties  may not address  events that may  occur following the  date as of
which they  were made, the Warranting Party  will have a reimbursement, cure,
repurchase or substitution obligation  in connection with a breach  of such a
representation  and warranty  only if  the  relevant event  that causes  such
breach occurs prior to  such date. Such party would have  no such obligations
if the relevant event that causes such breach occurs after such date.

    Unless otherwise  provided  in the  related  Prospectus Supplement,  each
Agreement  will provide  that  the  Master Servicer  and/or  Trustee will  be
required to notify promptly  the relevant Warranting Party  of any breach  of
any representation  or warranty made by  it in respect  of a Whole  Loan that
materially  and  adversely  affects  the value  of  such  Whole  Loan  or the
interests  therein of the  Securityholders. If  such Warranting  Party cannot
cure such breach within  a specified period following the date  on which such
party  was  notified of  such  breach,  then such  Warranting  Party will  be
obligated to repurchase  such Whole Loan from the Trustee  within a specified
period from  the date  on which  the Warranting  Party was  notified of  such
breach, at  the  Purchase  Price  therefor. As  to  any  Whole  Loan,  unless
otherwise  specified  in  the related  Prospectus  Supplement,  the "Purchase
Price" is equal  to the  sum of  the unpaid principal  balance thereof,  plus
unpaid  accrued interest  thereon at the  Mortgage Rate  from the date  as to
which interest was last  paid to the due date in the Due  Period in which the
relevant  purchase is  to occur,  plus  certain servicing  expenses that  are
reimbursable  to  the Master  Servicer.  If  so  provided in  the  Prospectus
Supplement for a series,  a Warranting Party, rather than  repurchase a Whole
Loan  as to  which a  breach has  occurred,  will have  the option,  within a
specified period  after initial issuance  of such series of  Certificates, to
cause the  removal of such Whole Loan  from the Trust Fund  and substitute in
its place one  or more  other Whole  Loans in accordance  with the  standards
described in  the  related Prospectus  Supplement.   If  so  provided in  the
Prospectus  Supplement  for  a  series,  a  Warranting   Party,  rather  than
repurchase or substitute a Whole Loan as to which a breach has occurred, will
have the option  to reimburse the Trust  Fund or the Securityholders  for any
losses  caused by  such breach.  Unless  otherwise specified  in the  related
Prospectus  Supplement,  this   reimbursement,  repurchase  or   substitution
obligation will constitute the sole remedy available to holders of Securities
or the Trustee for a breach of representation by a Warranting Party.

    Neither  the Depositor  (except to the  extent that it  is the Warranting
Party) nor  the Master Servicer  will be obligated to  purchase or substitute
for a Whole Loan if a  Warranting Party defaults on its obligation to  do so,
and no  assurance can be  given that Warranting  Parties will carry  out such
obligations with respect to Whole Loans.

    Unless otherwise  provided  in  the  related  Prospectus  Supplement  the
Warranting Party will, with respect to a Trust Fund that  includes Government
Securities or MBS,  make or assign certain representations  or warranties, as
of a  specified date,  with respect  to such  Government  Securities or  MBS,
covering  (i) the  accuracy  of the  information set  forth  therefor on  the
schedule of Assets appearing as an exhibit  to the related Agreement and (ii)
the authority  of the  Warranting Party  to sell  such Assets.   The  related
Prospectus Supplement will describe the remedies for a breach thereof.

    A Master  Servicer  will  make  certain  representations  and  warranties
regarding  its authority  to  enter  into, and  its  ability  to perform  its
obligations under, the related Agreement. A breach of any such representation
of the Master  Servicer which materially and adversely  affects the interests
of the  Certificateholders and which  continues unremedied for the  number of
days specified in  the Agreement after the  giving of written notice  of such
breach to  the Master Servicer  by the  Trustee or the  Depositor, or to  the
Master Servicer, the Depositor and the Trustee by the holders of Certificates
evidencing not less than 25% of the Voting Rights (unless otherwise specified
in the  related Prospectus Supplement),  will constitute an Event  of Default
under  such Pooling  and Servicing  Agreement.  See "Events  of Default"  and
"Rights Upon Event of Default."

Collection Account and Related Accounts

General

    The  Master Servicer  and/or the  Trustee will,  as to  each Trust  Fund,
establish and maintain  or cause to be established and maintained one or more
separate  accounts for  the  collection  of payments  on  the related  Assets
(collectively, the "Collection Account"), which must be either (i) an account
or accounts the deposits  in which are insured by the  Bank Insurance Fund or
the Savings  Association  Insurance Fund  of  the Federal  Deposit  Insurance
Corporation  ("FDIC")  (to  the  limits  established by  the  FDIC)  and  the
uninsured deposits in which are otherwise secured such  that the Trustee have
a  claim with respect to  the funds in the Collection  Account 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  institution with  which  the  Collection  Account is  maintained  or
(ii) otherwise maintained with  a bank  or trust  company, and  in a  manner,
satisfactory to the Rating Agency or Agencies rating any  class of Securities
of such series.  The collateral eligible to secure  amounts in the Collection
Account  is  limited   to  United  States  government  securities  and  other
investment  grade   obligations  specified   in  the   Agreement  ("Permitted
Investments").  The  Collection  Account  may  be  maintained in  a  non-U.S.
jurisdiction.  A Collection Account may be maintained  as an interest bearing
or a non-interest  bearing account and the funds held therein may be invested
pending each  succeeding Distribution  Date in  certain short-term  Permitted
Investments.  Unless otherwise provided in the related Prospectus Supplement,
any interest or other income earned  on funds in the Collection Account  will
be  paid  to  a Master  Servicer  or  its  designee  as additional  servicing
compensation. The Collection  Account may be  maintained with an  institution
that  is an affiliate  of the Master  Servicer, if applicable,  provided that
such  institution  meets  the  standards  imposed by  the  Rating  Agency  or
Agencies. If permitted by  the Rating Agency or Agencies and  so specified in
the  related Prospectus  Supplement, a  Collection Account may  contain funds
relating to  more than one  series of mortgage pass-through  certificates and
may contain  other funds respecting  payments on mortgage loans  belonging to
the Master Servicer or serviced or master serviced by it on behalf of others.

Deposits

    A Master Servicer or  the Trustee will deposit  or cause to be  deposited
in  the Collection  Account for one  or more  Trust Funds  on a  daily basis,
unless otherwise  provided in the  related Agreement, the  following payments
and collections received,  or advances  made, by the  Master Servicer or  the
Trustee or on its behalf subsequent to  the Cut-off Date (other than payments
due on or  before the Cut-off Date, and exclusive of any amounts representing
a Retained Interest):

    (i) all   payments   on   account  of   principal,   including  principal
prepayments, on the Assets;

    (ii)     all payments on account of interest on the Assets, including  any
default interest collected, in each case net of any portion thereof  retained
by a Master Servicer or a Sub-Servicer  as its servicing compensation and net
of any Retained Interest;

    (iii)    all proceeds of the  hazard insurance policies  to be  maintained
in respect of each Mortgaged Property securing a Whole Loan in the Trust Fund
(to  the extent  such proceeds  are  not applied  to the  restoration  of the
property or released to the mortgagor in accordance with the normal servicing
procedures of a  Master Servicer or the related Sub-Servicer,  subject to the
terms  and   conditions   of  the   related  Mortgage   and  Mortgage   Note)
(collectively,  "Insurance  Proceeds")  and all  other  amounts  received and
retained in  connection with the  liquidation of defaulted Mortgage  Loans in
the  Trust  Fund,  by  foreclosure  or  otherwise  ("Liquidation  Proceeds"),
together  with  the net  proceeds  on a  monthly  basis with  respect  to any
Mortgaged  Properties  acquired   for  the  benefit  of   Securityholders  by
foreclosure or by deed in lieu of foreclosure or otherwise;

    (iv)     any amounts  paid under  any instrument  or drawn  from any  fund
that  constitutes Credit  Support for  the  related series  of Securities  as
described under "Description of Credit Support";

    (v) any advances made as described under "Description  of the Securities-
- -Advances in Respect of Delinquencies";

    (vi)     any  amounts paid  under any  Cash  Flow Agreement,  as described
under "Description of the Trust Funds--Cash Flow Agreements";

    (vii)    all proceeds  of any  Asset  or, with  respect to  a Whole  Loan,
property acquired  in respect thereof  purchased by the Depositor,  any Asset
Seller  or any  other  specified  person as  described  under "Assignment  of
Assets; Repurchases"  and "Representations and Warranties;  Repurchases," all
proceeds  of  any  defaulted  Mortgage  Loan  purchased  as  described  under
"Realization  Upon Defaulted  Whole Loans,"  and  all proceeds  of any  Asset
purchased  as described  under "Description  of  the Securities--Termination"
(also, "Liquidation Proceeds");

    (viii)   any amounts paid by  a Master Servicer to cover certain  interest
shortfalls arising out of the prepayment of Whole Loans in the Trust  Fund as
described  under "Description of the Agreements--Retained Interest; Servicing
Compensation and Payment of Expenses";

    (ix)     to the extent that  any such item does not constitute  additional
servicing  compensation to  a Master  Servicer,  any payments  on account  of
modification or assumption  fees, late payment charges or prepayment premiums
on the Mortgage Assets;

    (x) all payments required to be deposited in the  Collection Account with
respect to  any deductible clause  in any blanket insurance  policy described
under "Hazard Insurance Policies";

    (xi)     any amount required to be deposited  by a Master Servicer  or the
Trustee in connection  with losses realized on investments for the benefit of
the Master Servicer or the Trustee, as the case may be, of  funds held in the
Collection Account; and

    (xii)    any other  amounts required  to  be deposited  in the  Collection
Account  as provided  in the related  Agreement and described  in the related
Prospectus Supplement.

Withdrawals

    A  Master  Servicer  or  the  Trustee  may,  from  time  to  time, unless
otherwise  specified in  the  related Prospectus  Supplement  or the  related
Agreement, make withdrawals  from the Collection Account for  each Trust Fund
for any of the following purposes:

    (i) to makedistributions to the Securityholderson each Distribution Date;

    (ii)     to reimburse a Master Servicer  for unreimbursed amounts advanced
as described  under "Description  of the Securities--Advances  in Respect  of
Delinquencies," such reimbursement  to be made out of  amounts received which
were identified and  applied by the  Master Servicer as  late collections  of
interest  (net  of related  servicing  fees  and  Retained Interest)  on  and
principal of the  particular Whole Loans with  respect to which  the advances
were made  or out of  amounts drawn  under any  form of  Credit Support  with
respect to such Whole Loans;

    (iii)    to reimburse a Master Servicer for  unpaid servicing fees  earned
and certain  unreimbursed servicing expenses  incurred with respect  to Whole
Loans and  properties acquired in  respect thereof, such reimbursement  to be
made  out  of  amounts  that  represent  Liquidation  Proceeds and  Insurance
Proceeds  collected on  the particular  Whole Loans  and properties,  and net
income collected  on the  particular properties, with  respect to  which such
fees were earned or such expenses were incurred or out of amounts drawn under
any form of Credit Support with respect to such Whole Loans and properties;

    (iv)     to reimburse  a Master  Servicer for  any  advances described  in
clause (ii) above and any servicing  expenses described in clause (iii) above
which, in the Master Servicer's good faith judgment, will not be  recoverable
from  the amounts  described  in clauses  (ii) and (iii),  respectively, such
reimbursement to be made from amounts collected on other Assets or, if and to
the extent so provided by the related  Agreement and described in the related
Prospectus Supplement, just  from that portion of amounts  collected on other
Assets that is otherwise distributable on one or more classes  of Subordinate
Securities, if  any, remain outstanding, and otherwise  any outstanding class
of Securities, of the related series;

    (v) if and to the extent described in the  related Prospectus Supplement,
to pay a Master Servicer interest accrued on the advances described in clause
(ii) above and the  servicing expenses described in clause  (iii) above while
such remain outstanding and unreimbursed;

    (vi)     to reimburse  a Master Servicer, the  Depositor, or any of  their
respective directors, officers, employees and agents, as the case may be, for
certain  expenses, costs  and liabilities  incurred  thereby, as  and to  the
extent described under  "Certain Matters Regarding a Master  Servicer and the
Depositor";

    (vii)    if  and  to  the  extent  described  in  the  related  Prospectus
Supplement, to pay  (or to  transfer to  a separate account  for purposes  of
escrowing for the payment of) the Trustee's fees;

    (viii)   to  reimburse the  Trustee  or  any of  its directors,  officers,
employees and  agents, as the  case may be,  for certain expenses,  costs and
liabilities incurred thereby,  as and to the extent  described under "Certain
Matters Regarding the Trustee";

    (ix)     unless otherwise provided  in the related Prospectus  Supplement,
to pay a Master Servicer,  as additional servicing compensation, interest and
investment  income  earned in  respect  of  amounts  held in  the  Collection
Account;

    (x) to  pay the  person entitled  thereto any  amounts  deposited in  the
Collection Account that were identified and applied by the Master Servicer as
recoveries of Retained Interest;

    (xi)     to  pay  for costs  reasonably  incurred  in connection  with the
proper management and maintenance of  any Mortgaged Property acquired for the
benefit of Securityholders by foreclosure or  by deed in lieu of  foreclosure
or otherwise,  such  payments to  be  made out  of  income received  on  such
property;

    (xii)    if one or more elections  have been made to  treat the Trust Fund
or designated portions thereof as a REMIC, to pay any federal, state or local
taxes imposed on the Trust Fund or its assets or transactions, as  and to the
extent  described under "Material  Federal Income  Tax Consequences--REMICS--
Prohibited Transactions Tax and Other Taxes";

    (xiii)   to pay for the cost of  an independent appraiser or  other expert
in  real  estate  matters retained  to  determine  a fair  sale  price  for a
defaulted Whole Loan or a property  acquired in respect thereof in connection
with the liquidation of such Whole Loan or property;

    (xiv)    to  pay for  the cost  of various  opinions of  counsel  obtained
pursuant to the related Agreement for the benefit of Securityholders;

    (xv)     to pay for the  costs of recording the related Agreement if  such
recordation   materially   and   beneficially   affects   the   interests  of
Securityholders, provided  that such  payment shall  not constitute a  waiver
with respect to the obligation of  the Warranting Party to remedy any  breach
of representation or warranty under the Agreement;

    (xvi)    to pay the person  entitled thereto any amounts deposited in  the
Collection Account  in error, including  amounts received on any  Asset after
its removal from the Trust Fund whether by reason of purchase or substitution
as  contemplated by "Assignment  of Assets; Repurchase"  and "Representations
and Warranties; Repurchases" or otherwise;

    (xvii)   to  make   any  other  withdrawals   permitted  by   the  related
Agreement;

    (xviii)  to make payments required under any Cash Flow Agreement; and

    (xix)    to  clear and terminate the Collection Account at the termination
of the Trust Fund.

Other Collection Accounts

    Notwithstanding the foregoing, if so specified in the  related Prospectus
Supplement,  the Agreement for  any series of Securities  may provide for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Sub-Servicer will deposit on a daily basis the
amounts  described  under  "--Deposits"  above  for one  or  more  series  of
Securities.   Any  such  collection  account may  be  located  in a  non-U.S.
jurisdiction.  Any amounts on deposit in any such collection account  will be
withdrawn therefrom and  deposited into the appropriate Collection Account by
a  time  specified  in the  related  Prospectus Supplement.    To  the extent
specified in  the related Prospectus  Supplement, any amounts which  could be
withdrawn  from the  Collection Account  as  described under  "--Withdrawals"
above,  may  also  be  withdrawn  from any  such  collection  account.    The
Prospectus Supplement  will set  forth any restrictions  with respect  to any
such   collection  account,   including  investment   restrictions  and   any
restrictions  with respect  to  financial institutions  with  which any  such
collection account may be maintained.

Collection and Other Servicing Procedures

    The Master Servicer,  directly or through  Sub-Servicers, is required  to
make reasonable  efforts to  collect all scheduled  payments under  the Whole
Loans and  will follow or cause to be  followed such collection procedures as
it would follow  with respect to  mortgage loans that  are comparable to  the
Whole Loans  and  held for  its  own account,  provided such  procedures  are
consistent with (i) the terms of the related Agreement and any related hazard
insurance policy  or instrument of  Credit Support, if  any, included in  the
related Trust Fund described herein or under "Description of Credit Support,"
(ii) applicable law and (iii) the general servicing standard specified in the
related Prospectus Supplement  or, if no such  standard is so specified,  its
normal  servicing practices  (in either  case, the "Servicing  Standard"). In
connection therewith, the Master Servicer will be permitted in its discretion
to waive  any late payment  charge or penalty interest  in respect of  a late
payment on a Whole Loan.

    Each Master  Servicer will  also be required  to perform other  customary
functions of  a servicer  of comparable  loans, including  maintaining hazard
insurance  policies  as  described  herein  and  in  any  related  Prospectus
Supplement, and filing  and settling claims thereunder; maintaining escrow or
impoundment accounts of mortgagors for  payment of taxes, insurance and other
items  required  to  be paid  by  any  mortgagor pursuant  to  a  Whole Loan;
processing  assumptions  or substitutions  in  those cases  where  the Master
Servicer  has determined  not to  enforce any applicable  due-on-sale clause;
attempting to  cure delinquencies; supervising foreclosures or repossessions;
inspecting and managing Mortgaged Properties under certain circumstances; and
maintaining accounting records relating to the Whole Loans.  Unless otherwise
specified in the  related Prospectus Supplement, the Master  Servicer will be
responsible for  filing and  settling claims in  respect of  particular Whole
Loans under any applicable instrument  of Credit Support. See "Description of
Credit Support."

    The Master  Servicer may agree to modify, waive or  amend any term of any
Whole Loan in a manner consistent with the Servicing Standard  so long as the
modification, waiver or amendment will not (i) affect the amount or timing of
any scheduled payments  of principal or interest on the Whole Loan or (ii) in
its judgment, materially impair the security for the Whole Loan or reduce the
likelihood of timely payment of amounts due thereon. The Master Servicer also
may agree to  any modification, waiver or  amendment that would so  affect or
impair  the  payments  on, or  the  security  for, a  Whole  Loan  if, unless
otherwise provided in the related Prospectus Supplement, (i) in its judgment,
a material default  on the Whole  Loan has occurred  or a payment default  is
imminent and (ii) in its judgment,  such modification, waiver or amendment is
reasonably likely to  produce a greater  recovery with  respect to the  Whole
Loan on a  present value basis than would liquidation. The Master Servicer is
required to notify  the Trustee in the  event of any modification,  waiver or
amendment of any Whole Loan.

Sub-Servicers

    A Master  Servicer may delegate its  servicing obligations in  respect of
the Whole Loans  to third-party servicers (each, a  "Sub-Servicer"), but such
Master  Servicer  will remain  obligated  under the  related  Agreement. Each
sub-servicing  agreement between  a  Master Servicer  and  a Sub-Servicer  (a
"Sub-Servicing Agreement") must  be consistent with the terms  of the related
Agreement and must  provide that, if for  any reason the Master  Servicer for
the related series  of Securities is no  longer acting in such  capacity, the
Trustee or  any successor  Master Servicer may  assume the  Master Servicer's
rights and obligations under such Sub-Servicing Agreement.

    Unless  otherwise  provided in  the  related  Prospectus Supplement,  the
Master  Servicer will  be  solely liable  for  all  fees owed  by  it to  any
Sub-Servicer,  irrespective of  whether  the Master  Servicer's  compensation
pursuant to the related Agreement is sufficient to pay such fees.  However, a
Sub- Servicer may be entitled to a  Retained Interest in certain Whole Loans.
Each  Sub-Servicer will  be reimbursed  by  the Master  Servicer for  certain
expenditures which it makes, generally to the same extent the Master Servicer
would  be reimbursed  under an Agreement.  See "Retained  Interest; Servicing
Compensation and Payment of Expenses."

Realization Upon Defaulted Whole Loans

    Unless  otherwise  provided in  the  related  Prospectus Supplement,  the
Master Servicer is  required to monitor any  Whole Loan which is  in default,
initiate corrective  action in cooperation  with the mortgagor or  obligor if
cure is likely, inspect the Mortgaged Property and take such other actions as
are consistent with the Servicing Standard. A  significant period of time may
elapse before  the Master  Servicer is  able to  assess the  success of  such
corrective action or the need for additional initiatives.

    Any Agreement  relating to  a Trust  Fund that includes  Whole Loans  may
grant to the Master Servicer and/or the holder or holders of  certain classes
of Securities a right  of first refusal to purchase from the  Trust Fund at a
predetermined  purchase price  any such Whole  Loan as  to which  a specified
number  of  scheduled payments  thereunder  are  delinquent.  Any such  right
granted to the holder of an Offered Security will be described in the related
Prospectus Supplement. The  related Prospectus Supplement will  also describe
any such  right granted to any person if  the predetermined purchase price is
less than the Purchase Price described under "Representations and Warranties;
Repurchases."

