MERRILL LYNCH MORTGAGE INVESTORS INC
S-3/A, 1997-05-23
ASSET-BACKED SECURITIES
Previous: IDS MANAGED FUTURES L P, 8-K, 1997-05-23
Next: PHOTRONICS INC, 424B5, 1997-05-23





     As filed with the Securities and Exchange Commission on May 23, 1997
                                              Registration No. 333-24327     
===============================================================================
                      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.  / /

<TABLE>
                       CALCULATION OF REGISTRATION FEE
<CAPTION>

======================================================================================================
                                                          Proposed         Proposed
                                            Amount        Maximum          Maximum         Amount of
        Title of Each Class of              to be       Offering Price    Aggregate      Registration
      Securities to Be Registered       Registered(1)   Per Unit(2)    Offering Price(2)     Fee
- ------------------------------------------------------------------------------------------------------
<S>                                     <C>                 <C>         <C>              <C>             
Asset Backed Securities . . . . . . .   $1,000,000,000      100%        $1,000,000,000   $303,031(3)
=======================================================================================================
</TABLE>

(1) This Registration Statement relates to the  initial offering from time to
    time  of  $1,000,000,000  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) Of which $304 was 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 AMEDNED, THE PROSPECTUS
AND PROSPECTUS SUPPLEMENT CONTAINED IN THIS REGISTRATION STATEMENT ALSO RELATE
TO THE REGISTRANT'S REGISTRATION STATEMENT ON FORM S-11 (REGISTRATION NO.
33-74332) AND ON FORM S-3 (REGISTRATION NO. 333-7569) AND THE UNSOLD
SECURITIES REGISTERED THEREUNDER AND THIS AMENDMENT TO THE REGISTRATION
STATEMENT CONSTITUTES A POST-EFFECTIVE AMENDMENT THERETO.


                               EXPLANATORY NOTE


    This  Registration   Statement  includes  a   basic  prospectus  and   an
illustrative  form of prospectus  supplement for use in  an offering of Asset
Backed Securities.   The description in the  form of prospectus supplement of
credit  enhancement mechanisms  or other  features is  intended merely  as an
illustration of the principal features of  a possible series of Asset  Backed
Securities;  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 prospectus.




                SUBJECT TO COMPLETION, DATED MAY 23, 1997

PROSPECTUS SUPPLEMENT
(To Prospectus dated _______, 199_)


                               $______________

                    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,)  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 "SPECIAL CONSIDERATIONS" (HEREIN AND) IN THE PROSPECTUS.

    (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 _____________, 19__

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.
                                                        
                          -----------------------------

    THE  CLASS  (  )  CERTIFICATES  OFFERED  BY  THIS  PROSPECTUS  SUPPLEMENT
CONSTITUTE PART OF  A SEPARATE SERIES OF CERTIFICATES ISSUED BY THE DEPOSITOR
AND ARE BEING OFFERED PURSUANT TO ITS 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.

                              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

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

    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.

                       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.

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).

(The Mortgage Pool                    The  Mortgage   Pool  will  consist   of
                                      ((conventional),      (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   underlying
                                      securities,    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   (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.

                                      The     Class    (     )    Certificates
                                      (may(will))(will   not)  be  treated  as
                                      having been  issued with original  issue
                                      discount    for   federal   income   tax
                                      purposes.    The  prepayment  assumption
                                      that  will  be  used  for  purposes   of
                                      computing the accrual of original  issue
                                      discount,  market discount  and premium,
                                      if any, for federal income tax  purposes
                                      will  be equal to a (constant prepayment
                                      rate   ("CPR"))   (standard   prepayment
                                      assumption ("SPA")) of ____%.   However,
                                      no  representation  is  made  that   the
                                      Mortgage Loans will  prepay at that rate
                                      or at any other rate.)

                                      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.)    (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 (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   i n       t h e
                                      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, 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") and
will have  been required to  comply with the underwriting  criteria described
herein.  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 ____________________'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.   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:

<TABLE>
                    Mortgage Rates as of the Cut-off Date
                    -------------------------------------
<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:

<TABLE>
                                Property Type
                                ------------
<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:)

<TABLE>
                               (Gross Margins)
                                 ------------
<CAPTION>
                         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:)

<TABLE>
                 (Frequency of Adjustments to Mortgage Rates)
                  ------------------------------------------
<CAPTION>                                                                                         Percent by
                         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:)

<TABLE>
                (Frequency of Adjustments to Monthly Payments)
                 --------------------------------------------
<CAPTION>                                                                                        Percent by

                         Number of                 Percent                 Principal               Principal
                          Mortgage                   by                  Balance as of           Balance as of
Frequency (A)              Loans                   Number              the Cut-off Date        theCut-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:)

<TABLE>
                      (Maximum Lifetime Mortgage Rates)
                       -------------------------------
<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:)

<TABLE>
                      (Minimum Lifetime