    If  so  specified  in  the  related  Prospectus  Supplement,  the  Master
Servicer  may  offer to  sell  any  defaulted  Whole  Loan described  in  the
preceding paragraph and not otherwise purchased by any  person having a right
of  first  refusal with  respect  thereto, if  and  when the  Master Servicer
determines, consistent  with the Servicing  Standard, that such a  sale would
produce a greater  recovery on a present  value basis than  would liquidation
through  foreclosure, repossession  or  similar  proceedings.    The  related
Agreement  will  provide that  any such  offering be  made in  a commercially
reasonable manner for a specified period and that the  Master Servicer accept
the highest cash bid received from any person (including itself, an affiliate
of the Master Servicer or  any Securityholder) that constitutes a  fair price
for  such defaulted  Whole Loan.  In  the absence  of any  bid  determined in
accordance with the  related Agreement to be fair, the  Master Servicer shall
proceed with respect to such defaulted Mortgage Loan  as described below. Any
bid in  an  amount at  least  equal to  the  Purchase Price  described  under
"Representations  and Warranties;  Repurchases" will in  all cases  be deemed
fair.

    The Master Servicer, on behalf of the Trustee, may  at any time institute
foreclosure  proceedings,  exercise  any  power  of  sale  contained  in  any
mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire title to
a Mortgaged Property securing a Whole Loan  by operation of law or otherwise,
if such  action is consistent  with the Servicing  Standard and a  default on
such  Whole Loan  has  occurred or,  in the  Master  Servicer's judgment,  is
imminent.

    Unless otherwise provided in the related  Prospectus Supplement, if title
to any Mortgaged Property  is acquired by  a Trust Fund as  to which a  REMIC
election has  been made, the  Master Servicer, on  behalf of the  Trust Fund,
will  be  required to  sell  the  Mortgaged Property  within  three  years of
acquisition,  unless (i) the Internal Revenue  Service grants an extension of
time  to  sell  such property  or  (ii) the Trustee  receives  an  opinion of
independent  counsel to the  effect that the  holding of the  property by the
Trust Fund subsequent to three years after its acquisition will not result in
the imposition of a tax  on the Trust Fund or cause the Trust Fund to fail to
qualify  as  a  REMIC  under the  Code  at  any  time  that  any Security  is
outstanding. Subject to  the foregoing, the Master Servicer  will be required
to (i) solicit bids for any Mortgaged  Property so acquired in such a  manner
as will be reasonably  likely to realize a  fair price for such property  and
(ii) accept the first  (and, if multiple bids are contemporaneously received,
the highest) cash bid received from any person that constitutes a fair price.

    The  limitations  imposed   by  the  related  Agreement   and  the  REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the ownership and management of any Mortgaged Property
acquired on behalf of the Trust Fund may result in the recovery of an  amount
less  than the amount  that would otherwise be  recovered. See "Certain Legal
Aspects of Mortgage Loans--Foreclosure."

    If recovery  on a defaulted  Whole Loan under  any related  instrument of
Credit Support  is not  available, the Master  Servicer nevertheless  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
Whole Loan.  If the proceeds of any liquidation  of the property securing the
defaulted Whole Loan are less  than the outstanding principal balance  of the
defaulted  Whole Loan plus interest accrued thereon  at the Mortgage Rate, as
applicable,  plus the  aggregate amount  of expenses  incurred by  the Master
Servicer in connection with such proceedings and which are reimbursable under
the  Agreement, the  Trust Fund  will realize a  loss in  the amount  of such
difference. The  Master Servicer will be entitled to  withdraw or cause to be
withdrawn  from  the Collection  Account  out  of  the  Liquidation  Proceeds
recovered on  any defaulted  Whole Loan,  prior to  the distribution  of such
Liquidation  Proceeds to  Securityholders,  amounts  representing its  normal
servicing compensation  on the  Whole Loan,  unreimbursed servicing  expenses
incurred with  respect to  the Whole Loan  and any  unreimbursed advances  of
delinquent payments made with respect to the Whole Loan.

    If any  property securing a  defaulted Whole Loan  is damaged 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   Whole  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.

    As servicer of the Whole  Loans, a Master Servicer, on behalf  of itself,
the Trustee and the Securityholders, will present claims to the obligor under
each instrument of Credit Support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Whole Loans.

    If  a  Master  Servicer  or its  designee  recovers  payments  under  any
instrument of Credit  Support with respect to  any defaulted Whole  Loan, the
Master Servicer will  be entitled to withdraw  or cause to be  withdrawn from
the Collection Account out of such proceeds, prior to distribution thereof to
Certificateholders, amounts representing its normal servicing compensation on
such Whole Loan, unreimbursed servicing expenses incurred with respect to the
Whole Loan  and any  unreimbursed advances of  delinquent payments  made with
respect to the  Whole Loan. See "Hazard Insurance  Policies" and "Description
of Credit Support."

Hazard Insurance Policies

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Agreement for a Trust Fund comprised  of Whole Loans will require the  Master
Servicer to  cause the  mortgagor on  each Whole  Loan to  maintain a  hazard
insurance policy providing for such coverage as is required under the related
Mortgage or,  if any Mortgage  permits the holder  thereof to dictate  to the
mortgagor the  insurance coverage to  be maintained on the  related Mortgaged
Property, then  such coverage as  is consistent with the  Servicing Standard.
Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  such
coverage will be in general in an amount equal to the lesser of the principal
balance owing on such Whole Loan and the amount necessary to fully compensate
for  any damage or  loss to the  improvements on the  Mortgaged Property on a
replacement cost basis, but in either case not less than the amount necessary
to avoid the  application of any co-insurance clause contained  in the hazard
insurance policy. The  ability of the Master  Servicer to assure that  hazard
insurance proceeds are appropriately applied  may be dependent upon its being
named as an additional  insured under any  hazard insurance policy and  under
any other  insurance policy referred  to below, or  upon the extent  to which
information in this regard is  furnished by mortgagors. All amounts collected
by  the  Master Servicer  under any  such  policy (except  for amounts  to be
applied to the restoration or repair of the Mortgaged Property or released to
the mortgagor  in  accordance with  the  Master Servicer's  normal  servicing
procedures, subject to the  terms and conditions of the  related Mortgage and
Mortgage Note)  will be  deposited in the  Collection Account.  The Agreement
will provide  that the Master  Servicer may  satisfy its obligation  to cause
each  mortgagor  to maintain  such a  hazard insurance  policy by  the Master
Servicer's maintaining a blanket policy insuring against hazard losses on the
Whole Loans. If such blanket policy contains a deductible clause, the  Master
Servicer will be required to deposit in  the Collection Account all sums that
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 of  the property
by fire,  lightning, explosion, smoke,  windstorm and hail, and  riot, strike
and civil  commotion, subject to  the conditions and exclusions  specified in
each  policy. Although  the  policies relating  to the  Whole  Loans will  be
underwritten by different insurers under  different state laws in  accordance
with  different  applicable  state  forms,  and  therefore  will  not contain
identical  terms and  conditions, the  basic  terms thereof  are dictated  by
respective state  laws, and  most such  policies typically do  not cover  any
physical  damage resulting from war, revolution, governmental actions, floods
and  other  water-related  causes,  earth  movement  (including  earthquakes,
landslides  and mudflows),  wet  or  dry rot,  vermin,  domestic animals  and
certain other kinds of uninsured risks.

    The hazard  insurance policies covering the Mortgaged Properties securing
the Whole Loans  will typically contain a co-insurance clause  that in effect
requires  the  insured  at  all  times  to carry  insurance  of  a  specified
percentage  (generally 80%  to  90%) of  the  full replacement  value of  the
improvements on  the property  in order  to recover  the full  amount of  any
partial   loss.  If  the  insured's  coverage   falls  below  this  specified
percentage,  such clause generally  provides that the  insurer's liability in
the event of partial  loss does not exceed the lesser  of (i) the replacement
cost of the improvements less  physical depreciation and (ii) such proportion
of the  loss  as the  amount  of insurance  carried  bears to  the  specified
percentage of the full replacement cost of such improvements.

    Each Agreement  for a Trust  Fund comprised of  Whole Loans will  require
the Master Servicer to cause the mortgagor on each Whole Loan to maintain all
such other insurance coverage with  respect to the related Mortgaged Property
as  is consistent with  the terms of  the related Mortgage  and the Servicing
Standard,  which  insurance may  typically  include flood  insurance  (if the
related  Mortgaged  Property was  located at  the  time of  origination  in a
federally designated flood area).

    Any  cost  incurred  by  the Master  Servicer  in  maintaining  any  such
insurance policy will  be added to the  amount owing under the  Mortgage Loan
where the terms of  the Mortgage Loan so permit; provided,  however, that the
addition  of  such  cost will  not  be  taken into  account  for  purposes of
calculating the distribution to be made to Certificateholders. Such costs may
be recovered by the Master Servicer or Sub-Servicer, as the case may be, from
the Collection Account, with interest thereon, as provided by the Agreement.

    Under  the  terms  of  the Whole  Loans,  mortgagors  will  generally  be
required  to  present  claims to  insurers  under  hazard  insurance policies
maintained  on the  related  Mortgaged Properties.  The  Master Servicer,  on
behalf  of the  Trustee and  Certificateholders, is  obligated to  present or
cause  to be  presented claims  under any  blanket insurance  policy insuring
against hazard  losses  on Mortgaged  Properties  securing the  Whole  Loans.
However,  the  ability of  the  Master Servicer  to  present or  cause  to be
presented such claims  is dependent upon the  extent to which information  in
this regard is furnished to the Master Servicer by mortgagors.

Fidelity Bonds and Errors and Omissions Insurance

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Agreement will require that the Master Servicer obtain and maintain in effect
a  fidelity bond  or similar form  of insurance  coverage (which  may provide
blanket coverage) or any combination thereof insuring against loss occasioned
by fraud,  theft or other  intentional misconduct of the  officers, employees
and agents  of the  Master Servicer.   The related  Agreement will  allow the
Master  Servicer to  self-insure against  loss occasioned  by the  errors and
omissions of  the officers, employees  and agents of  the Master  Servicer so
long as certain criteria set forth in the Agreement are met.

Due-on-Sale Provisions

    The  Whole  Loans  may  contain clauses  requiring  the  consent  of  the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale  clauses entitling  the mortgagee  to  accelerate payment  of the
Whole Loan  upon any  sale, transfer or  conveyance of the  related Mortgaged
Property. Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will  generally enforce any due-on-sale clause  to the extent
it  has knowledge of the conveyance  or proposed conveyance of the underlying
Mortgaged  Property  and it  is  entitled  to  do so  under  applicable  law;
provided,  however, that  the Master  Servicer will  not  take any  action in
relation  to  the  enforcement  of  any  due-on-sale  provision  which  would
adversely  affect or  jeopardize  coverage  under  any  applicable  insurance
policy.  Unless otherwise specified in the related Prospectus Supplement, any
fee collected by  or on behalf  of the Master  Servicer for entering into  an
assumption agreement will  be retained by or on behalf of the Master Servicer
as additional servicing compensation.

Retained Interest; Servicing Compensation and Payment of Expenses

    The  Prospectus  Supplement for  a  series of  Certificates  will specify
whether there will  be any Retained Interest  in the Assets, and,  if so, the
initial owner thereof. If so, the Retained Interest will be established  on a
loan-by-loan  basis and  will  be  specified on  an  exhibit  to the  related
Agreement. A "Retained  Interest" in an Asset represents  a specified portion
of the interest payable thereon. The Retained Interest will be  deducted from
mortgagor payments as  received and  will not  be part of  the related  Trust
Fund.

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Master  Servicer's and a  Sub-Servicer's primary servicing  compensation with
respect to  a series of Securities will come  from the periodic payment to it
of  a  portion of  the interest  payment  on each  Asset. Since  any Retained
Interest and a Master Servicer's  primary compensation are percentages of the
principal balance  of each  Asset, such amounts  will decrease  in accordance
with the amortization  of the Assets. The Prospectus  Supplement with respect
to a series  of Securities evidencing interests in a Trust Fund that includes
Whole Loans may provide that, as additional compensation, the Master Servicer
or  the  Sub-Servicers  may  retain  all or  a  portion  of  assumption fees,
modification fees, late payment charges or prepayment premiums collected from
mortgagors and any interest or other income which may be earned on funds held
in  the Collection  Account  or  any account  established  by a  Sub-Servicer
pursuant to the Agreement.

    The  Master  Servicer  may,  to  the   extent  provided  in  the  related
Prospectus Supplement, pay  from its servicing compensation  certain expenses
incurred  in  connection with  its  servicing  and  managing of  the  Assets,
including, without limitation,  payment of the fees and  disbursements of the
Trustee   and  independent  accountants,  payment  of  expenses  incurred  in
connection  with distributions and reports to Securityholders, and payment of
any other expenses  described in the  related Prospectus Supplement.  Certain
other  expenses,  including   certain  expenses  relating  to   defaults  and
liquidations on the Whole Loans and, to the extent so provided in the related
Prospectus Supplement, interest thereon at  the rate specified therein may be
borne by the Trust Fund.

    If and to  the extent provided in the related  Prospectus Supplement, the
Master  Servicer  may  be  required  to  apply  a portion  of  the  servicing
compensation otherwise payable to it in respect of any Due Period  to certain
interest  shortfalls resulting  from the  voluntary prepayment  of  any Whole
Loans in the  related Trust Fund during such period prior to their respective
due dates therein.

Evidence as to Compliance

    Each Agreement relating to Assets which  include Whole Loans will provide
that on or  before a specified  date in each  year, beginning with the  first
such date  at least  six months  after the  related Cut-off Date,  a firm  of
independent public accountants will furnish a statement to the Trustee to the
effect  that,  on  the  basis  of  the  examination  by  such firm  conducted
substantially in compliance with the audit or attestation program used by the
Master Servicer, the  servicing by  or on  behalf of the  Master Servicer  of
mortgage  loans  under   agreements  substantially  similar  to   each  other
(including the related Agreement) was  conducted in compliance with the terms
of  such agreements or such program  except for any significant exceptions or
errors in  records  that, in  the opinion  of the  firm,  such other  program
requires  it to report. In rendering its  statement such firm may rely, as to
matters relating to the direct  servicing of mortgage loans by Sub-Servicers,
upon  comparable  statements  for  examinations  conducted  substantially  in
compliance  with the  audit or  attestion program  used by  such Sub-Servicer
(rendered within  one year of such statement)  of firms of independent public
accountants with respect to the related Sub-Servicer.

    Each such Agreement will also provide for delivery to  the Trustee, on or
before  a specified date in  each year, of an  annual statement signed by two
officers of the  Master Servicer to the  effect that the Master  Servicer has
fulfilled  its obligations  under  the  Agreement  throughout  the  preceding
calendar year or other specified twelve-month period.

    Unless otherwise  provided in the  related Prospectus  Supplement, copies
of such annual accountants' statement and such statements of officers will be
obtainable by  Securityholders  without charge  upon written  request to  the
Master  Servicer  at  the  address   set  forth  in  the  related  Prospectus
Supplement.

Certain Matters Regarding a Master Servicer and the Depositor

    The Master  Servicer, if any,  or a  servicer for  substantially all  the
Whole Loans  under each  Agreement will  be named in  the related  Prospectus
Supplement.  The entity serving as Master Servicer  (or as such servicer) may
be  an  affiliate  of  the  Depositor and  may  have  other  normal  business
relationships with  the Depositor  or the  Depositor's affiliates.  Reference
herein to  the Master  Servicer shall  be deemed  to be  to  the servicer  of
substantially all of the Whole Loans.

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
related Agreement will provide  that the Master Servicer may resign  from its
obligations and duties  thereunder only upon a determination  that its duties
under the Agreement  are no longer permissible under applicable law or are in
material  conflict by  reason of  applicable  law with  any other  activities
carried on by it, the other activities of the Master Servicer so causing such
a conflict being  of a type and nature  carried on by the  Master Servicer at
the  date of 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.

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Agreement  will  further  provide  that  neither  any  Master  Servicer,  the
Depositor nor any director, officer, employee, or agent of  a Master Servicer
or the Depositor  will be under  any liability to  the related Trust Fund  or
Security holders for any action taken,  or for refraining from the taking  of
any action, in good  faith pursuant to the Agreement; provided, however, that
neither  a  Master Servicer,  the  Depositor  nor  any  such person  will  be
protected against any  breach of a representation, warranty  or covenant made
in such Agreement, or against  any liability specifically imposed thereby, or
against any liability which  would otherwise be imposed by  reason of willful
misfeasance, bad faith or gross  negligence in the performance of obligations
or duties  thereunder or by reason  of reckless disregard of  obligations and
duties  thereunder.  Unless  otherwise specified  in  the  related Prospectus
Supplement, each Agreement will further provide that any Master Servicer, the
Depositor and any  director, officer, employee or agent  of a Master Servicer
or  the Depositor  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;  provided, however, that such  indemnification will not extend to
any loss, liability or expense  (i) specifically imposed by such Agreement or
otherwise incidental to the performance of obligations and duties thereunder,
including,  in  the  case  of  a  Master  Servicer,  the  prosecution  of  an
enforcement  action in  respect of  any specific  Whole Loan  or Whole  Loans
(except  as  any   such  loss,  liability  or  expense   shall  be  otherwise
reimbursable  pursuant to such  Agreement); (ii) incurred in  connection with
any breach of a representation, warranty or covenant made in such  Agreement;
(iii) incurred by reason of misfeasance, bad faith or gross negligence in the
performance of  obligations or  duties thereunder, or  by reason  of reckless
disregard of such obligations or duties; (iv) incurred in connection with any
violation of  any state  or federal  securities law;  or (v)  imposed by  any
taxing  authority if  such loss,  liability  or expense  is not  specifically
reimbursable pursuant  to the  terms of the  related Agreement.  In addition,
each  Agreement  will  provide  that  neither any  Master  Servicer  nor  the
Depositor 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.  Any such Master  Servicer or the  Depositor 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 Securityholders, and
the Master Servicer or the Depositor, as the case may be, will be entitled to
be reimbursed therefor and to charge the Collection Account.

    Any person into which the Master Servicer or the  Depositor may be merged
or consolidated, or any person resulting from any merger  or consolidation to
which  the  Master  Servicer or  the  Depositor  is a  party,  or  any person
succeeding to the business  of the Master Servicer or the  Depositor, will be
the successor  of the Master Servicer  or the Depositor, as the  case may be,
under the related Agreement.

Events of Default under the Agreement

    Unless otherwise  provided in the  related Prospectus  Supplement, Events
of Default  under the related Agreement  will include (i) any failure  by the
Master Servicer to distribute or  cause to be distributed to Securityholders,
or  to  remit  to  the  Trustee  or  Indenture  Trustee, as  applicable,  for
distribution to Securityholders, any required  payment that continues after a
grace period, if any; (ii) any failure by the Master Servicer duly to observe
or perform in any material respect any  of its other covenants or obligations
under the Agreement which continues  unremedied for thirty days after written
notice of such failure has  been given to the Master Servicer by  the Trustee
or the Depositor, or to the Master Servicer, the Depositor and the Trustee by
the holders of  Securities evidencing not less than 25% of the Voting Rights;
(iii) any breach of  a representation or warranty made by the Master Servicer
under the Agreement  which materially and adversely affects  the interests of
Securityholders  and which  continues  unremedied for  thirty  days (or  such
longer period specified in the  related Prospectus Supplement) after  written
notice of such breach has been given to the Master Servicer by the Trustee or
the Depositor, or  to the Master Servicer,  the Depositor and the  Trustee by
the holders of Securities evidencing not less than 25% of the  Voting Rights;
and (iv) certain events of  insolvency, readjustment of debt,  marshalling of
assets  and liabilities or  similar proceedings and certain  actions by or on
behalf of  the Master Servicer indicating its  insolvency or inability to pay
its  obligations.  Material variations  to  the foregoing  Events  of Default
(other than to shorten cure periods or eliminate notice requirements) will be
specified in the related Prospectus Supplement. Unless otherwise specified in
the  related Prospectus  Supplement, the  Trustee shall,  not later  than the
later of 60 days after the occurrence of any event which constitutes or, with
notice or lapse  of time or  both, would constitute  an Event of  Default and
five  days after  certain  officers  of  the  Trustee  become  aware  of  the
occurrence of  such  an event,  transmit by  mail to  the  Depositor and  all
Securityholders  of the applicable  series notice of  such occurrence, unless
such default shall have been cured or waived.

    The manner of  determining the "Voting Rights" of a  Security or class or
classes of Securities will be specified in the related Prospectus Supplement.

Rights Upon Event of Default under the Agreement

    So long  as an Event  of Default  under an Agreement  remains unremedied,
the  Depositor  or  the Trustee  may,  and  at the  direction  of  holders of
Securities evidencing not  less than 51% (or such  other percentage specified
in  the related  Prospectus Supplement)  of  the Voting  Rights, the  Trustee
shall,  terminate all of  the rights and  obligations of  the Master Servicer
under the  Agreement and  in  and to  the Mortgage  Loans  (other than  as  a
Securityholder  or as  the owner  of  any Retained  Interest), whereupon  the
Trustee will succeed  to all of the responsibilities,  duties and liabilities
of the Master  Servicer under the  Agreement (except that  if the Trustee  is
prohibited  by   law  from  obligating  itself  to  make  advances  regarding
delinquent  Mortgage  Loans,  or  if the  related  Prospectus  Supplement  so
specifies, then the Trustee will not be  obligated to make such advances) and
will  be  entitled  to similar  compensation  arrangements.  Unless otherwise
specified in the related Prospectus Supplement, in the event that the Trustee
is unwilling  or unable so to act,  it may or, at the  written request of the
holders  of Securities entitled  to at  least 51%  (or such  other percentage
specified  in the  related Prospectus  Supplement) of  the Voting  Rights, it
shall  appoint,  or  petition  a  court of  competent  jurisdiction  for  the
appointment of, a loan servicing  institution acceptable to the Rating Agency
with a net worth at the time of such appointment of at least $15,000,000  (or
such other amount specified  in the related Prospectus Supplement) 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  described  in the  related  Prospectus Supplement,  the
holders of Securities representing at least 66 2/3% (or such other percentage
specified  in  the  related  Prospectus  Supplement)  of  the  Voting  Rights
allocated to  the respective classes of  Securities affected by any  Event of
Default will be entitled  to waive such Event of Default;  provided, however,
that an Event of Default involving a failure to distribute a required payment
to Securityholders described  in clause (i) under "Events of  Default" may be
waived only by  all of the Securityholders. Upon any such  waiver of an Event
of Default, such Event of Default shall cease to exist and shall be deemed to
have been remedied for every purpose under the Agreement.

    No Securityholders will  have the right under any Agreement  to institute
any proceeding with  respect thereto unless such holder  previously has given
to the Trustee written notice of default and unless the holders of Securities
evidencing  not less  than 25%  (or such  other percentage  specified in  the
related Prospectus Supplement) of the Voting Rights 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 sixty days (or such other number of days specified in the related
Prospectus  Supplement)  has  neglected  or refused  to  institute  any  such
proceeding. The Trustee,  however, is under no obligation to  exercise any of
the  trusts  or  powers  vested in  it  by  any  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  holders of Securities covered by such  Agreement,
unless such Securityholders have offered  to the Trustee reasonable  security
or  indemnity  against the  costs,  expenses  and  liabilities which  may  be
incurred therein or thereby.

Amendment

    Each  Agreement  may be  amended  by  the parties  thereto,  without  the
consent of any of the holders of  Securities covered by the Agreement, (i) to
cure  any ambiguity  or mistake,  (ii) to correct,  modify or  supplement any
provision therein which may be  inconsistent with any other provision therein
or with the related Prospectus Supplement, (iii) to make any other provisions
with respect  to matters or questions  arising under the Agreement  which are
not  materially inconsistent with  the provisions thereof,  or (iv) to comply
with any requirements  imposed by  the Code;  provided that, in  the case  of
clause (iii), such  amendment will not (as evidenced by an opinion of counsel
to such effect) adversely affect in any material respect the interests of any
holder of Securities covered by  the Agreement. Unless otherwise specified in
the related Prospectus Supplement, each Agreement  may also be amended by the
Depositor, the Master Servicer, if any, and the Trustee, with the  consent of
the holders  of Securities affected thereby evidencing  not less than 51% (or
such other percentage specified in  the related Prospectus Supplement) of the
Voting Rights,  for  any purpose;  provided, however,  that unless  otherwise
specified  in  the  related  Prospectus  Supplement,  no  such  amendment may
(i) reduce in  any manner  the amount  of or  delay the  timing of,  payments
received  or advanced on Mortgage Loans  which are required to be distributed
on  any  Security without  the  consent of  the  holder of  such  Security or
(ii) reduce  the consent percentages described in  this paragraph without the
consent  of the  holders of  all Securities  covered by  such  Agreement then
outstanding. However, with respect to any series  of Securities as to which a
REMIC election is to be made,  the Trustee will not consent to  any amendment
of the Agreement unless it shall first have received an opinion of counsel to
the effect that such amendment will not  result in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund  to fail to qualify as
a REMIC at any time that the related Securities are outstanding.

The Trustee

    The Trustee under each Agreement or Trust Agreement will  be named in the
related  Prospectus   Supplement.  The  commercial  bank,   national  banking
association, banking corporation or trust company serving as Trustee may have
a  banking relationship with  the Depositor and  its affiliates  and with any
Master Servicer and its affiliates.

Duties of the Trustee

    The  Trustee  will  make  no  representations   as  to  the  validity  or
sufficiency of any Agreement or Trust Agreement, the Securities  or any Asset
or related document and is  not accountable for the use or  application by or
on behalf of any  Master Servicer of any funds paid to the Master Servicer or
its designee in respect of the Securities or the Assets, or deposited into or
withdrawn from the Collection Account or any other account by or on behalf of
the Master  Servicer. If no Event of Default  has occurred and is continuing,
the Trustee  is required to  perform only those duties  specifically required
under the related Agreement or  Trust Agreement, as applicable. However, upon
receipt of the various certificates, reports or other instruments required to
be furnished to it, the Trustee is required to  examine such documents and to
determine whether they conform to the requirements  of the Agreement or Trust
Agreement, as applicable.

Certain Matters Regarding the Trustee

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Trustee and any  director, officer, employee or agent of the Trustee shall be
entitled  to indemnification  out of  the  Collection Account  for any  loss,
liability  or expense  (including costs  and expenses  of litigation,  and of
investigation,  counsel  fees,   damages,  judgments  and  amounts   paid  in
settlement)  incurred  in  connection with  the  Trustee's  (i) enforcing its
rights and  remedies and  protecting  the interests,  of the  Securityholders
during the continuance of an  Event of Default, (ii) defending or prosecuting
any legal action in respect of the related Agreement or series  of Securities
(iii) being the mortgagee of  record with respect to the Mortgage  Loans in a
Trust Fund  and the owner  of record with  respect to any  Mortgaged Property
acquired  in  respect   thereof  for  the  benefit  of   Securityholders,  or
(iv) acting or refraining from  acting in good faith at the  direction of the
holders of the related series of Securities entitled to not less than 25% (or
such other percentage as  is specified in the related  Agreement with respect
to any  particular matter)  of the Voting  Rights for such  series; provided,
however, that such indemnification will not  extend to any loss, liability or
expense that constitutes a specific liability of  the Trustee pursuant to the
related Agreement, or to any loss, liability or expense incurred by reason of
willful misfeasance, bad  faith or negligence on  the part of the  Trustee in
the performance of its obligations and duties thereunder, or by reason of its
reckless disregard of  such obligations  or duties,  or as may  arise from  a
breach  of any  representation,  warranty  or covenant  of  the Trustee  made
therein.

Resignation and Removal of the Trustee

    The Trustee may at any time resign from its  obligations and duties under
an Agreement by  giving written notice thereof  to the Depositor, the  Master
Servicer,  if any,  and all  Securityholders. Upon  receiving such  notice of
resignation,  the  Depositor  is required  promptly  to  appoint a  successor
trustee acceptable  to the Master Servicer,  if any. 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  to continue as
such under the  related Agreement, or if at any time the Trustee shall become
incapable  of  acting, or  shall  be  adjudged 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 change in  the financial condition of the Trustee has adversely affected or
will  adversely affect the  rating on any  class of the  Securities, then the
Depositor may remove  the Trustee and appoint a  successor trustee acceptable
to the  Master Servicer,  if any.  Holders of  the Securities  of any  series
entitled to  at least 51% (or such other  percentage specified in the related
Prospectus Supplement) of the  Voting Rights for such series may  at any time
remove the Trustee without cause and appoint a successor trustee.

    Any resignation or removal of the Trustee and appointment of  a successor
trustee shall  not become  effective until acceptance  of appointment  by the
successor trustee.

Certain Terms of the Indenture

    Events of Default.  Unless otherwise  specified in the related Prospectus
Supplement,  Events of Default under  the Indenture for  each Series of Notes
include:  (i) a default  for thirty (30) days (or  such other number of  days
specified  in such  Prospectus  Supplement) or  more in  the  payment of  any
principal of or  interest on any Note of such series; (ii) failure to perform
any other covenant of the Depositor or  the Trust Fund in the Indenture which
continues  for a  period of sixty  (60) days  (or such  other number  of days
specified in  such Prospectus  Supplement) after notice  thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) any representation or warranty made by the Depositor or the
Trust Fund in  the Indenture or in any certificate or other writing delivered
pursuant thereto or in connection therewith with respect to or affecting such
series having been incorrect in  a material respect as of the time  made, and
such breach is not cured within sixty (60) days (or such other number of days
specified in  such Prospectus  Supplement) after notice  thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement;  (iv) certain events  of bankruptcy, insolvency,  receivership or
liquidation of the  Depositor or the  Trust Fund; or  (v) any other  Event of
Default provided with respect to Notes of that series.

    If  an Event of Default  with respect to  the Notes of  any series at the
time outstanding  occurs and is  continuing, either the Indenture  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 are Accrual Securities, 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 a majority in aggregate outstanding amount 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
Indenture  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, the Indenture  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 thirty (30)  days or more, unless (a) the holders
of  100%  (or such  other  percentage  specified  in the  related  Prospectus
Supplement) of the  then aggregate outstanding  amount 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 Indenture  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 Indenture  Trustee obtains  the consent of  the holders  of
662/3%  (or  such  other  percentage  specified  in  the  related  Prospectus
Supplement) of  the then aggregate  outstanding amount  of the Notes  of such
series.

    In the  event that  the Indenture  Trustee liquidates  the collateral  in
connection with an Event of Default involving  a default for thirty (30) days
(or such other number of days specified in the related Prospectus Supplement)
or more in the payment of principal of  or interest on the Notes of a series,
the Indenture provides that  the Indenture 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 Indenture 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.

    Unless  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
Indenture Trustee, in case an Event of Default shall occur and  be continuing
with respect  to a series of  Notes, the Indenture 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  Indenture  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
Indenture Trustee or exercising any trust or power conferred on the Indenture
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.

    Discharge  of the  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 Indenture Trustee
for   cancellation  of  all  the  Notes  of  such  series  or,  with  certain
limitations, upon deposit with the  Indenture 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 Indenture 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 maturity 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.

    Indenture  Trustee's  Annual  Report.   The  Indenture  Trustee for  each
series of Notes will be required to mail each year to all related Noteholders
a brief report relating  to its eligibility and qualification to  continue as
Indenture Trustee  under the  related Indenture, any  amounts advanced  by it
under the Indenture,  the amount, interest rate and  maturity date of certain
indebtedness owing by such Trust  to the applicable Indenture Trustee  in its
individual capacity, the property and funds physically held by such Indenture
Trustee as such and any action taken by it that materially affects such Notes
and that has not been previously reported.

    The Indenture Trustee.  The  Indenture Trustee for a series of Notes will
be specified in the related Prospectus Supplement.  The Indenture Trustee for
any  series may resign  at any  time, in  which event  the Depositor  will be
obligated to appoint  a successor trustee for such series.  The Depositor may
also remove any such Indenture Trustee if such Indenture Trustee ceases to be
eligible to continue as such under the related Indenture or if such Indenture
Trustee  becomes insolvent.   In  such  circumstances the  Depositor will  be
obligated to appoint a  successor trustee for the applicable series of Notes.
Any resignation  or removal  of the  Indenture Trustee  and appointment  of a
successor  trustee for any  series of Notes  does not  become effective until
acceptance of the appointment by the successor trustee for such series.

    The  bank  or trust  company  serving as  Indenture  Trustee  may have  a
banking  relationship with  the Depositor  or any  of its  affiliates or  the
Master Servicer or any of its affiliates.

                        DESCRIPTION OF CREDIT SUPPORT

General

    For any  series of Securities Credit Support may be provided with respect
to one  or more classes thereof or the  related Assets. Credit Support may be
in the  form  of the  subordination of  one or  more  classes of  Securities,
letters of credit, insurance policies,  guarantees, the establishment of  one
or more reserve  funds or another method  of Credit Support described  in the
related Prospectus  Supplement, or  any combination of  the foregoing.  If so
provided in the related Prospectus Supplement, any form of Credit Support may
be structured  so as to be drawn  upon by more than one  series to the extent
described therein.

    Unless  otherwise provided  in the  related Prospectus  Supplement  for a
series of Securities  the Credit Support will not  provide protection against
all  risks of loss  and will not  guarantee repayment of  the entire Security
Balance of the Securities and interest thereon. If losses or shortfalls occur
that exceed  the amount covered by Credit Support  or that are not covered by
Credit   Support,  Securityholders  will   bear  their  allocable   share  of
deficiencies. Moreover,  if a  form of Credit  Support covers  more than  one
series  of  Securities  (each,  a  "Covered  Trust"),  holders of  Securities
evidencing  interests in any  of such Covered  Trusts will be  subject to the
risk  that  such Credit  Support will  be  exhausted by  the claims  of other
Covered  Trusts prior to  such Covered  Trust receiving  any of  its intended
share of such coverage.

    If  Credit Support is  provided with  respect to one  or more  classes of
Securities  of  a series,  or  the  related  Assets, the  related  Prospectus
Supplement  will  include a  description  of  (a) the  nature and  amount  of
coverage under such Credit Support, (b) any conditions to  payment thereunder
not otherwise described  herein, (c) the conditions (if any)  under which the
amount of coverage under  such Credit Support may be reduced  and under which
such  Credit Support  may  be  terminated or  replaced  and (d) the  material
provisions  relating  to  such  Credit  Support.  Additionally,  the  related
Prospectus Supplement will set forth  certain information with respect to the
obligor  under any  instrument  of  Credit  Support,  including  (i) a  brief
description of its principal business activities, (ii) its principal place of
business,  place of  incorporation and  the  jurisdiction under  which it  is
chartered or  licensed to do  business, (iii) if applicable, the  identity of
regulatory  agencies that exercise  primary jurisdiction over  the conduct of
its  business   and  (iv) its   total  assets,   and  its  stockholders'   or
policyholders'  surplus, if  applicable,  as  of the  date  specified in  the
Prospectus  Supplement. See  "Risk Factors--Credit  Support Limitations--Risk
That Credit Support Will Not Cover All Losses."

Subordinate Securities

    If  so  specified in  the  related  Prospectus Supplement,  one  or  more
classes of  Securities of  a series  may be  Subordinate  Securities. To  the
extent  specified in  the related  Prospectus Supplement,  the rights  of the
holders of Subordinate  Securities to receive distributions  of principal and
interest  from  the Collection  Account  on  any  Distribution Date  will  be
subordinated to  such rights  of the  holders of  Senior Securities.   If  so
provided in the  related Prospectus Supplement, the subordination  of a class
may apply only in the event of (or may be limited to) certain types of losses
or shortfalls. The related  Prospectus Supplement will set  forth information
concerning the amount of subordination  of a class or classes of  Subordinate
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
be effected.

Cross-Support Provisions

    If  the  Assets for  a  series  are divided  into  separate  groups, each
supporting a  separate class  or classes  of Securities of  a series,  credit
support   may  be  provided   by  cross-support  provisions   requiring  that
distributions be made on Senior  Securities evidencing interests in one group
of  Assets  prior  to  distributions  on  Subordinate  Securities  evidencing
interests  in  a  different  group  of  Assets  within  the  Trust Fund.  The
Prospectus  Supplement for a  series that includes  a cross-support provision
will describe the manner and conditions for applying such provisions.

Insurance or Guarantees with Respect to the Whole Loans

    If so provided  in the Prospectus Supplement for  a series of Securities,
the Whole Loans in the related Trust Fund will be covered for various default
risks by insurance policies or guarantees.

Letter of Credit

    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 one or more letters of credit, issued by a
bank or  financial institution specified  in such Prospectus  Supplement (the
"L/C Bank").  Under a letter  of credit,  the L/C Bank  will be obligated  to
honor  draws  thereunder  in  an   aggregate  fixed  dollar  amount,  net  of
unreimbursed payments thereunder,  generally equal to a  percentage specified
in the  related Prospectus Supplement  of the aggregate principal  balance of
the Assets on the  related Cut-off Date or of the  initial aggregate Security
Balance of one or more classes of Securities. If  so specified in the related
Prospectus Supplement, the letter of credit may permit draws in the  event of
only certain types of  losses and shortfalls. The amount  available under the
letter  of  credit will,  in  all cases,  be  reduced to  the  extent  of the
unreimbursed payments thereunder and may otherwise be reduced as described in
the related Prospectus Supplement. 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.

Insurance Policies and Surety Bonds

    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.

Reserve Funds

    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 one or more reserve funds in which cash, a
letter  of credit,  Permitted Investments,  a  demand note  or a  combination
thereof will be  deposited, in the  amounts so  specified in such  Prospectus
Supplement. The reserve  funds for a series  may also be funded  over time by
depositing therein  a specified amount  of the distributions received  on the
related Assets as specified in the related Prospectus Supplement.

    Amounts on deposit in  any reserve fund for  a series, together with  the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and  to the extent specified in  the related Prospectus Supplement. A
reserve  fund  may   be  provided  to  increase  the   likelihood  of  timely
distributions  of  principal of  and  interest  on  the Certificates.  If  so
specified  in  the  related  Prospectus  Supplement,  reserve  funds  may  be
established  to  provide limited  protection  against only  certain  types of
losses and shortfalls. Following each  Distribution Date amounts in a reserve
fund in  excess  of any  amount  required to  be  maintained therein  may  be
released  from the  reserve  fund  under the  conditions  and to  the  extent
specified in the related  Prospectus Supplement and will not be available for
further application to the Securities.

    Moneys  deposited in  any Reserve  Funds  will be  invested in  Permitted
Investments,   except  as  otherwise  specified  in  the  related  Prospectus
Supplement.  Unless otherwise specified in the related Prospectus Supplement,
any reinvestment income or other gain from  such investments will be credited
to the related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable  to  any related  Master  Servicer  or  another service  provider  as
additional compensation. The Reserve Fund, if any, for a series will not be a
part of the  Trust Fund unless otherwise specified in  the related Prospectus
Supplement.

    Additional information concerning  any Reserve Fund will be set  forth in
the related  Prospectus  Supplement, including  the initial  balance of  such
Reserve Fund, the balance required to be  maintained in the Reserve Fund, the
manner in which  such required balance will decrease over time, the manner of
funding such  Reserve Fund, the purposes for which  funds in the Reserve Fund
may be applied to make distributions to Securityholders and use of investment
earnings from the Reserve Fund, if any.

Credit Support with respect to MBS

    If so  provided in the Prospectus Supplement  for a series of Securities,
the MBS in the  related Trust Fund and/or the Mortgage  Loans underlying such
MBS  may be covered by one  or more of the  types of Credit Support described
herein. The related  Prospectus Supplement will specify as to  each such form
of Credit  Support the information  indicated above with respect  thereto, to
the extent such information is material and available.

                   CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

    The Prospectus  Supplement  with respect  to a  series will  set forth  a
discussion  that contains  summaries, which  will  be general  in nature,  of
certain  foreign  law  legal  aspects   of  loans  secured  by  single-family
residential properties located in the related non-U.S. jurisdiction.  Because
such legal aspects  are governed primarily by the applicable laws of the non-
U.S. jurisdiction  in which  the related Mortgaged  Property is  located, the
summaries will  not purport  to be  complete or  to reflect the  laws of  any
particular  political subdivisions within  such non-U.S. jurisdiction,  or to
encompass the  laws of all political  subdivisions in which  the security for
the Mortgage Loans is  situated. The summaries qualified in their entirety by
reference to the applicable non-U.S. laws governing the Mortgage Loans.

                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

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

    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  (other
than a partnership  that is not treated  as a United States person  under any
applicable Treasury  regulations), 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 persons  have the
authority to control all substantial decisions of the trust.  Notwithstanding
the preceding sentence, to the extent provided in regulations, certain trusts
in existence on August 20, 1996 and treated as United States persons prior to
such date that elect to continue to be treated as United States persons shall
be considered U.S. persons as well.

General

    The  federal   income  tax  consequences  to  Securityholders  will  vary
depending on whether  an election is made to treat the Trust Fund relating to
a particular Series of Securities as a REMIC  under the Code.  The Prospectus
Supplement  for  each Series  of  Securities  will  specify whether  a  REMIC
election will be made.

Grantor Trust Funds

    If the related  Prospectus Supplement indicates that the Trust  Fund will
be treated as a grantor trust, then Brown & Wood LLP will deliver its opinion
that  the Trust Fund  will not be  classified as an association  taxable as a
corporation  and that each  such Trust Fund  will be classified  as a grantor
trust under subpart  E, Part I  of subchapter J of  the Code.  In  this case,
owners of  Certificates will  be treated for  federal income tax  purposes as
owners of a portion of the Trust Fund's assets as described below.

a.  Single Class of Grantor Trust Certificates

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

    Each Grantor  Trust Certificateholder will be  required to report  on its
federal  income   tax  return   in   accordance  with   such  Grantor   Trust
Certificateholder's method  of accounting  its pro rata  share of  the entire
income from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates,  including interest, original  issue discount ("OID"),  if any,
prepayment fees, assumption fees, any  gain recognized upon an assumption and
late payment charges  received by the Master  Servicer.  Under  Code Sections
162 or  212 each Grantor Trust  Certificateholder will be entitled  to deduct
its pro rata share  of servicing fees, prepayment fees, assumption  fees, any
loss  recognized upon an assumption and  late payment charges retained by the
Master Servicer,  provided that such amounts are  reasonable compensation for
services rendered to  the Trust Fund.  Grantor  Trust Certificateholders that
are individuals, estates or trusts will be entitled to deduct their  share of
expenses as  itemized deductions only  to the  extent such expenses  plus all
other  Code Section 212  expenses exceed  two percent  of its  adjusted gross
income.  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 and  (ii) 80%  of the  amount of  itemized deductions
otherwise allowable for such taxable year.  A Grantor Trust Certificateholder
using the cash method of accounting must take into account its pro rata share
of income  and deductions  as and  when collected  by or  paid to  the Master
Servicer.   A  Grantor Trust  Certificateholder  using an  accrual method  of
accounting must take into account its pro rata share of income and deductions
as they become due or are paid to  the Master Servicer, whichever is earlier.
If the  servicing  fees paid  to the  Master Servicer  are  deemed to  exceed
reasonable servicing  compensation,  the  amount  of  such  excess  could  be
considered as an ownership interest retained  by the Master Servicer (or  any
person to whom the Master Servicer assigned for value all or a portion of the
servicing fees) in a portion of the interest payments on the Mortgage Assets.
The Mortgage Assets would then be subject  to the "coupon stripping" rules of
the Code discussed below.

    Unless otherwise specified  in the related  Prospectus Supplement, as  to
each Series of Certificates evidencing an  interest in a Trust Fund comprised
of Mortgage Loans, Brown & Wood LLP will have advised the Depositor that:

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

        (ii) a  Grantor Trust Certificate owned  by a real estate  investment
    trust representing an  interest in Mortgage Assets will be  considered to
    represent  "real  estate  assets"  within  the  meaning  of Code  Section
    856(c)(4)(A),  and  interest  income  on  the  Mortgage  Assets  will  be
    considered  "interest   on  obligations  secured  by  mortgages  on  real
    property" within the meaning of Code  Section 856(c)(3)(B), to the extent
    that the  Mortgage Assets represented  by that Grantor  Trust Certificate
    are of a type described in such Code section; and

        (iii) a  Grantor Trust Certificate  owned by  a REMIC will  represent
    "obligation(s) ...   which  (are) principally secured  by an interest  in
    real property" within the meaning of Code Section 860G(a)(3).

    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.

    Stripped  Bonds  and  Coupons.    Certain  Trust  Funds  may  consist  of
Government Securities which constitute "stripped bonds" or "stripped coupons"
as those terms  are defined in  section 1286 of the  Code, and, as  a result,
such assets would  be subject to  the stripped bond  provisions of the  Code.
Under these rules, such Government  Securities are treated as having original
issue discount based on the purchase price and the stated redemption price at
maturity of each  Security.  As such, Grantor  Trust Certificateholders would
be required  to include in income their pro rata  share of the original issue
discount on  each Government  Security recognized  in any  given  year on  an
economic accrual basis even if the  Grantor Trust Certificateholder is a cash
method  taxpayer.   Accordingly,  the  sum of  the income  includible  to the
Grantor  Trust  Certificateholder  in  any taxable  year  may  exceed amounts
actually received during such year.

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

    Premium.   The price paid  for a  Grantor Trust  Certificate by a  holder
will be allocated to such holder's undivided interest  in each Mortgage Asset
based on  each Mortgage  Asset's  relative fair  market value,  so that  such
holder's  undivided interest  in each  Mortgage Asset will  have its  own tax
basis.   A  Grantor  Trust  Certificateholder that  acquires  an interest  in
Mortgage Assets  at a  premium may  elect to  amortize such  premium under  a
constant  interest method, provided  that the underlying  mortgage loans with
respect to  such Mortgage  Assets were originated  after September  27, 1985.
Premium allocable  to mortgage  loans originated on  or before  September 27,
1985 should  be allocated among the principal payments on such mortgage loans
and  allowed  as  an  ordinary  deduction as  principal  payments  are  made.
Amortizable bond premium will be treated  as an offset to interest income  on
such Grantor Trust Certificate.  The basis for such Grantor Trust Certificate
will be reduced to  the extent that amortizable premium is  applied to offset
interest  payments.    It  is  not  clear  whether  a  reasonable  prepayment
assumption should  be  used in  computing amortization  of premium  allowable
under Code Section 171.   A Certificateholder that makes this  election for a
Certificate that  is acquired at  a premium will  be deemed  to have made  an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder acquires during the year
of the election or thereafter.

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

    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.

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

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

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

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

    A holder who acquired  a Grantor Trust  Certificate at a market  discount
also may be  required to defer a  portion of its interest deductions  for the
taxable  year  attributable to  any  indebtedness  incurred or  continued  to
purchase  or  carry  such Grantor  Trust  Certificate  purchased with  market
discount.   For these  purposes, the de minimis  rule referred above applies.
Any such deferred interest expense would not exceed the market  discount that
accrues during such taxable  year and is, in general, allowed  as a deduction
not later  than  the year  in which  such market  discount  is includible  in
income.  If such holder elects to include market discount in income currently
as it accrues on  all market discount instruments acquired by  such holder in
that taxable year  or thereafter, the interest deferral  rule described above
will not apply.

    Election  to Treat All  Interest as  OID.  The  OID Regulations  permit a
Certificateholder to  elect to  accrue all interest,  discount (including  de
minimis market or original issue discount) and premium in income as interest,
based on a  constant yield method for Certificates acquired on or after April
4, 1994.  If such an election were to be made with respect to a Grantor Trust
Certificate with market  discount, the Certificateholder  would be deemed  to
have made  an election to  include in  income currently market  discount with
respect  to all  other  debt  instruments having  market  discount that  such
Certificateholder  acquires during  the year of  the election  or thereafter.
Similarly,  a Certificateholder  that makes  this election for  a Certificate
that  is acquired at  a premium will  be deemed to  have made  an election to
amortize bond premium with respect to all debt instruments having amortizable
bond premium  that such Certificateholder  owns or acquires.   See "--Regular
Certificates--Premium" herein.  The election to accrue interest, discount and
premium  on  a  constant  yield  method  with  respect  to  a Certificate  is
irrevocable.

b.  Multiple Classes of Grantor Trust Certificates

    1.  Stripped Bonds and Stripped Coupons

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

    Servicing  fees   in  excess  of   reasonable  servicing   fees  ("excess
servicing")  will be treated  under the stripped  bond rules.   If the excess
servicing  fee  is less  than  100 basis  points  (i.e., 1%  interest  on the
Mortgage Asset principal balance) or the Certificates 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
Certificates should  be  treated as  market  discount.   The  IRS appears  to
require that reasonable servicing fees  be calculated on a Mortgage  Asset by
Mortgage  Asset basis,  which  could  result in  some  Mortgage Assets  being
treated as having more than 100 basis  points of interest stripped off.   See
"--Non-REMIC  Certificates"   and   "Multiple  Classes   of   Grantor   Trust
Certificates--Stripped Bonds and Stripped Coupons" herein.

    Although not  entirely  clear,  a  Stripped  Bond  Certificate  generally
should be treated as an in interest in Mortgage Assets issued on the day such
Certificate is purchased for purposes of calculating  any OID.  Generally, if
the discount  on a  Mortgage Asset  is larger  than a  de minimis  amount (as
calculated for purposes of  the OID rules) a purchaser of  such a Certificate
will be required to accrue the discount under the OID rules of the Code.  See
"--Non-REMIC Certificates" and "--Single Class of Grantor Trust Certificates-
- -Original Issue  Discount" herein.  However,  a purchaser of a  Stripped Bond
Certificate  will be required  to account  for any  discount on  the Mortgage
Assets as  market discount rather  than OID if  either (i) the amount  of OID
with  respect to  the Mortgage  Assets is  treated as zero  under the  OID de
minimis rule when the Certificate was stripped or (ii) no more than 100 basis
points  (including any  amount  of  servicing fees  in  excess of  reasonable
servicing  fees)  is  stripped  off  of the  Trust  Fund's  Mortgage  Assets.
Pursuant to Revenue Procedure 91-49, issued on August 8,  1991, purchasers of
Stripped Bond  Certificates using an  inconsistent method of  accounting must
change their method of  accounting and request the consent of  the IRS to the
change in  their accounting  method on  a statement  attached to their  first
timely tax return filed after August 8, 1991.

    The  precise   tax   treatment  of   Stripped   Coupon  Certificates   is
substantially uncertain.   The Code could be  read literally to  require that
OID computations be made for each payment from each Mortgage Asset.  However,
based on  the  recent IRS  guidance,  it appears  that  all payments  from  a
Mortgage Asset underlying a Stripped  Coupon Certificate should be treated as
a  single installment  obligation subject to  the OID  rules of the  Code, in
which case, all  payments from such Mortgage  Asset would be included  in the
Mortgage  Asset's  stated  redemption  price  at  maturity  for  purposes  of
calculating income on such certificate under the OID rules of the Code.

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

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

    Treatment of Certain  Owners.  Several  Code sections provide  beneficial
treatment to certain  taxpayers that  invest in Mortgage  Assets of the  type
that  make up  the Trust  Fund.   With  respect  to these  Code sections,  no
specific  legal authority  exists  regarding  whether  the character  of  the
Grantor Trust Certificates, for federal income tax purposes, will be the same
as that of the underlying Mortgage Assets.  While  Code Section 1286 treats a
stripped  obligation  as a  separate  obligation  for  purposes of  the  Code
provisions  addressing OID,  it  is not  clear whether  such characterization
would apply with regard to these other Code sections.  Although  the issue is
not free  from doubt, based  on policy considerations, each  class of Grantor
Trust  Certificates, unless  otherwise specified  in  the related  Prospectus
Supplement, should be considered to represent "real estate assets" within the
meaning  of Code  Section 856(c)(4)(A) and  "loans .   .   .   secured by, an
interest in real property which is .  .  .  residential real property" within
the   meaning  of  Code   Section  7701(a)(19)(C)(v),  and   interest  income
attributable to Grantor Trust Certificates should  be considered to represent
"interest on  obligations secured by  mortgages on real property"  within the
meaning  of  Code  Section  856(c)(3)(B),  provided that  in  each  case  the
underlying Mortgage Assets  and interest on such Mortgage  Assets qualify for
such treatment.  Prospective purchasers  to which such characterization of an
investment in Certificates is material  should consult their own tax advisors
regarding the  characterization of  the  Grantor Trust  Certificates and  the
income therefrom.   Grantor  Trust Certificates  will  be "obligation(s)  ...
which (are)  principally secured, directly  or indirectly, by an  interest in
real property" within the meaning of Code Section 860G(a)(3).

    2.   Grantor  Trust Certificates  Representing  Interests in  Loans Other
Than ARM Loans

    The original  issue discount  rules of  Code Sections  1271 through  1275
will be applicable to a Certificateholder's interest in those Mortgage Assets
as to  which the conditions  for the application  of those sections  are met.
Rules regarding periodic  inclusion of original issue discount  in income are
applicable  to  mortgages  of corporations  originated  after  May 27,  1969,
mortgages  of  noncorporate  mortgagors (other  than  individuals) originated
after July  1, 1982, and mortgages  of individuals originated after  March 2,
1984.  Under the OID Regulations, such original issue discount could arise by
the charging of points by the originator of the mortgage in an amount greater
than the statutory de  minimis exception, including a payment  of points that
is currently deductible by the  borrower under applicable Code provisions, or
under  certain  circumstances, by  the  presence  of  "teaser" rates  on  the
Mortgage Assets.   OID on each Grantor Trust  Certificate must be included in
the owner's ordinary income for federal income tax purposes as it accrues, in
accordance  with a  constant  interest  method that  takes  into account  the
compounding of  interest, in advance of  receipt of the  cash attributable to
such income.   The amount of OID required to be included in an owner's income
in any taxable year with respect  to a Grantor Trust Certificate representing
an interest in Mortgage Assets other than Mortgage Assets with interest rates
that adjust periodically  ("ARM Loans") likely will be  computed as described
below under "--Accrual of Original  Issue Discount." The following discussion
is based in part on the OID Regulations  and in part on the provisions of the
Tax Reform Act  of 1986 (the "1986 Act").  The  OID Regulations generally are
effective for  debt instruments issued on or after  April 4, 1994, but may be
relied  upon as  authority  with respect  to  debt instruments,  such as  the
Grantor Trust Certificates, issued  after December 21, 1992.   Alternatively,
proposed  Treasury regulations  issued December  21, 1992  may be  treated as
authority for debt instruments  issued after December 21,  1992 and prior  to
April 4, 1994, and proposed Treasury regulations  issued in 1986 and 1991 may
be treated as  authority for instruments issued before December 21, 1992.  In
applying these dates, the issued date of the Mortgage Assets should  be used,
or,  in   the  case  of   Stripped  Bond  Certificates  or   Stripped  Coupon
Certificates, the  date such  Certificates are  acquired.   The  holder of  a
Certificate  should  be  aware,  however,   that  neither  the  proposed  OID
Regulations  nor  the  OID  Regulations  adequately  address  certain  issues
relevant to prepayable securities.

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

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

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

    3.  Grantor Trust Certificates Representing Interests in ARM Loans

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

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

c.  Sale or Exchange of a Grantor Trust Certificate

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

    The  Taxpayer Relief Act of 1997 (the "Act") reduces the maximum rates on
long-term  capital  gains recognized  on capital  assets held  by individuals
taxpayers for more  than eighteen months as  of the date of  disposition (and
would  further reduce the  maximum rates on  such gains in  the year 2001 and
thereafter for certain  individual taxpayers who meet  specified conditions).
The  capital gains rate  for capital assets held  by individual taxpayers for
more  than twelve months but less than eighteen months was not changed by the
Act ("mid-term rate").   The Act does  not change the capital  gain rates for
corporations.   Prospective investors should  consult their own  tax advisors
concerning these tax law changes.

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

d.  Non-U.S. Persons

    Generally,  to the  extent  that a  Grantor  Trust Certificate  evidences
ownership in underlying  Mortgage Assets that were  issued on or  before July
18, 1984, interest or  OID paid by the person required  to withhold tax under
Code Section  1441 or  1442 to (i)  an owner  that is not  a U.S.  Person (as
defined below) or (ii) a Grantor Trust Certificateholder holding on behalf of
an owner  that is not a  U.S. Person will  be subject to federal  income tax,
collected  by withholding,  at a rate  of 30%  or such  lower rate as  may be
provided for interest by an applicable tax treaty.  Accrued OID recognized by
the  owner on the sale or  exchange of such a  Grantor Trust Certificate also
will be  subject to federal  income tax  at the same  rate.   Generally, such
payments would not  be subject to  withholding to the  extent that a  Grantor
Trust Certificate  evidences ownership in  Mortgage Assets issued  after July
18, 1984, by natural persons if such Grantor Trust Certificateholder complies
with  certain identification requirements (including delivery of a statement,
signed by  the Grantor  Trust Certificateholder  under penalties  of perjury,
certifying that such Grantor Trust Certificateholder is not a U.S. Person and
providing the  name and  address  of such  Grantor Trust  Certificateholder).
Additional restrictions  apply to Mortgage  Assets of where the  mortgagor is
not a natural person in order to qualify for the exemption from withholding.

    As used  herein, a  "U.S.  Person" means  a citizen  or  resident of  the
United States, a corporation or a partnership organized in or under  the laws
of the  United States or  any political subdivision  thereof, an estate,  the
income of which from sources outside the United States is includible in gross
income for federal income tax purposes  regardless of its connection with the
conduct of  a trade or  business within the  United States,  or a trust  if a
court  within the United States is  able to exercise primary supervision over
the administration  of the trust and one or  more United States trustees have
authority to control all substantial decisions of the trust.

e.  Information Reporting and Backup Withholding

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

f.  New Withholding Regulations

    On October 6,  1997, the Treasury Department issued new  regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are urged  to consult  their own  tax advisors  regarding the  New
Regulations.

REMICs

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

    In  general, with  respect  to each  Series of  Certificates for  which a
REMIC election is made,  (i) such Certificates  held by a thrift  institution
taxed as  a "domestic building  and loan association" will  constitute assets
described in  Code Section 7701(a)(19)(C);  (ii) such Certificates held  by a
real estate investment trust will  constitute "real estate assets" within the
meaning of Code Section 856(c)(4)(A); and (iii) interest on such Certificates
held  by  a real  estate  investment trust  will  be considered  "interest on
obligations secured by mortgages on real property" within the meaning of Code
Section 856(c)(3)(B).   Under Code Section 7701(a)(19)(C)(v),  "loans secured
by an interest  in real property" include  loans secured by mobile  homes not
used on  a transient basis.  The Treasury  regulations under Code Section 856
state  that the local law definitions  are not controlling in determining the
meaning of the term "real property" for purposes of Section 856, and  the IRS
has ruled that obligations secured by permanently installed mobile home units
qualify as "real estate assets"  under this provision.   If less than 95%  of
the REMIC's  assets are  assets qualifying  under any  of the  foregoing Code
sections, the Certificates will be qualifying assets only  to the extent that
the REMIC's assets are qualifying assets.  In addition, payments  on Mortgage
Assets held pending distribution on the REMIC Certificates will be considered
to be real  estate assets  for purposes of  Code Section 856(c).   The  Small
Business Job Protection  Act of 1996, as part  of the repeal of  the bad debt
reserve method  for thrift  institutions, repealed  the  application of  Code
Section 593(d) to any taxable year beginning after December 31, 1995.

    In some  instances the  Mortgage Assets may  not be  treated entirely  as
assets  described  in  the foregoing  sections.    See, in  this  regard, the
discussion of Buydown  Loans contained  in "--Non-REMIC  Certificates--Single
Class  of Grantor Trust  Certificates" above.   REMIC Certificates  held by a
real  estate investment  trust will  not  constitute "Government  Securities"
within the meaning of Code  Section 856(c)(4)(A), and REMIC Certificates held
by a regulated investment company will not constitute "Government Securities"
within the meaning of Code Section 851(b)(4)(A)(ii).  REMIC Certificates held
b   y  certain   financial  institutions   will   constitute  "evidences   of
indebtedness" within the meaning of Code Section 582(c)(1).

    A "qualified mortgage"  for REMIC purposes  is any obligation  (including
certificates  of participation  in such  an obligation)  that is  principally
secured by an interest in real property  and that is transferred to the REMIC
within a prescribed time period in exchange for regular or residual interests
in the REMIC.

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

    Only  REMIC  Certificates,  other  than  the  residual  interest  in  the
Subsidiary REMIC, issued by the Master REMIC will be offered hereunder.   The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes  of determining  whether the  REMIC Certificates  will be  (i) "real
estate  assets" within the meaning of Section  856(c)(4)(A) of the Code; (ii)
"loans secured by an interest  in real property" under Section 7701(a)(19)(C)
of the Code;  and (iii) whether the  income on such Certificates  is interest
described in Section 856(c)(3)(B) of the Code.

a.  Taxation of Owners of REMIC Regular Certificates

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

    Original Issue Discount and Premium.   The REMIC Regular Certificates may
be issued  with OID.  Generally, such OID,  if any, will equal the difference
between  the  "stated  redemption  price  at maturity"  of  a  REMIC  Regular
Certificate  and its  "issue price."  Holders  of any  class of  Certificates
issued with  OID will  be required to  include such OID  in gross  income for
federal income  tax purposes  as it accrues,  in accordance  with a  constant
interest  method based  on the compounding  of interest as  it accrues rather
than in  accordance with  receipt of  the interest  payments.  The  following
discussion is  based  in part  on the  OID  Regulations and  in part  on  the
provisions of the Tax Reform Act of 1986 (the "1986  Act").  Holders of REMIC
Regular  Certificates  (the  "REMIC Regular  Certificateholders")  should  be
aware, however,  that the OID  Regulations do not adequately  address certain
issues  relevant  to  prepayable  securities,  such  as   the  REMIC  Regular
Certificates.

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

    In general, each  REMIC Regular Certificate  will be treated as  a single
installment obligation issued  with an amount of  OID equal to the  excess of
its "stated redemption price at maturity"  over its "issue price." The  issue
price  of  a  REMIC Regular  Certificate  is  the  first  price  at  which  a
substantial amount of REMIC Regular Certificates of that class are first sold
to the public  (excluding bond houses, brokers, underwriters or wholesalers).
If  less than  a substantial amount  of a  particular class of  REMIC Regular
Certificates is  sold for  cash on  or  prior to  the date  of their  initial
issuance (the "Closing Date"), the issue price for such class will be treated
as the  fair market value of such class on the Closing Date.  The issue price
of a REMIC  Regular Certificate also includes  the amount paid by  an initial
Certificateholder for accrued interest that relates to a period prior  to the
issue date of  the REMIC Regular Certificate.  The stated redemption price at
maturity of  a  REMIC Regular  Certificate  includes the  original  principal
amount  of the  REMIC Regular  Certificate,  but generally  will not  include
distributions  of interest if such distributions constitute "qualified stated
interest."  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  REMIC  Regular Certificate.
Interest is payable  at a single  fixed rate only  if the rate  appropriately
takes   into  account   the   length  of   the  interval   between  payments.
Distributions of interest on REMIC Regular Certificates with respect to which
Deferred  Interest will accrue will  not constitute qualified stated interest
payments, and the stated redemption price  at maturity of such REMIC  Regular
Certificates includes  all  distributions of  interest as  well as  principal
thereon.

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

    Under  the de minimis  rule, OID on  a REMIC Regular  Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity  of the REMIC  Regular Certificate.   For this  purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the  amounts determined by multiplying the number of full years (i.e.,
rounding  down partial years) from the issue  date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount  of each distribution included
in the  stated redemption price at maturity  of the REMIC Regular Certificate
and the denominator  of which is the  stated redemption price at  maturity of
the REMIC Regular  Certificate.  Although currently unclear,  it appears that
the schedule  of such distributions  should be determined in  accordance with
the  Prepayment Assumption.   The  Prepayment  Assumption with  respect to  a
Series  of REMIC  Regular  Certificates will  be  set  forth in  the  related
Prospectus Supplement.  Holders generally must report de minimis OID pro rata
as principal payments are  received, and such income will be  capital gain if
the REMIC Regular Certificate 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.

    The  Prospectus Supplement with respect  to a Trust  Fund may provide for
certain  REMIC  Regular Certificates  to  be issued  at  prices significantly
exceeding their  principal amounts or  based on  notional principal  balances
(the "Super-Premium Certificates").   The income tax treatment  of such REMIC
Regular  Certificates is  not entirely  certain.   For  information reporting
purposes,  the  Trust  Fund intends  to  take the  position  that  the stated
redemption price at maturity of such REMIC Regular Certificates is the sum of
all  payments to be made on such  REMIC Regular Certificates determined under
the  Prepayment  Assumption,  with   the  result  that  such  REMIC   Regular
Certificates  would be issued  with OID.   The calculation of  income in this
manner could result in negative  original issue discount (which delays future
accruals of OID rather than being immediately deductible) when prepayments on
the Mortgage Assets  exceed those estimated under the  Prepayment Assumption.
The  IRS might  contend, however,  that certain  proposed  contingent payment
rules contained in regulations  issued on December 15, 1994, with  respect to
original issue  discount, should apply  to such Certificates.   Although such
rules are not applicable to  instruments governed by Code Section 1272(a)(6),
they represent the  only guidance regarding the current views of the IRS with
respect to contingent payment instruments.  In the alternative, the IRS could
assert that  the stated redemption  price at  maturity of such  REMIC Regular
Certificates  should be  limited to  their principal  amount (subject  to the
discussion below under "--Accrued Interest Certificates"), so that such REMIC
Regular Certificates would  be considered for federal income  tax purposes to
be issued  at a  premium.   If such  a position  were to  prevail, the  rules
described below under "--Taxation of  Owners of REMIC Regular  Certificates--
Premium" would  apply.  It  is unclear  when a  loss may be  claimed for  any
unrecovered basis  for a Super-Premium  Certificate.  It  is possible  that a
holder  of  a Super-Premium  Certificate  may  only  claim a  loss  when  its
remaining basis  exceeds the maximum  amount of future payments,  assuming no
further prepayments or  when the  final payment is  received with respect  to
such Super-Premium Certificate.

    Under  the REMIC  Regulations,  if the  issue  price of  a REMIC  Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered  disproportionately   high.    Accordingly,  such   REMIC  Regular
Certificate generally should  not be treated  as a Super-Premium  Certificate
and the rules  described below under "--REMIC  Regular Certificates--Premium"
should  apply.    However,  it is  possible  that  holders  of REMIC  Regular
Certificates  issued at a  premium, even if  the premium is less  than 25% of
such Certificate's actual principal balance, will be required to amortize the
premium under an original issue discount method or contingent interest method
even though  no election  under Code  Section 171  is made  to amortize  such
premium.

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

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

    Variable  Rate REMIC  Regular Certificates.   REMIC  Regular Certificates
may provide  for interest  based on  a variable rate.   Interest  based on  a
variable  rate will constitute  qualified stated interest  and not 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," a  combination of  a single
fixed rate and one or more "qualified floating rates," one "qualified inverse
floating rate,"  or a combination  of "qualified floating rates"  that do not
operate  in  a  manner  that  significantly accelerates  or  defers  interest
payments on such REMIC Regular Certificate.

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

    Although unclear at  present, the Depositor intends to treat  interest on
a REMIC Regular  Certificate that is a  weighted average of the  net interest
rates on  Mortgage Loans  as qualified stated  interest.   In such  case, the
weighted average  rate used to compute  the initial pass-through  rate on the
REMIC Regular Certificates will be deemed  to be the index in effect  through
the life of  the REMIC Regular Certificates.   It is possible,  however, that
the IRS  may treat some or all of the  interest on REMIC Regular Certificates
with  a  weighted  average  rate  as  taxable  under  the  rules relating  to
obligations providing for contingent payments.  Such treatment may effect the
timing of income accruals on such REMIC Regular Certificates.

    Election to  Treat All Interest  as OID.   The  OID Regulations permit  a
Certificateholder to  elect to  accrue all  interest, discount (including  de
minimis market or original issue discount) and premium in income as interest,
based on a constant  yield method.  If such an election were  to be made with
respect   to  a   REMIC  Regular  Certificate   with  market   discount,  the
Certificateholder would  be deemed  to have  made an  election to  include in
income currently market  discount with respect to all  other debt instruments
having market discount that  such Certificateholder acquires during  the year
of the  election or  thereafter.  Similarly,  a Certificateholder  that makes
this election for a  Certificate that is acquired at a premium will be deemed
to have made an election  to amortize bond premium  with respect to all  debt
instruments  having amortizable bond premium that such Certificateholder owns
or  acquires.   See "--  REMIC  Regular Certificates--Premium"  herein.   The
election to accrue interest, discount and premium on a constant yield  method
with respect to a Certificate is irrevocable.

    Market Discount.  A purchaser of a REMIC Regular  Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the  OID Regulations, "market discount" equals the
excess,  if any,  of (i)  the  REMIC Regular  Certificate's stated  principal
amount or, in the case of a  REMIC Regular Certificate with OID, the adjusted
issue price  (determined for this purpose  as if the purchaser  had purchased
such REMIC Regular Certificate  from an original holder) over (ii)  the price
for   such  REMIC   Regular   Certificate   paid  by   the   purchaser.     A
Certificateholder  that purchases  a REMIC  Regular Certificate  at a  market
discount will recognize income upon receipt of each distribution representing
amounts  included in such certificate's stated  redemption price at maturity.
In particular, under Section 1276 of the Code such a holder generally will be
required to allocate each such  distribution first to accrued market discount
not previously  included in income, and to  recognize ordinary income to that
extent.  A Certificateholder  may elect to include market  discount in income
currently as  it accrues  rather than  including it  on a  deferred basis  in
accordance  with the  foregoing.  If  made, such  election will apply  to all
market  discount bonds  acquired by  such Certificateholder  on or  after the
first day of the first taxable year to which such election applies.

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

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

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

    A holder  who acquired a REMIC  Regular Certificate at a  market discount
also  may be required to  defer a portion of  its interest deductions for the
taxable  year  attributable to  any  indebtedness  incurred  or continued  to
purchase or carry such Certificate purchased with market discount.  For these
purposes, the de minimis rule referred  to above applies.  Any such  deferred
interest expense  would not  exceed the market  discount that  accrues during
such  taxable year and is, in general,  allowed as a deduction not later than
the  year in which  such market  discount is includible  in income.   If such
holder elects to include market discount in income currently as it accrues on
all market  discount instruments acquired by such holder in that taxable year
or thereafter, the interest deferral rule described above will not apply.

    Premium.  A purchaser of  a REMIC Regular Certificate that purchases  the
REMIC Regular Certificate  at a cost (not including  accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will
be considered to  have purchased the REMIC  Regular Certificate at  a premium
and may  elect to amortize  such premium  under a constant  yield method.   A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect  to all  debt instruments having  amortizable bond  premium that
such  Certificateholder  acquires   during  the  year  of   the  election  or
thereafter.  It is not clear whether the Prepayment Assumption would be taken
into account  in determining the  life of  the REMIC Regular  Certificate for
this  purpose.  However,  the Legislative History states  that the same rules
that  apply  to accrual  of market  discount  (which rules  require use  of a
Prepayment  Assumption in  accruing  market discount  with  respect to  REMIC
Regular  Certificates without regard  to whether such  Certificates have OID)
will also apply in amortizing bond premium under Code Section 171.  The  Code
provides that amortizable  bond premium will be allocated  among the interest
payments on such REMIC Regular Certificates and will be applied as  an offset
against such  interest payment.  On  June 27, 1996, the IRS  published in the
Federal Register  proposed regulations on  the amortization of  bond premium.
The foregoing discussion is based in part on such proposed regulations.   The
proposed regulations generally  would be effective for  Certificates acquired
on or  after the  date 60 days  after the  date they  are published as  final
regulations in the Federal Register.  Certificateholders should consult their
tax  advisors regarding the possibility of making an election to amortize any
such bond premium.

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

    Effects of  Defaults and Delinquencies.   Certain Series  of Certificates
may  contain one or  more classes  of Subordinated  Certificates, and  in the
event there  are defaults  or delinquencies on  the Mortgage  Assets, amounts
that  would otherwise  be  distributed on  the Subordinated  Certificates may
instead   be  distributed   on  the   Senior   Certificates.     Subordinated
Certificateholders  nevertheless will  be  required  to  report  income  with
respect to such Certificates under an accrual method without giving effect to
delays  and reductions  in distributions  on  such Subordinated  Certificates
attributable to defaults and delinquencies  on the Mortgage Assets, except to
the extent  that it can be  established that such  amounts are uncollectible.
As   a  result,   the   amount   of  income   reported   by  a   Subordinated
Certificateholder 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 Subordinated
Certificate is  reduced as  a result  of defaults  and  delinquencies on  the
Mortgage Assets.  Timing and characterization  of such losses is discussed in
"--REMIC Regular Certificates--Treatment of Realized Losses" below.

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

    Gain from  the sale or  other disposition of a  REMIC Regular Certificate
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent that  such gain does  not exceed the  excess, if any,  of (i)  the
amount  that would have been includible in  such holder's income with respect
to the REMIC Regular  Certificate had income accrued thereon at  a rate equal
to 110% of  the AFR as defined in  Code Section 1274(d) determined  as of the
date  of purchase  of such REMIC  Regular Certificate,  over (ii)  the amount
actually includible in such holder's income.

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

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

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

    Investors should  consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

    Non-Interest   Expenses  of   the  REMIC.     Under   temporary  Treasury
regulations,  if the  REMIC  is considered  to be  a "single-class  REMIC," a
portion  of  the  REMIC's servicing,  administrative  and  other non-interest
expenses  will  be  allocated  as a  separate  item  to  those REMIC  Regular
Certificateholders    that    are   "pass-through    interest    holders."   
Certificateholders  that are  pass-through  interest  holders should  consult
their own tax  advisors about the impact  of these rules on  an investment in
the  REMIC Regular Certificates.   See "Pass-Through of Non-Interest Expenses
of  the REMIC"  under "Taxation  of  Owners of  REMIC Residual  Certificates"
below.

    Treatment of  Realized Losses.  Although  not entirely clear,  it appears
that holders  of REMIC Regular  Certificates that are corporations  should in
general be allowed  to deduct as an  ordinary loss any loss  sustained during
the  taxable year  on account  of any  such  Certificates becoming  wholly or
partially worthless, and  that, in general, holders of  Certificates that are
not corporations should be allowed to deduct as a short-term capital loss any
loss  sustained during the  taxable year on account  of any such Certificates
becoming wholly  worthless.  Although the matter  is not entirely clear, non-
corporate holders of Certificates may be allowed a bad debt deduction at such
time that the principal balance of any such Certificate is reduced to reflect
realized losses resulting from any  liquidated Mortgage Assets.  The Internal
Revenue Service, however, could take the  position that non-corporate holders
will be allowed  a bad debt deduction  to reflect realized losses  only after
all Mortgage Assets remaining in the related Trust Fund have been  liquidated
or  the Certificates  of  the  related Series  have  been otherwise  retired.
Potential  investors and  holders of  the Certificates  are urged  to consult
their own tax advisors regarding the appropriate timing, amount and character
of any loss sustained with  respect to such Certificates, including any  loss
resulting from the failure to recover previously accrued interest or discount
income.   Special loss rules are applicable to banks and thrift institutions,
including rules regarding reserves for bad debts.  Such taxpayers are advised
to  consult  their  tax  advisors   regarding  the  treatment  of  losses  on
Certificates.

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

    Further, a REMIC  Regular Certificate will not be included  in the estate
of a non-resident alien  individual and will not be subject  to United States
estate  taxes.    However,  Certificateholders  who  are  non-resident  alien
individuals should consult their tax advisors concerning this question.

    REMIC Regular Certificateholders  who are  not U.S.  Persons and  persons
related to such  holders should not acquire any  REMIC Residual Certificates,
and   holders   of   REMIC  Residual   Certificates   (the   "REMIC  Residual
Certificateholder") and persons related to REMIC Residual  Certificateholders
should  not acquire any  REMIC Regular Certificates  without consulting their
tax advisors as to the possible adverse tax consequences of doing so.

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

    New  Withholding  Regulations.     On  October  6,  1997,   the  Treasury
Department issued new regulations (the "New Regulations")  which make certain
modifications  to   the  withholding,  backup  withholding   and  information
reporting  rules described  above.    The New  Regulations  attempt to  unify
certification   requirements  and  modify   reliance  standards.     The  New
Regulations will generally be effective  for payments made after December 31,
1998, subject to  certain transition rules.  Prospective  investors are urged
to consult their own advisors regarding the New Regulations.

b.  Taxation of Owners of REMIC Residual Certificates

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

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

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

    Taxable Income  of the  REMIC Attributable  to Residual  Interests.   The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Assets and the REMIC's other assets and (ii) the  deductions allowed
to the REMIC  for interest  and OID  on the REMIC  Regular Certificates  and,
except  as described  above  under  "--Taxation of  Owners  of REMIC  Regular
Certificates--Non-Interest Expenses  of the  REMIC," other  expenses.   REMIC
taxable income is  generally determined  in the  same manner  as the  taxable
income  of an individual using the  accrual method of accounting, except that
(i) the  limitations  on deductibility  of  investment interest  expense  and
expenses for the production of income do  not apply, (ii) all bad loans  will
be deductible  as  business  bad  debts,  and (iii)  the  limitation  on  the
deductibility of  interest  and expenses  related to  tax-exempt income  will
apply.  The  REMIC's gross income includes interest,  original issue discount
income, and market discount income, if any, on the Mortgage Loans, reduced by
amortization  of  any   premium  on  the  Mortgage  Loans,   plus  income  on
reinvestment  of cash  flows and  reserve  assets, plus  any cancellation  of
indebtedness income upon  allocation of realized losses to  the REMIC Regular
Certificates.   Note that the  timing of cancellation of  indebtedness income
recognized by REMIC  Residual Certificateholders resulting from  defaults and
delinquencies on Mortgage  Assets may differ from the time of the actual loss
on the  Mortgage Asset.  The REMIC's deductions include interest and original
issue discount expense  on the REMIC Regular Certificates,  servicing fees on
the Mortgage Loans,  other administrative expenses of the  REMIC and realized
losses  on  the  Mortgage  Loans.     The  requirement  that  REMIC  Residual
Certificateholders report their pro rata share of taxable income or  net loss
of the REMIC  will continue until there are  no Certificates of any  class of
the related Series outstanding.

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

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

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

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

    Mark  to  Market Rules.    Prospective  purchasers of  a  REMIC  Residual
Certificate should be aware that  the IRS recently finalized regulations (the
"Mark-to-Market Regulations") which provide that a REMIC Residual Certificate
acquired after  January 3,  1995 cannot be  marked to  market.   The Mark-to-
Market  Regulations  replaced  the  temporary  regulations  which  allowed  a
Residual Certificate  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.

    Pass-Through  of Non-Interest Expenses of the  REMIC.  As a general rule,
all of the fees and expenses of a REMIC will be taken into account by holders
of  the REMIC Residual Certificates.   In the  case of a  single class REMIC,
however, the  expenses and  a matching  amount of  additional income will  be
allocated,  under temporary  Treasury regulations,  among  the REMIC  Regular
Certificateholders and the REMIC Residual Certificateholders on a daily basis
in  proportion   to  the  relative   amounts  of  income  accruing   to  each
Certificateholder on that day.  In general terms, a single class REMIC is one
that  either (i)  would qualify,  under existing  Treasury regulations,  as a
grantor  trust if it  were not a  REMIC (treating all  interests as ownership
interests, even if  they would be classified  as debt for federal  income tax
purposes)  or (ii) is  similar to  such a  trust and  is structured  with the
principal purpose of avoiding the single class REMIC rules.  Unless otherwise
stated in  the applicable  Prospectus Supplement, the  expenses of  the REMIC
will be allocated to  holders of the related  REMIC Residual Certificates  in
their entirety and not to holders of the related REMIC Regular Certificates.

    In  the case  of individuals (or  trusts, estates  or other  persons that
compute their income in  the same manner as individuals) who  own an interest
in a  REMIC Regular Certificate or  a REMIC Residual Certificate  directly or
through a pass-through interest holder that is required to pass miscellaneous
itemized  deductions  through  to  its  owners  or  beneficiaries  (e.g.    a
partnership, an  S corporation  or a grantor  trust), such  expenses will  be
deductible under Code Section 67 only to the extent that such  expenses, plus
other "miscellaneous itemized  deductions" of  the individual,  exceed 2%  of
such  individual's adjusted  gross  income.   In  addition,  Code Section  68
provides that  the amount of  itemized deductions otherwise allowable  for an
individual  whose  adjusted  gross  income  exceeds  a  certain  amount  (the
"Applicable Amount") will be reduced by the lesser of (i) 3% of the excess of
the individual's adjusted gross income over the Applicable Amount or (ii) 80%
of  the amount  of itemized  deductions otherwise  allowable for  the taxable
year.  The amount  of additional taxable income recognized by  REMIC Residual
Certificateholders who are subject to  the limitations of either Code Section
67 or  Code Section  68 may  be substantial.   Further,  holders (other  than
corporations)  subject  to  the  alternative  minimum  tax  may   not  deduct
miscellaneous  itemized deductions  in determining such  holders' alternative
minimum taxable income.  The REMIC is required to report to each pass-through
interest holder and to the IRS such holder's allocable  share, if any, of the
REMIC's  non-interest  expenses.   The  term  "pass-through  interest holder"
generally refers to  individuals, entities taxed  as individuals and  certain
pass-through entities,  but does not  include real estate  investment trusts.
REMIC  Residual Certificateholders  that  are  pass-through interest  holders
should consult their own tax  advisors about the impact of these  rules on an
investment in the REMIC Residual Certificates.

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

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

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

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

    In  addition, the  Small Business  Job  Protection Act  of 1996  provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative minimum taxable income of  a residual holder.  First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule  that  taxable  income  cannot  be  less  than  excess
inclusions.   Second, the amount of any alternative minimum tax net operating
loss deductions  must be  computed without regard  to any  excess inclusions.
Third, a residual holder's alternative minimum  taxable income for a tax year
cannot be less than excess inclusions for the year.  The effect of this  last
statutory amendment is  to prevent the  use of nonrefundable  tax credits  to
reduce  a taxpayer's income tax below its tentative minimum tax computed only
on  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.

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

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

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

c.  Prohibited Transactions and Other Taxes

    The Code imposes a tax on REMICs equal to 100% of the net income  derived
from  "prohibited  transactions"  (the "Prohibited  Transactions  Tax").   In
general,  subject to certain  specified exceptions, a  prohibited transaction
means the  disposition of  a Mortgage  Asset, the  receipt of  income from  a
source other  than a Mortgage  Asset or certain other  permitted investments,
the receipt of compensation for services, or gain from the disposition  of an
asset  purchased with  the  payments  on the  Mortgage  Assets for  temporary
investment pending distribution  on the Certificates.  It  is not anticipated
that the  Trust  Fund for  any  Series of  Certificates  will engage  in  any
prohibited  transactions in which it would recognize a material amount of net
income.

    In  addition,  certain contributions  to  a  Trust Fund  as  to which  an
election has been made to treat such Trust Fund as a REMIC made after the day
on which  such Trust Fund  issues all of  its interests  could result in  the
imposition  of a  tax on the  Trust Fund  equal to 100%  of the  value of the
contributed property (the "Contributions Tax").  No Trust Fund for any Series
of Certificates will accept contributions that would subject it to such tax.

    In addition, a Trust Fund as  to which an election has been made to treat
such Trust Fund as  a REMIC may also be subject to federal  income tax at the
highest corporate rate on "net income  from foreclosure property," determined
by reference to  the rules applicable to real estate investment trusts.  "Net
income from  foreclosure property"  generally means  income from  foreclosure
property other than qualifying income for a real estate investment trust.

    Where any  Prohibited  Transactions Tax,  Contributions Tax,  tax on  net
income from foreclosure property  or state or local  income or franchise  tax
that may be imposed on a REMIC relating to any  Series of Certificates arises
out of  or  results from  (i)  a breach  of  the related  Master  Servicer's,
Trustee's  or  Asset Seller's  obligations,  as the  case  may be,  under the
related  Agreement for  such Series, such  tax will  be borne by  such Master
Servicer, Trustee or Asset  Seller, as the case may be, out  of its own funds
or (ii) the Asset Seller's obligation to repurchase a Mortgage Loan, such tax
will be borne by the  Asset Seller.  In the event that  such Master Servicer,
Trustee or Asset Seller, as the case may  be, fails to pay or is not required
to pay  any such tax as provided  above, such tax will be  payable out of the
Trust  Fund  for  such Series  and  will  result in  a  reduction  in amounts
available to be distributed to the Certificateholders of such Series.

d.  Liquidation and Termination

    If  the REMIC adopts a  plan of complete  liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's  final tax  return a date  on which  such adoption  is deemed  to
occur,  and sells all of its assets  (other than cash) within a 90-day period
beginning on  such date,  the REMIC  will not  be subject  to any  Prohibited
Transaction  Tax,  provided   that  the  REMIC  credits   or  distributes  in
liquidation all of  the sale proceeds plus  its cash (other than  the amounts
retained  to  meet   claims)  to  holders  of  Regular   and  REMIC  Residual
Certificates within the 90-day period.

    The REMIC  will terminate shortly following  the retirement of  the REMIC
Regular Certificates.  If a REMIC Residual Certificateholder's adjusted basis
in the REMIC  Residual Certificate exceeds the amount of  cash distributed to
such REMIC Residual Certificateholder in  final liquidation of its  interest,
then  it would  appear that  the  REMIC Residual  Certificateholder would  be
entitled to a loss equal to the amount of such excess.  It is unclear whether
such a loss, if allowed, will be a capital loss or an ordinary loss.

e.  Administrative Matters

    Solely for the purpose of the administrative provisions of the Code,  the
REMIC generally  will be  treated as  a  partnership and  the REMIC  Residual
Certificateholders will be treated as the partners.  Certain information will
be furnished  quarterly to each  REMIC Residual Certificateholder who  held a
REMIC Residual Certificate on any day in the previous calendar quarter.

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

f.  Tax-Exempt Investors

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

g.  Residual Certificate Payments--Non-U.S. Persons

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

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

Tax-Related Restrictions on Transfers of REMIC Residual Certificates

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

    A tax is imposed on  a "pass-through entity" (as defined below) holding a
residual interest in a  REMIC if at any time  during the taxable year of  the
pass-through entity  a disqualified organization  is the record holder  of an
interest in  such entity.  The amount  of the tax is equal  to the product of
(A)  the amount of  excess inclusions for  the taxable year  allocable to the
interest held by  the disqualified organization and (B)  the highest marginal
federal income tax rate applicable  to corporations.  The pass-through entity
otherwise liable for  the tax, for any  period during which  the disqualified
organization is the  record holder  of an  interest in such  entity, will  be
relieved of  liability for the  tax if such  record holder furnishes  to such
entity  an  affidavit   that  such  record  holder  is   not  a  disqualified
organization  and, for  such period,  the pass-through  entity does  not have
actual  knowledge  that  the  affidavit  is  false.    For  this  purpose,  a
"pass-through entity" means  (i) a regulated investment  company, real estate
investment trust  or common trust fund,  (ii) a partnership, trust  or estate
and (iii)  certain  cooperatives.   Except  as may  be provided  in  Treasury
regulations not yet issued, any person holding an interest in  a pass-through
entity as  a nominee  for another  will, with  respect to  such interest,  be
treated  as a  pass-through entity.    The tax  on  pass-through entities  is
generally effective for periods after March 31, 1988, except that in the case
of  regulated investment  companies, real  estate  investment trusts,  common
trust  funds and  publicly-traded partnerships  the tax  shall apply  only to
taxable years  of such  entities beginning after  December 31,  1988.   Under
proposed   legislation,  large  partnerships  (generally  with  250  or  more
partners) will be  taxable on excess inclusion income as if all partners were
disqualified organizations.

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

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

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

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

Tax Characterization of a Trust Fund as a Partnership

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

a.  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 counsel to the Depositor will,
except as otherwise provided in the related Prospectus Supplement, advise the
Depositor 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, etc.  The  discussion below assumes that  all payments on the  Notes
are denominated  in U.S. dollars.  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., 1/4% 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 or the Depositor (including a holder of 10%
of the outstanding  Certificates) or a "controlled  foreign corporation" with
respect to  which the Trust  Fund or the Asset  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 counsel to  the Depositor, 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  would likely 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.

b.  Tax Consequences to Holder of the Certificates

    Treatment of the Trust Fund  as a Partnership.  The Depositor 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 Master 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 Mortgage Loans (including appropriate adjustments for market discount,
OID and bond premium) and any gain upon collection or disposition of Mortgage
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 Mortgage 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
Mortgage 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 Mortgage
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  Company.   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 Master 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 Mortgage 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 should not have OID income.  However, the
purchase  price paid by the Trust Fund  for the Mortgage 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
Mortgage Loan by Mortgage Loan basis.)

    If  the Trust Fund  acquires the Mortgage  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 Mortgage  Loans or to offset any
such premium against  interest income on  the Mortgage  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.  Pursuant to final Treasury regulations  issued May
8, 1997 under  Section 708 of  the Code,  if such a  termination occurs,  the
Trust Fund (the "old partnership") would  be deemed to contribute its  assets
to a new partnership (the "new partnership") in exchange for interests in the
new partnership.  Such interests would be  deemed distributed to the partners
of  the old partnership in liquidation  thereof, which would not constitute a
sale or exchange.

    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 Mortgage 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  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 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-1  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  Company 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.

    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 enticed 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.

    New   Withholding  Regulations.    On   October  6,  1997,  the  Treasury
Department issued new regulations (the "New Regulations") which make  certain
modifications  to  the  withholding,   backup  withholding  and   information
reporting  rules described  above.    The New  Regulations  attempt to  unify
certification   requirements  and  modify   reliance  standards.     The  New
Regulations will generally be effective  for payments made after December 31,
1998, subject to  certain transition rules.  Prospective  investors are urged
to consult their own advisors regarding the New Regulations.

Tax Treatment of Certificates as Debt for Tax Purposes

a.  Characterization of the Certificates as Indebtedness

    If the  related  Prospectus Supplement  indicates  that the  Certificates
will be treated as indebtedness  for federal income tax purposes, then  based
on the application  of existing law to  the facts as  set forth in the  Trust
Agreement and other relevant documents and assuming compliance with the terms
of  the  Trust  Agreement as  in  effect  on  the  date of  issuance  of  the
Certificates, Brown  & Wood LLP, special  tax counsel to the  Depositor ("Tax
Counsel"), will deliver its opinion that the  Certificates will be treated as
debt instruments for federal income tax purposes as of such date.

    The  Depositor  and the  Certificateholders will  express in  the related
Trust  Agreement  their  intent  that,  for  applicable  tax   purposes,  the
Certificates  will  be indebtedness  secured  by  the  related Assets.    The
Depositor 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
Depositor may  treat this transaction as a sale of an interest in the related
Assets 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 IRS and  the courts have set  forth several
factors to  be take 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 will analyze and rely  on several
factors in reaching its  opinion that the weight of the  benefits and burdens
of ownership of the Mortgage Loans will  be retained by the Depositor and not
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 will advise 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.

b.  Taxation of Interest Income of Certificate Owners

    Assuming that the Certificate Owners are  holders of debt obligations for
U.S. federal tax purposes, the Certificates generally will  be taxable in the
following manner.   While it is not anticipated that the Certificates will be
issued at a greater than de minimus discount, under the OID Regulations it is
possible  that the  Certificates could  nevertheless be  deemed to  have been
issued with 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.

c.  Possible  Classification   of  the  Trust   Fund  as  a   Partnership  or
Association Taxable as a Corporation

    Based on application of  existing laws to the  facts as set forth  in the
Trust Agreement and other relevant documents and assuming compliance with the
terms of the Trust  Agreement, Tax Counsel will deliver its  opinion that the
transaction will not be treated as a partnership or an 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 Supplement 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 Depositor and the Certificate Owners resulting
form this  transaction is that of a  partnership (including a publicly traded
partnership  treated  as a  corporation),  or  an  association taxable  as  a
corporation.   Since Tax  Counsel will advise  that the Certificates  will be
treated  as indebtedness  in the  hands  of the  Certificateholders for  U.S.
federal income tax purposes and that the entity constituted by the Trust will
not  be  a  publicly  traded  partnership  treated  as  a corporation  or  an
association  taxable as  a corporation,  the  Depositor will  not attempt  to
comply  with  U.S. federal  income tax  reporting requirements  applicable to
partnerships  or  corporations  as  such  requirements  would  apply  if  the
Certificates were treated as indebtedness.

    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 form 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 Depositor
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.

d.  Possible Classification as a Taxable Mortgage Pool

    In relevant part,  Section 7701(i) of  the Code provides that  any entity
(or  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.   Any
entity (or 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.

    In the case  of a Trust  Fund containing  Mortgage Assets, assuming  that
all of the provisions  of the Trust  Agreement, as in effect  on the date  of
issuance, will  be complied with, Tax  Counsel will deliver its  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 will be 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 Trust  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.

e.  Foreign Investors

    In general, subject to  certain exception, 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 sates  and  the Certificate  Owner
provides the required foreign person information certification.

    If  the interest of the Certificate  Owners were deemed to be partnership
interest,  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 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.

f.  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  of the Certificates,  fail to  supply the
Trustee  or the  Certificate Owners'  brokers with their  respective taxpayer
identification numbers, 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  of  the  Certificate  Owners'  brokers  with  certified
statements,underpenaltyof perjury,thattheyare notsubjecttobackup 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
to subject to backup withholding.  Should a non-exempt 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.

g.  New Withholding Regulations

    On October 6,  1997, the Treasury Department issued new  regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are  urged  to  consult  their  own  advisors  regarding  the  New
Regulations.

FASIT Provisions

    General.   The FASIT  provisions of  the Code were  enacted by  the Small
Business  Job Protection  Act of  1996  and create  a new  elective statutory
vehicle  for the  issuance of  mortgage-backed  and asset-backed  securities.
Although the FASIT provisions  of the Code became  effective on September  1,
1997, no  Treasury  regulations or  other  administrative guidance  has  been
issued with respect  to those provisions.   Accordingly, definitive  guidance
cannot be provided with respect to many aspects of the tax treatment of FASIT
Securityholders.   Investors  also should  note  that the  FASIT  discussions
contained  herein  constitutes only  a  summary  of  the federal  income  tax
consequences to holders  of FASIT Securities.  With respect to each Series of
FASIT Securities, the related Prospectus  Supplement will provide a  detailed
discussion regarding the federal income tax consequences associated with  the
particular transaction.

    FASIT Securities will be  classified as either FASIT Regular  Securities,
which generally will be treated as  debt for federal income tax purposes,  or
FASIT Ownership Securities, which generally are not treated  as debt for such
purposes, but rather as representing rights and responsibilities with respect
to  the  taxable  income or  loss  of  the related  Series.    The Prospectus
Supplement for each  Series of Securities will  indicate whether one  or more
FASIT elections will  be made for  that Series and  which Securities of  such
Series will be designated as Regular  Securities, and which, if any, will  be
designated as Ownership Securities.

    Qualification as a FASIT.  The Trust Fund  underlying a Series (or one or
more designated pools  of assets held in  the Trust Fund) will  qualify under
the  Code as  a FASIT  in which  the FASIT  Regular Securities and  the FASIT
Ownership   Securities  will  constitute  the  "regular  interests"  and  the
"ownership interests,"  respectively, if (i)  a FASIT election is  in effect,
(ii) certain tests concerning  (A) the composition of the  FASIT's assets and
(B) the nature  of the Securityholders'  interest in the  FASIT are met on  a
continuing basis,  and (iii)  the Trust Fund  is not  a regulated  company as
defined in Section 851(a) of the Code.

    Asset Composition.  In order for  a Trust Fund (on one or more designated
pools  of assets  held  by a  Trust Fund)  to be  eligible for  FASIT status,
substantially all of  the assets of the  Trust Fund (or the  designated pool)
must consist  of  "permitted assets"  as  of the  close  of the  third  month
beginning  after the closing  date and  at all  times thereafter  (the "FASIT
Qualification Test").  Permitted assets include (i) cash or cash equivalents,
(ii)  debt instruments with fixed  terms that would  qualify as REMIC regular
interests  if issued  by a  REMIC  (generally, instruments  that provide  for
interest  at a  fixed  rate,  a qualifying  variable  rate,  or a  qualifying
interest-only  ("IO") type  rate, (iii)  foreclosure  property, (iv)  certain
hedging  instruments (generally, interest and  currency rate swaps and credit
enhancement contracts)  that are  reasonably required  to guarantee  or hedge
against  the  FASIT's  risks  associated  with being  the  obligor  on  FASIT
interests, (v)  contract rights  to  acquire qualifying  debt instruments  or
qualifying hedging instruments, (vi) FASIT regular interests, and (vii) REMIC
regular  interests.   Permitted assets  do not  include any  debt instruments
issued by  the holder  of the  FASIT's ownership  interest or  by any  person
related to such holder.

    Interests in a  FASIT.  In addition to the  foregoing asset qualification
requirements, the interests  in a FASIT also must  meet certain requirements.
All of the interests in a FASIT must  belong to either of the following:  (i)
one or more classes of regular interests or (ii) a single  class of ownership
interest that is held by a  fully taxable domestic corporation.  In the  case
of Series  that include  FASIT Ownership  Securities, the  ownership interest
will be represented by the FASIT Ownership Securities.

    A FASIT interest  generally qualifies as a regular interest  if (i) it is
designated as a  regular interest, (ii) it  has a stated maturity  no greater
than  thirty years,  (iii) it  entitles its  holder to a  specified principal
amount, (iv)  the issue  price of the  interest does  not exceed 125%  of its
stated principal amount,  (v) the yield to  maturity of the interest  is less
than the applicable Treasury rate published  by the IRS plus 5%, and  (vi) if
it  pays interest, such interest  is payable at either (a)  a fixed rate with
respect to the principal amount of the  regular interest or (b) a permissible
variable rate  with respect to  such principal amount.   Permissible variable
rates  for FASIT regular  interests are the  same as those  for REMIC regular
interest (i.e., certain qualified floating rates and weighted average rates).
See "Certain Federal  Income Tax Consequences--REMICS--Taxation of  Owners of
REMIC Regular Certificates--Variable Rate REMIC Regular Certificates."

    If  a FASIT Security  fails to meet  one or more  of the requirements set
out  in  clauses (iii),  (iv) or  (v)  above, but  otherwise meets  the above
requirements, it  may still qualify as a type of  regular interest known as a
"High-Yield Interest."   In addition, if a  FASIT Security fails to  meet the
requirements  of  clause (vi),  but  the  interest  payable on  the  Security
consists of a specified portion of  the interest payments on permitted assets
and that portion  does not vary over  the life of the  Security, the Security
also will qualify  as a High-Yield  Interest.  A  High-Yield Interest may  be
held only by domestic corporations that are fully subject to corporate income
tax  ("Eligible Corporations"), other  FASITs and  dealers in  securities who
acquire  such  interests  as  inventory,  rather than  for  investment.    In
addition,  holders of  High-Yield  Interests are  subject  to limitations  on
offset of income derived from such interest.  See "Certain Federal Income Tax
Consequences--FASIT Securities--Tax Treatment  of FASIT Regular  Securities--
Treatment of High-Yield Interests."

    Consequences of Disqualification.  If a  Series of FASIT Securities fails
to comply  with one  or more  of the  Code's ongoing  requirements for  FASIT
status during  any taxable year, the Code provides  that its FASIT status may
be lost for that year and thereafter.  If FASIT status is lost, the treatment
of the former FASIT and the interests therein for federal income tax purposes
is uncertain.   The former FASIT  might be treated  as a grantor trust,  as a
separate association taxed as a corporation, or  as a partnership.  The FASIT
Regular Securities  could be treated  as debt instruments for  federal income
tax purposes  or  as equity  interests.   Although  the  Code authorizes  the
Treasury to issue regulations that address situations where a failure to meet
the requirements  for FASIT  status occurs inadvertently  and in  good faith,
such  regulations   have  not  yet  been   issued.    It  is   possible  that
disqualification  relief might  be  accompanied  by  sanctions, such  as  the
imposition of a corporate tax on all or a portion of the FASIT's income for a
period of time in which the requirements for FASIT status are not satisfied.

    Tax Treatment of FASIT Regular Securities.   Payments received by holders
of  FASIT  Regular Securities  generally  should  be  accorded the  same  tax
treatment under the Code as payments received on other taxable corporate debt
instruments and on REMIC  Regular Securities.  As  in the case of  holders of
REMIC  Regular Securities, holders  of FASIT  Regular Securities  must report
income from such Securities  under an accrual method  of accounting, even  if
they otherwise  would have used  the case receipts and  disbursements method.
Except  in the case  of FASIT Regular  Securities issued  with original issue
discount  or acquired  with  market  discount or  premium,  interest paid  or
accrued on  a FASIT Regular  Security generally will  be treated as  ordinary
income to the Securityholder and a principal payment on such Security will be
treated as a return of capital to  the extent that the Securityholder's basis
is allocable to that payment.  FASIT  Regular Securities issued with original
issue discount  or acquired  with market discount  or premium  generally will
treat interest and  principal payments on such Securities  in the same manner
described  for REMIC  Regular Securities.   See  "Certain Federal  Income Tax
Consequences--REMICs--Taxation  of  Owners  of REMIC  Regular  Certificates--
"Original Issue Discount and Premium"  and "--Market Discounts" above.  High-
Yield Securities  may be  held only by  fully taxable  domestic corporations,
other  FASITs,  and  certain  securities  dealers.    Holders  of  High-Yield
Securities  are subject to limitations on their ability to use current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from those Securities.

    If a  FASIT Regular  Security is  sold or  exchanged, the  Securityholder
generally will  recognize gain or loss upon the  sale in the manner described
above  for  REMIC  Regular  Securities.   See  "Certain  Federal  Income  Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Sale,
Exchange or  Redemption."  In addition,  if a FASIT Regular  Security becomes
wholly or partially worthless as a result of Default and Delinquencies of the
underlying Assets, the  holder of such  Security should be allowed  to deduct
the  loss sustained (or  alternatively be able  to report a  lesser amount of
income).  See  "Certain Federal Income Tax  Consequences--REMICs--Taxation of
Owners of REMIC Regular Certificates"--"Effects of Default and Delinquencies"
and "Treatment of Realized Losses."

    FASIT Regular  Securities held by  a REIT  will qualify  as "real  estate
assets" within the meaning of section 856(c)(5) of the Code, and  interest on
such  Securities will  be considered  Qualifying  REIT Interest  to the  same
extent  that  REMIC  Securities  would  be  so  considered.    FASIT  Regular
Securities  held by a  Thrift Institution taxed  as a  "domestic building and
loan association"  will  represent  qualifying assets  for  purposes  of  the
qualification requirements set forth in  Code Section 7701(a)(19) to the same
extent that REMIC  Securities would be so  considered.  See  "Certain Federal
Income Tax Consequences--REMICs Securities--Status  as Real Property  Loans."
In  addition, FASIT  Regular Securities  held by  a financial  institution to
which Section  585  of the  Code  applies will  be  treated as  evidences  of
indebtedness for purposes of Section 582(c)(1) of the Code.  FASIT Securities
will  not  qualify  as  "Government   Securities"  for  either  REIT  or  RIC
qualification purposes.

    Treatment of High-Yield  Interests.  High-Yield Interests are  subject to
special rules regarding the eligibility of holders of such interests, and the
ability  of such holders to  offset income derived  from their FASIT Security
with losses.   High-Yield Interests may be held only by Eligible Corporations
other  FASITs,  and dealers  in  securities  who  acquire such  interests  as
inventory.   If  a securities  dealer  (other than  an Eligible  Corporation)
initially acquires  a High-Yield Interest  as inventory, but later  begins to
hold it for investment, the dealer will be subject to an excise  tax equal to
the income from  the High-Yield Interest multiplied by  the highest corporate
income  tax  rate.    In  addition,  transfers  of  High-Yield  Interests  to
disqualified holders will be disregarded for federal income tax purposes, and
the  transferor  still  will  be treated  as  the  holder  of  the High-Yield
Interest.

    The holder of a  High-Yield Interest may not use non-FASIT current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from the  High-Yield Interest, for either regular  Federal income tax
purposes or  for alternative minimum  tax purposes.   In addition,  the FASIT
provisions contain  an anti-abuse rule  that imposes corporate income  tax on
income derived  from a FASIT Regular Security that  is held by a pass-through
entity  (other than  another FASIT)  that  issues debt  or equity  securities
backed by the FASIT Regular Security and that have the same features as High-
Yield Interests.

    Tax Treatment of FASIT Ownership Securities.   A FASIT Ownership Security
represents the residual equity interest in a FASIT.  As such, the holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit
of a FASIT.  In general, the character of the income to the holder of a FASIT
Ownership Interest  will be the same as  the character of such  income of the
FASIT, except that any tax-exempt  interest income taken into account  by the
holder of  a FASIT  Ownership Interest  is treated  as ordinary  income.   In
determining that  taxable income,  the holder of  a FASIT  Ownership Security
must determine  the  amount  of  interest, original  issue  discount,  market
discount and premium  recognized with respect  to the FASIT's assets  and the
FASIT  Regular Securities issued by  the FASIT according  to a constant yield
methodology and under  an accrual method of accounting.  In addition, holders
of FASIT  Ownership Securities are subject  to the same limitations  on their
ability  to use losses to offset income  from their FASIT Security as are the
holders  of  High-Yield  Interests.   See  "Federal  Income  Tax Securities--
Treatment of High-Yield Interests."

    Rules  similar  to the  wash  sale  rules applicable  to  REMIC  Residual
Securities also  will  apply to  FASIT  Ownership Securities.    Accordingly,
losses  on dispositions  of  a  FASIT Ownership  Security  generally will  be
disallowed  where, within  six months  before or  after the  disposition, the
seller  of such Security acquires  any other FASIT  Ownership Security or, in
the  case  of a  FASIT holding  mortgage  assets, any  interest in  a Taxable
Mortgage Pool that is economically  comparable to a FASIT Ownership Security.
In addition, if any security  that is sold or contributed  to a FASIT by  the
holder of the related FASIT Ownership Security was required  to be marked-to-
market under Code  section 475 by such holder, then section 475 will continue
to apply to such securities, except that the amount realized under  the mark-
to-market rules will be a greater of  the securities' value under present law
or the securities' value after  applying special valuation rules contained in
the FASIT provisions.   Those special valuation rules  generally require that
the  value  of  debt  instruments  that  are  not  traded  on an  established
securities  market be  determined by  calculating  the present  value of  the
reasonably expected  payments under the  instrument using a discount  rate of
120% of the applicable Federal rate, compounded semiannually.

    The  holder of a FASIT Ownership Security  will be subject to a tax equal
to  100%  of  the  net income  derived  by  the  FASIT  from any  "prohibited
transactions."   Prohibited transactions include  (i) the  receipt of  income
derived from assets that are  not permitted assets, (ii) certain dispositions
of permitted assets,  (iii) the receipt of  any income derived from  any loan
originated by  a FASIT,  and (iv)  in certain  cases, the  receipt of  income
representing a  servicing fee or other compensation.   Any Series for which a
FASIT election  is  made  generally will  be  structured in  order  to  avoid
application of the prohibited transaction tax.

    Backup Withholding, Reporting and  Tax Administration.  Holders of  FASIT
Securities  will be subject to backup  withholding to the same extent holders
of REMIC  Securities  would be  subject.   See  "Certain  Federal Income  Tax
Consequences--REMICs--Taxation  of  Owners  of  REMIC Regular  Certificates--
Information Reporting and Backup Withholding."  For purposes of reporting and
tax administration, holders  of record of FASIT Securities  generally will be
treated in the same manner as holders of REMIC Securities.

DUE TO  THE  COMPLEXITY  OF  THE  FEDERAL  INCOME  TAX  RULES  APPLICABLE  TO
SECURITYHOLDERS AND THE CONSIDERABLE UNCERTAINTY THAT  EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS REGARDING  THE  TAX TREATMENT  OF  THE ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.

                           STATE TAX CONSIDERATIONS

    In  addition  to  the  federal  income   tax  consequences  described  in
"Material  Federal Income  Tax  Considerations,"  potential investors  should
consider  the state  and local  income tax  consequences of  the acquisition,
ownership, and disposition of the Offered 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 Offered Securities.

                             ERISA CONSIDERATIONS

General

    The  Employee  Retirement  Income  Security  Act  of  1974,   as  amended
("ERISA"), imposes certain restrictions on employee benefit plans subject  to
ERISA ("Plans")  and on persons  who are parties in  interest or disqualified
persons ("parties in interest") with  respect to such Plans. Certain employee
benefit plans,  such as governmental plans  and church plans  (if no election
has  been made  under Section 410(d)  of the  Code), are  not subject  to the
restrictions  of ERISA,  and assets  of  such plans  may be  invested  in the
Securities  without regard  to  the  ERISA  considerations  described  below,
subject  to  other  applicable  federal  and state  law.  However,  any  such
governmental  or church plan which  is qualified under  Section 401(a) of the
Code and exempt from taxation  under Section 501(a) of the Code is subject to
the prohibited transaction rules set forth in Section 503 of the Code.

    Investments   by  Plans   are  subject   to  ERISA's   general  fiduciary
requirements,   including   the  requirement   of  investment   prudence  and
diversification  and the  requirement that  a Plan's  investments be  made in
accordance with the documents governing the Plan.

Prohibited Transactions

    General

    Section 406  of ERISA  prohibits parties  in interest  with respect to  a
Plan from engaging  in certain transactions involving  a Plan and its  assets
unless a  statutory or administrative  exemption applies to  the transaction.
Section 4975 of the Code  imposes certain excise taxes (or, in some  cases, a
civil penalty may be assessed pursuant to Section 502(i) of ERISA) on parties
in interest which engage in non-exempt prohibited transactions.

    The  United States  Department  of Labor  ("Labor")  has issued  a  final
regulation  (29 C.F.R. Section  2510.3-101) containing rules  for determining
what constitutes the  assets of a Plan.  This regulation provides that,  as a
general  rule,  the   underlying  assets  and  properties   of  corporations,
partnerships, trusts  and certain  other entities  in which  a Plan  makes an
"equity investment" will be deemed for purposes of  ERISA to be assets of the
Plan unless certain exceptions apply.

    Under  the terms of the regulation, the  Trust Fund may be deemed to hold
plan assets  by reason of a Plan's investment in a Security; such plan assets
would  include an  undivided interest  in the  Mortgage Loans  and any  other
assets held by the Trust Fund. In such an event, the Asset Seller, the Master
Servicer,  the  Trustee, any  insurer  of the  Assets  and other  persons, in
providing services  with respect  to the  assets of  the Trust  Fund, may  be
parties in interest,  subject to the  fiduciary responsibility provisions  of
Title I of ERISA, including  the prohibited transaction provisions of Section
406 of ERISA (and of Section 4975 of the Code), with  respect to transactions
involving such assets unless such transactions are subject to  a statutory or
administrative exemption.

    The regulations  contain a de minimis  safe-harbor rule that  exempts any
entity from plan  assets status as long as the aggregate equity investment in
such  entity  by  plans  is  not  significant.    For  this  purpose,  equity
participation  in the  entity will  be significant  if immediately  after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own at least 25% of the value of any class of equity interest.
                                                ---------
"Benefit plan  investors" are defined  as Plans as  well as  employee benefit
plans not subject to  ERISA (e.g., governmental  plans).  The 25%  limitation
must be  met with respect  to each class  of certificates, regardless  of the
portion of total equity value represented by such class, on an ongoing basis.
However, there will  be no restrictions  on the transfer  of Securities of  a
series in order to satisfy this safe-harbor rule.

    One  such exception  applies  if the  interest  described is  treated  as
indebtedness under applicable  local law and which has  no substantial equity
features.   Generally,  a profits  interest  in a  partnership, an  undivided
ownership interest in property and a beneficial ownership interest in a trust
are deemed to be "equity interest" under the final regulation.  If Notes of a
particular Series were  deemed to be indebtedness under  applicable local law
without any substantial  equity features,  an investing  Plan's assets  would
include  such Notes,  but not,  by reason  of such  purchase,  the underlying
assets of the Trust Fund.

Review by Plan Fiduciaries

    Any  Plan fiduciary  considering whether  to  purchase any  Securities 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 Securities, 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 any  prohibited transaction  exemptions. The  Prospectus
Supplement  with respect  to a  series of  Securities may  contain additional
information regarding the  application of any exemptions with  respect to the
Securities offered thereby.

    Purchasers  that  are  insurance  companies  should  consult  with  their
counsel  with  respect  to  the  recent  United  States  Supreme  Court  case
interpreting the fiduciary responsibility rules of ERISA, John Hancock Mutual
Life  Insurance Co.  v.  Harris Trust  & Savings  Bank (decided  December 13,
1993).  In  John Hancock,  the Supreme  Court  ruled that  assets held  in an
insurance  company's general  account may be  deemed to be  "plan assets" for
ERISA purposes  under certain  circumstances.  Prospective purchasers  should
determine whether the decision affects their ability to make purchases of the
Securities.   In particular,  such an insurance  company should  consider the
exemptive  relief granted  by  Labor  for  transactions  involving  insurance
company general accounts in Prohibited Transactions Exemption 95-60, 60  Fed.
Reg. 35925 (July 12, 1995).

                               LEGAL INVESTMENT

    While the  related Prospectus  Supplement will specify  which classes  of
the Securities, if any, will constitute "mortgage related securities" ("SMMEA
Securities") for purposes of the Secondary Mortgage Market Enhancement Act of
1984 ("SMMEA"),  it is not expected that any of  the Securities will be SMMEA
Securities.

    Institutions whose  investment activities are subject to legal investment
laws  or regulations  or  review  by certain  regulatory  authorities may  be
subject   to  restrictions  on  investment  in  certain  classes  of  Offered
Securities.  Any  financial institution which is subject  to the jurisdiction
of the  Comptroller of the  Currency, the Board  of Governors of  the Federal
Reserve  System,  the  Federal Deposit  Insurance  Corporation  ("FDIC"), the
Office of  Thrift Supervision  ("OTS"), the  NCUA or  other federal or  state
agencies  with  similar   authority  should  review  any   applicable  rules,
guidelines and  regulations prior  to purchasing any  Offered Security.   The
Federal Financial Institutions Examination Council, for example, has issued a
Supervisory  Policy Statement on Securities Activities effective February 10,
1992  (the "Policy Statement")  setting forth guidelines  for and significant
restrictions  on investments in "high-risk  mortgage securities."  The Policy
Statement has been  adopted by the Comptroller  of the Currency, the  Federal
Reserve  Board, the FDIC, the OTS  and the NCUA (with certain modifications),
with respect to  the depository institutions that they  regulate.  The Policy
Statement generally  indicates that  a mortgage  derivative  product will  be
deemed to  be  high risk  if  it exhibits  greater  price volatility  than  a
standard fixed rate  thirty-year mortgage security.  According  to the Policy
Statement, prior  to purchase, a  depository institution will be  required to
determine  whether  a mortgage  derivative  product  that  it is  considering
acquiring  is high-risk, and if so that the proposed acquisition would reduce
the  institution's overall  interest rate  risk.   Reliance  on analysis  and
documentation  obtained  from  a  securities dealer  or  other  outside party
without internal  analysis by the  institution would be unacceptable.   There
can be  no  assurance that  any classes  of Offered  Securities  will not  be
treated as high-risk under the Policy Statement.

    The  predecessor  to  the  OTS  issued  a bulletin,  entitled,  "Mortgage
Derivative  Products  and Mortgage  Swaps",  which  is  applicable to  thrift
institutions regulated by  the OTS.  The bulletin  established guidelines for
the  investment by  savings  institutions  in  certain  "high-risk"  mortgage
derivative  securities and  limitations  on  the use  of  such securities  by
insolvent, undercapitalized or otherwise  "troubled" institutions.  According
to  the bulletin,  such "high-risk"  mortgage  derivative securities  include
securities  having  certain  specified  characteristics,  which  may  include
certain  classes of  Securities.   In  accordance  with  Section 402  of  the
Financial Institutions  Reform, Recovery  and Enhancement  Act  of 1989,  the
foregoing  bulletin  will  remain  in   effect  unless  and  until  modified,
terminated,  set aside or superseded by the  FDIC.  Similar policy statements
have  been  issued  by  regulators  having jurisdiction  over  the  types  of
depository institutions.

    In  September 1993  the National  Association of  Insurance Commissioners
released  a draft  model investment  law (the  "Model Law") which  sets forth
model investment guidelines for the insurance industry.  Institutions subject
to  insurance regulatory  authorities  may  be  subject  to  restrictions  on
investment   similar  to  those  set  forth   in  the  Model  Law  and  other
restrictions.

    It  is not known  to the Depositor  how the regulators  referred to above
would view investments in non-U.S. mortgage loans.

    The  appropriate  characterization  of Offered  Securities  under various
legal investment restrictions,  and thus the ability of  investors subject to
these restrictions  to purchase  such Offered Securities,  may be  subject to
significant interpretive  uncertainties, which may  be increased by  the fact
that the Mortgage Loans were originated in non-U.S. jurisdictions.

    The   Depositor  will   make  no   representations   as  to   the  proper
characterization of the  Offered Securities for legal investment or financial
institution regulatory purposes, or as to the ability of particular investors
to  purchase any  Offered  Certificates  under  applicable  legal  investment
restrictions.  The uncertainties described above (and any unfavorable  future
determinations   concerning  legal   investment   or  financial   institution
regulatory  characteristics of the  Offered Securities) may  adversely affect
the liquidity of the Offered Securities.

    The foregoing  does  not take  into  consideration the  applicability  of
statutes,  rules, regulations,  orders,  guidelines or  agreements  generally
governing  investments made  by  a particular  investor,  including, but  not
limited  to, "prudent  investor" provisions, percentage-of-assets  limits and
provisions 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 Offered  Securities or
to  purchase Offered Securities representing more than a specified percentage
of  the  investor's  assets.  Accordingly,  all  investors  whose  investment
activities are subject  to legal investment laws  and regulations, regulatory
capital requirements or review by regulatory authorities  should consult with
their own  legal  advisors in  determining  whether and  to  what extent  the
Offered Securities of  any class constitute legal investments  or are subject
to investment, capital or other restrictions.

                             PLAN OF DISTRIBUTION

    The Offered  Securities offered  hereby and  by the  Supplements to  this
Prospectus will be offered in series. The distribution of  the Securities may
be  effected  from time  to  time  in  one or  more  transactions,  including
negotiated  transactions, at  a fixed  public  offering price  or at  varying
prices  to be determined  at the time  of sale or  at the  time of commitment
therefor. If so  specified in the related Prospectus  Supplement, the Offered
Securities will be distributed in  a firm commitment underwriting, subject to
the terms  and conditions  of the underwriting  agreement, by  Merrill Lynch,
Pierce, Fenner &  Smith Incorporated ("Merrill Lynch") acting  as underwriter
with other underwriters, if any, named therein. Merrill Lynch is an affiliate
of the Depositor.   In such event, the Prospectus Supplement may also specify
that the underwriters will not be obligated to pay for any Offered Securities
agreed  to  be  purchased  by  purchasers  pursuant  to  purchase  agreements
acceptable  to  the  Depositor.  In  connection  with  the  sale  of  Offered
Certificates, underwriters  may receive  compensation from  the Depositor  or
from purchasers of  Offered Securities in the form  of discounts, concessions
or commissions. The Prospectus Supplement will describe any such compensation
paid by the Depositor.

    Alternatively,  the   Prospectus  Supplement  may  specify  that  Offered
Securities will be  distributed by Merrill Lynch  and/or any other  person or
persons named therein  acting as  agent or  in some cases  as principal  with
respect to Offered Securities  that it has previously purchased or  agreed to
purchase. If  Merrill Lynch or  such persons  act as  agents in  the sale  of
Offered Securities,  they will receive  a selling commission with  respect to
such  Offered Securities,  depending  on market  conditions,  expressed as  a
percentage  of the  aggregate principal  balance or  notional amount  of such
Offered Securities  as of  the Cut-off  Date. The  exact percentage  for each
series of Securities will be  disclosed in the related Prospectus Supplement.
To the extent  that Merrill Lynch or  such persons elect to  purchase Offered
Securities  as principal, they may  realize losses or  profits based upon the
difference between  its purchase  price and the  sales price.  The Prospectus
Supplement with respect to any series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements to be entered into between the Depositor and purchasers of Offered
Securities of such series.

    The Depositor will  indemnify Merrill Lynch and any  underwriters against
certain civil liabilities, including liabilities under the  Securities Act of
1933, or will contribute to  payments Merrill Lynch and any underwriters  may
be required to make in respect thereof.

    In the ordinary course of business,  Merrill Lynch and the Depositor  may
engage in various securities and financing transactions, including repurchase
agreements to provide interim financing  of the Depositor's or Asset Seller's
Assets pending  the sale of  such Assets or interests  therein, including the
Securities.

    As to  each  series  of  Securities,  only  those  classes  rated  in  an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment-grade class may be  initially retained by the Depositor or
Asset Seller, and may be sold by the Depositor or Asset Seller at any time.

    Upon  receipt of a request by an  investor who has received an electronic
Prospectus Supplement  and Prospectus  from the Underwriter  or a  request by
such investor's  representative within  the period during  which there  is an
obligation to deliver  a Prospectus Supplement and  Prospectus, the Depositor
or  the Underwriter will promptly deliver,  or cause to be delivered, without
charge, a paper copy of the Prospectus Supplement and Prospectus.

                                LEGAL MATTERS

    Certain legal  matters  in  connection  with  the  Securities,  including
certain  federal  income  tax  consequences,  will be  passed  upon  for  the
Depositor by Brown & Wood LLP, New York, New York.

                            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  any class  of Offered Securities
that they shall  have been rated not lower than investment grade, that is, in
one of the four highest rating categories, by a Rating Agency.

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

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

                        INDEX OF PRINCIPAL DEFINITIONS
                                                             Page(s) on which
                                                              term is defined
Terms                                                       in the Prospectus

1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62, 66
Accrual Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 28
Accrued Security Interest . . . . . . . . . . . . . . . . . . . . . . . .  30
adjusted issue price  . . . . . . . . . . . . . . . . . . . . . . . .  62, 76
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Agreements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
an accrual period . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Applicable Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20, 62
Asset Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 18
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  29
Balloon Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  17
benefit plan investors  . . . . . . . . . . . . . . . . . . . . . . . . .  94
Book-Entry Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Buydown Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  26
Buydown Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
capital asset . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63, 71
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 22
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3, 35
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
clearing agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
clearing corporation  . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Covered Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16, 54
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 8, 22
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
daily accruals  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . .  28, 35
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 18
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
disqualified organization . . . . . . . . . . . . . . . . . . . . . . . .  79
disqualified organizations  . . . . . . . . . . . . . . . . . . . . . . .  79
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3, 34
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12, 93
Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
excess inclusion  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
excess servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39, 94
Federal long-term rate  . . . . . . . . . . . . . . . . . . . . . . . . .  76
foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . .  80, 82
Government Securities . . . . . . . . . . . . . . . . . . . . .  1, 7, 18, 65
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . .  11
Home Equity Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 20
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28, 36
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Mark-to-Market Regulations  . . . . . . . . . . . . . . . . . . . . . . .  75
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  65
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
MBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 18
MBS Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
MBS Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
MBS Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
MBS Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Merrill Lynch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  96
Model Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  95
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 18
Mortgage Loan Group . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 28
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Mortgage Participations . . . . . . . . . . . . . . . . . . . . . .  1, 6, 18
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 20
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . .  32
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Offered Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57, 59
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
pass-through entity . . . . . . . . . . . . . . . . . . . . . . . . .  79, 80
pass-through interest holder  . . . . . . . . . . . . . . . . . . . . . .  76
pass-through interest holders . . . . . . . . . . . . . . . . . . . . . .  72
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 30
passive losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  72
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .  39
phantom income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
plan assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  36
portfolio income  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
portfolio interest  . . . . . . . . . . . . . . . . . . . . . . .  79, 82, 86
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 22
pre-issuance accrued interest . . . . . . . . . . . . . . . . . . . . . .  72
prepayment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . . .  77
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
qualified mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . .  65
qualified stated interest . . . . . . . . . . . . . . . . . . . . . . . .  66
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
real estate assets  . . . . . . . . . . . . . . . . . . . . . . .  61, 65, 66
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Refinance Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  65
REMIC Regular Certificateholders  . . . . . . . . . . . . . . . . . . . .  66
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . .  11, 65
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
REMIC Residual Certificateholder  . . . . . . . . . . . . . . . . . . . .  73
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . .  11, 65
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Security  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Security Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 31
Security Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Securityholder  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 18
senior lien . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Senior Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 28
Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  81
Single Family Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  19
Single Family Properties  . . . . . . . . . . . . . . . . . . . . . . . . . 7
Single Family Property  . . . . . . . . . . . . . . . . . . . . . . . . .  19
single-class REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . .  72
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  63
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . .  60
stripped bonds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  58, 60
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . .  60
stripped coupons  . . . . . . . . . . . . . . . . . . . . . . . . . .  58, 60
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . . . . . 9
Stripped Interest Securities  . . . . . . . . . . . . . . . . . . . . . .  28
Stripped Principal Securities . . . . . . . . . . . . . . . . . . . . . 9, 28
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  43
Subordinate Securities  . . . . . . . . . . . . . . . . . . . . . . . . 9, 28
Subsequent Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 22
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  65
Super-Premium Certificates  . . . . . . . . . . . . . . . . . . . . . . .  67
tax avoidance potential . . . . . . . . . . . . . . . . . . . . . . . . .  80
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  87
taxable mortgage pool . . . . . . . . . . . . . . . . . . . . . . . .  77, 88
thrift institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
U.S. Person,  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80
Underlying MBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Underlying Mortgage Loans.  . . . . . . . . . . . . . . . . . . . . . . .  18
United States Department of Labor . . . . . . . . . . . . . . . . . . . .  93
Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Warranting Party  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Whole Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18

    
                                   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  offering  of the  Securities  being registered  under  this Registration
Statement, other than underwriting discounts and commissions:

SEC Registration Fee     $    304
Printing and Engraving   $
Legal Fees and Expenses  $
Trustee Fees and Expenses    $
Blue Sky Fees and Expenses   $
Rating Agency Fees   $
Miscellaneous    $

Total   $

Item 15.  Indemnification of Directors and Officers.

    The  Registrant's By-Laws  provide for  indemnification of  directors and
officers of the Registrant to the full 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.  Exhibits.

 1.1    Form of Underwriting Agreement (filed  as exhibit 1.1 to Registration
        Statement on  Form S-3 (file no.  333-24327) and incorporated  herein
        by reference).
 3.1    Certificate of  Incorporation  of Merrill  Lynch Mortgage  Investors,
        Inc., as amended  (filed as exhibit 1.1 to Registration  Statement on
        Form S-3 (file no. 333-24327) and incorporated herein by reference).
 3.2    By-laws  of Merrill  Lynch Mortgage  Investors, Inc. as  currently in
        effect (filed  as exhibit __  to Registration  Statement on Form  S-3
        (No. 333-07569) and incorporated herein by reference).
4.1 Form of Pooling  and Servicing Agreement  (including form of  Certificate
    as an exhibit        thereto)(filed  as   exhibit  4.1   to  Registration
    Statement  on  Form  S-3  (No.  333-07569)  and  incorporated  herein  by
    reference).
4.2 Form of  Pooling and Servicing  Agreement (Contracts) (including  form of
    Certificate as an exhibit thereto) (filed  as exhibit 4.2 to Registration
    Statement onForm S-3 (No.333-07569) and incorporatedherein by reference).
4.3 Form of  Trust Agreement  (including form  of Certificate  as an  exhibit
    thereto)(filed as exhibit 4.3 to Registration  Statement on Form S-3 (No.
    333-07569) and incorporated herein by reference).



4.4 Form of Indenture (including  form of Note as an  exhibit thereto) (filed
    as exhibit 4.4 to  Registration Statement on Form S-3 (no, 333-07569) and
    incorporated herein by reference).
4.5 Form of  Pooling and  Servicing Agreement  (revolving home  equity loans)
    (including form of  Certificate as an exhibit thereto) (filed  as exhibit
    4.5  to   Registration  Statement  on   Form  s-3  (No.   333-24327)  and
    incorporated by reference).
 5.1    Opinion  of Brown & Wood  LLP as to legality  of certain Certificates
        and Notes (including consent of such firm).
 5.2    Opinion  of Richards,  Layton  & Finger  as  to legality  of  certain
        Certificates (including consent of such firm).
 8.1    Opinion  of Brown &  Wood LLP  as to  certain tax  matters (including
consent of such firm).
23.1    Consent  of Brown  &  Wood LLP  (included  in  exhibits 5.1  and  8.1
hereof).

23.2    Consent of Richards, Layton & Finger (included in exhibit 5.2)
24.1    Power of Attorney (included as page II-4 to original filing).
99.1    Form  of  Sale  and  Servicing  Agreement(filed  as  exhibit  99.1 to
        Registration Statement on Form S-3  (No. 333-07569) and  incorporated
        herein by reference).
99.2    Form of  Mortgage Loan Purchase Agreement  (filed as an exhibit  99.2
        to  the  Registration  Statement  on  Form  S-3  (No.  333-07569)(and
        incorporated herein by reference).
99.3    Form  of  Mortgage Loan  Purchase  Agreement  (revolving home  equity
        loans)(filed  as  an exhibit  99.3 to  the Registration  Statement on
        Form S-3 (No. 333-24327) (and incorporated herein by reference).

Item 17.  Undertakings.

    (a) Undertaking pursuant to Rule 415.

    The 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; 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.

    Provided,  however, That paragraphs (1)(i) and (1)(ii) of this section do
not apply if the registration statement is on Form S-3, Form S-8 or Form F-3,
and the  information required to be included in a post-effective amendment by
those paragraphs is contained  in periodic reports filed with or furnished to
the Commission  by the registrant pursuant to section  13 or section 15(d) of
the Securities Exchange Act of 1934 that are incorporated by reference 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) Undertaking in respect of incorporation of reference.

    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.

    (c) Undertaking in respect of indemnification.

    Insofar as indemnification  for liabilities arising under the Act  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, 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.

    The Registrant hereby  undertakes to file an application for  the purpose
of determining the eligibility of the trustee  to act under subsection (a) of
section 310  of the  Trust Indenture  Act in  accordance with  the rules  and
regulations prescribed by the Commission under section 305(b)(2) of that act.

                                  SIGNATURES

    Pursuant  to the requirements of the Securities  Act of 1933, as amended,
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
Amendment to the  Registration Statement to  be signed on  its behalf by  the
undersigned, thereunto duly authorized, in New York, New York on the 11th day
of December, 1997.

                             Merrill Lynch Mortgage Investors, Inc.


                             By:/s/ Michael M. McGovern               
                                      -------------------------------
                             Name:  Michael M. McGovern
                             Title:  Secretary


    Pursuant to the requirements of the  Securities Act of 1933, as  amended,
this Amendment to the Registration Statement has been signed by the following
persons in the capacities indicated on December 11, 1997.









<TABLE>
<CAPTION>

                  Signature                                              Title
                  ---------                                              -----
        <S>                                                 <C>
                                                            President and Chairman of the Board of
       ___________________*___________________              Directors (Chief Executive Officer)
                (Jeffrey W. Kronthal)

                                                            Treasurer (Principal Financial Officer and
       ___________________*___________________              Principal Accounting Officer) and Director
                 (Michael J. Normile)

                                                            Director
       _______________________________________ 
                 (Donald J. Puglisi)


                                                            Director
       /s/ Michael M. McGovern                 
       ---------------------------------------
                (Michael M. McGovern)



    *By/s/ Michael M. McGovern
       ---------------------------------------
                (Michael M. McGovern,
                  Attorney-in-fact)

</TABLE>

                                                   Registration No. 333-     


                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                            _____________________

                               Amendment No. 1
                                      to
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933

                            _____________________

                    MERRILL LYNCH MORTGAGE INVESTORS, INC.
     (Exact name of registrant as specified in its governing instrument)
                            _____________________

                                EXHIBIT VOLUME

                                EXHIBIT INDEX

Exhibit      Description                                      Page
- -------      -----------                                      ----

 1.1    Form of Underwriting Agreement (filed as exhibit 1.1 to Registration
        Statement on Form
        S-3 (file no. 333-24327) and incorporated herein by reference).
 3.1    Certificate of Incorporation of Merrill Lynch Mortgage
        Investors, Inc., as amended (filed as exhibit 1.1 to
        Registration Statement on Form S-3 (file no. 333-24327) and
        incorporated herein by reference).
 3.2    By-laws of Merrill Lynch Mortgage Investors, Inc. as
        currently in effect (filed as exhibit 4.1 to Registration
        Statement on Form S-3 (No. 333-07569) and incorporated
        herein by reference).
 4.1    Form of Pooling and Servicing Agreement (including form of
        Certificate as an exhibit thereto)(filed as exhibit 4.2 to
        Registration Statement on Form S-3 (No. 333-07569) and incorporated
        herein by reference).
 4.2    Form of Pooling and Servicing Agreement (Contracts) (including form of
        Certificate as an exhibit thereto) (filed as exhibit 4.3 to
        Registration Statement on Form S-3 (No. 333-07569) and incorporated
        herein by reference).
 4.3    Form of Trust Agreement (including form of Certificate as an exhibit
        thereto)(filed as exhibit __ to Registration Statement on Form S-3
        (No. 333-07569) and incorporated herein by reference).
 4.4    Form of Indenture (including form of Note as an exhibit thereto)
        (filed as exhibit 4.4 to Registration Statement on Form S-3 (No.
        333-07569) and incorporated herein by reference).
 4.5    Form of Pooling and Servicing Agreement (revolving home equity loans)
        (including form of Certificate as an exhibit thereto) (filed as 
        exhibit 4.5 to Registration Statement on Form s-3 (No. 333-24327) and
        incorporated by reference).
 5.1    Opinion of Brown & Wood LLP as to legality of certain Certificates and
        Notes (including consent of such firm).
 5.2    Opinion of Richards, Layton & Finger as to legality of certain
        Certificates (including consent of such firm).
 8.1    Opinion of Brown & Wood LLP as to certain tax matters (including
        consent of such firm).
 23.1   Consent of Brown & Wood LLP (included in exhibits 5.1 and 8.1
        hereof).
 23.2   Consent of Richards, Layton & Finger (included in exhibit 5.2)
 24.1   Power of Attorney (included as page II-4 to original filing).
 99.1   Form of Sale and Servicing Agreement(filed as exhibit 99.1 to
        Registration Statement on Form S-3 (No. 333-07569) and incorporated
        herein by reference).
 99.2   Form of Mortgage Loan Purchase Agreement (filed as an exhibit 99.2
        to the Registration Statement on Form S-3 (No. 333-07569)(and
        incorporated herein by reference).
 99.3   Form of Mortgage Loan Purchase Agreement (revolving home equity
        loans)(filed as an exhibit 99.3 to the Registration Statement on
        Form S-3 (No. 333-24327) (and incorporated herein by reference).



                                                                  Exhibit 5.1






                              December 11, 1997


Merrill Lynch Mortgage Investors, Inc.
250 Vesey Street
World Financial Center
North Tower - 10th Floor
New York, New York  10281


     Re:  Merrill Lynch Mortgage Investors, Inc.
          Registration Statement on Form S-3 (File No. 333-39127)  
          -------------------------------------------------------

Ladies and Gentlemen:

     We have  acted as  counsel for you  in connection with  the Registration
Statement on Form S-3 (File No. 333-39127) (the "Registration Statement"),
                                    -----
filed with the Securities and Exchange Commission under the Securities Act of
1933,  as  amended  (the  "Act"),  for  the  registration  under  the  Act of
$1,000,000  aggregate  principal  amount  of  Asset  Backed  Securities  (the
"Securities").  Each series of such Securities will be issued pursuant to (i)
a  separate  pooling  and  servicing agreement  (the  "Pooling  and Servicing
Agreement"), among Merrill Lynch Mortgage Investors, Inc. (the "Registrant"),
a trustee to  be identified in the  prospectus supplement for such  series of
Securities  and  a  master  servicer  to  be  identified  in  the  prospectus
supplement  for such  series of  Securities (the  "Master Servicer"),  (ii) a
trust agreement (the "Trust Agreement") among  a trustee named in the related
prospectus  supplement,  the Registrant  and  another  entity  named in  such
prospectus supplement and/or (iii) an indenture (the "Indenture") between the
trust formed pursuant to the Trust Agreement and the indenture trustee  named
in the related prospectus supplement.

     We have made such investigation of law as we deemed appropriate and have
examined  the  proceedings  heretofore  taken   and  are  familiar  with  the
procedures  proposed to  be taken by  the Registrant  in connection  with the
authorization, issuance and sale of the Securities. 

     Based on the foregoing, we are of the opinion that:

     (i)  When  each  Pooling  and Servicing  Agreement  and/or  Indenture in
respect  of  which  we have  participated  as  your  counsel  has  been  duly
authorized by all  necessary corporate action and has been  duly executed and
delivered,  it  will  constitute  a  valid  and  binding  obligation  of  the
Registrant  enforceable in accordance  with its terms,  subject to applicable
bankruptcy, reorganization,  insolvency and similar laws affecting creditors'
rights generally and subject, as  to enforceability, to general principles of
equity (regardless of whether enforcement is sought in a proceeding in equity
or at law); and

    (ii)  When the issuance, execution and  delivery of the Securities issued
pursuant to a Pooling  and Servicing Agreement or an Indenture  in respect of
which we have participated as your  counsel have been duly authorized by  all
necessary corporate action, and when  such Securities have been duly executed
and  delivered  and  sold  and paid  for  as  described  in  the Registration
Statement, such Securities will be legally and validly issued and the holders
of such  Securities will be entitled to the  benefits provided by the Pooling
and Servicing  Agreement or the  Indenture, as applicable, pursuant  to which
such Securities were issued.

     In rendering  the foregoing opinions,  we have assumed the  accuracy and
truthfulness  of all  public  records  regarding the  Registrant  and of  all
certifications, documents and other proceedings examined by us that have been
executed or certified by  officials of the Registrant acting within the scope
of  their  official  capacities  and   have  not  verified  the  accuracy  or
truthfulness thereof.  We have also assumed the genuineness of the signatures
appearing   upon  such   public   records,   certifications,  documents   and
proceedings.   In  addition,  we have  assumed  that each  such  Pooling  and
Servicing Agreement and Indenture and the related  Securities, as applicable,
will be executed and delivered in substantially the form filed as exhibits to
the Registration Statement with such changes acceptable  to us, and that such
Securities  will be  sold  as described  in the  Registration Statement.   We
express no opinion as to the laws of any jurisdiction  other than the laws of
the State of New York and the federal laws of the United States of America.

     We hereby  consent to the filing  of this opinion  as an exhibit  to the
Registration  Statement and to  the reference to this  firm under the heading
"Legal  Matters"  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 Securities  and
Exchange  Commission issued  thereunder,  with  respect to  any  part of  the
Registration Statement, including this exhibit.

                              Very truly yours,


                              Brown & Wood LLP



                                                                  Exhibit 5.2


                    (Richards, Layton & Finger letterhead)


                         December 11, 1997


Merrill Lynch Mortgage Investors, Inc.
250 Vesey Street
World Financial Center
North Tower - 10th Floor
New York, New York  10281

     Re:  Merrill Lynch Mortgage Investors, Inc.
          Registration Statement on Form S-3 (File No. 333-39127)
          -------------------------------------------------------

Ladies and Gentlemen:

     We have  acted as  special Delaware counsel  for Merrill  Lynch Mortgage
Investors,  Inc. (the  "Registrant")  in  connection  with  the  Registration
Statement on  Form S-3 (File  No. 333-39127) (the  "Registration Statement"),
filed with the Securities and Exchange Commission under the Securities Act of
1933, as amended  (the "Act"), for  the registration under the  Act of up  to
$1,000,000  aggregate  principal  amount of  Asset  Backed  Certificates (the
"Securities").  Each  series of such Securities  may be issued pursuant  to a
trust agreement  (the "Trust Agreement") among a trustee named in the related
prospectus  supplement,  the Registrant  and  another  entity named  in  such
prospectus  supplement.   This  opinion is  being delivered  to  you at  your
request.

     For  purposes  of  giving  the   opinions  hereinafter  set  forth,  our
examination of documents  has been limited to the examination of originals or
copies of the following:

     (a)  The form of  Trust Agreement (including the form  of Certificate of
          Trust 
          (the "Certificate of Trust") attached as Exhibit 4.3 thereto); and

     (b)  The Registration Statement.

     Initially capitalized terms  used herein and  not otherwise defined  are
used as defined in the Trust Agreement.

     For purposes of this  opinion, we have not reviewed any  documents other
than  the documents listed  above, and we  have assumed that  there exists no
provision in any  document that we  have not reviewed  that bears upon or  is
inconsistent  with  the  opinions  stated  herein.    We  have  conducted  no
independent factual  investigation of our  own but rather have  relied solely
upon  the  foregoing  documents, the  statements  and  information set  forth
therein and the additional matters recited or assumed herein, all of which we
have assumed to be true, complete and accurate in all material respects.

     With respect to  all documents examined by  us, we have assumed  (i) the
authenticity of  all documents submitted  to us as authentic  originals, (ii)
the conformity with the originals of all  documents submitted to us as copies
or forms, and (iii) the genuineness of all signatures.

     For  purposes of  this  opinion,  we have  assumed  (i) that  the  Trust
Agreement will constitute the entire agreement among the parties thereto with
respect  to  the  subject  matter  thereof, including  with  respect  to  the
creation,  operation and termination  of the Trust, (ii)  the due creation or
due organization or due formation, as the case may be, and valid existence in
good standing of each party to the documents examined by us under the laws of
the jurisdiction governing its creation, organization or formation, (iii) the
legal capacity of  natural persons who are parties to  the documents examined
by us, and (iv) that each of the  parties to the documents examined by us has
the  power  and  authority  to  execute  and  deliver,  and  to  perform  its
obligations  under,  such  documents.    We  have  not  participated  in  the
preparation of  the Registration Statement  and assume no  responsibility for
its contents.

     This opinion is limited to the laws of the State of  Delaware (excluding
the securities laws of the State of Delaware), and we have not considered and
express no opinion on  the laws of any other  jurisdiction, including federal
laws and rules and regulations relating  thereto.  Our opinions are  rendered
only  with  respect  to  Delaware  laws and  rules,  regulations  and  orders
thereunder which are currently in effect.

     Based upon the foregoing, and upon our examination of such questions  of
law and statutes of the State of  Delaware as we have considered necessary or
appropriate,  and subject to the assumptions, qualifications, limitations and
exceptions set forth herein, we are of the opinion that:

     1.   When each Trust Agreement in  respect of which we have participated
as  your counsel has been  duly authorized by  all necessary corporate action
and  has been  duly executed and  delivered, it  will constitute a  valid and
binding  obligation of  the  Registrant enforceable  in  accordance with  its
terms; and

     2.   When  the issuance,  execution and  delivery  of the  Securities in
respect  of  which  we  have participated  as  your  counsel  have been  duly
authorized by all  necessary corporate action, and when  such Securities have
been duly executed  and delivered and sold  and paid for as  described in the
Registration Statement, such  Securities will be  legally and validly  issued
and the holders  of such Securities will be entitled to the benefits provided
by the Trust Agreement pursuant to which such Securities were issued.

     The  foregoing  opinions  regarding enforceability  are  subject  to (i)
applicable bankruptcy, insolvency,  moratorium, reorganization, receivership,
fraudulent conveyance  and similar laws  relating to or affecting  the rights
and remedies of creditors generally, (ii) principles of equity (regardless of
whether considered and applied in a proceeding in equity or at law) and (iii)
the effect  of applicable public  policy on the enforceability  of provisions
relating to indemnification or contribution.

     We hereby  consent to the  filing of this opinion  as an exhibit  to the
Registration  Statement and to the  reference to this  firm under the heading
"Legal  Matters"  in  the  Prospectus  forming a  part  of  the  Registration
Statement.  In giving the foregoing consents, we do not thereby admit that we
come within the category of Persons whose consent is required under Section 7
of the  Act, or  the rules  and regulations  of the  Securities and  Exchange
Commission thereunder with respect to any part of the Registration Statement,
including  this exhibit.   Except as  stated above,  this opinion may  not be
furnished or quoted to, or relied upon by, any other Person for any purpose.


                                        Very truly yours,

                                        Richards, Layton & Finger




                                                  Exhibit 8.1


                                        December 11, 1997



Merrill Lynch Mortgage Investors, Inc.
250 Vesey Street
World Financial Center
North Tower - 10th Floor
New York, New York  10281

          Re:  Merrill Lynch Mortgage Investors, Inc.
               Registration Statement on Form S-3    
               (File No. 333-39127)                  
               --------------------------------------

Ladies and Gentlemen:

     We have acted  as counsel to Merrill  Lynch Mortgage Investors,  Inc., a
Delaware corporation (the "Registrant"), in  connection with the issuance and
sale  of  its  Asset  Backed  Securities  (the  "Securities")  that  evidence
interests in, or securities backed by,  certain pools of loans.  Each  series
of  Securities  will be  issued  pursuant  to  (i) a  Pooling  and  Servicing
Agreement among the Registrant,  a trustee and a master servicer,  each to be
specified in the prospectus supplement  for such series of Certificates, (ii)
a  trust agreement  (the  "Trust Agreement")  among a  trustee  named in  the
related  prospectus supplement,  the Registrant and  another entity  named in
such  prospectus supplement  and/or  (iii)  an  indenture  (the  "Indenture")
between  the trust formed pursuant  to the Trust  Agreement and the indenture
trustee  named in  the related  prospectus supplement.   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 Prospectus --  Tax Status of the  Certificates" and "--
Tax Status of the  Notes" and "Material  Federal Income Tax Consequences"  in
the Prospectus,  all as part of the Registration  Statement on Form S-3 (File
No. 333-39127) (the "Registration Statement"), filed with the Securities  and
Exchange Commission under the Securities Act of 1933, as amended (the "Act"),
as amended  on the date hereof for the  registration of such Securities under
the Act.  Such  description does not purport to discuss  all possible federal
income  tax ramifications of the proposed issuance, but with respect to those
tax  consequences which  are discussed,  in our  opinion, the  description is
accurate in all material respects.

     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  "Material 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,



                                        Brown & Wood LLP



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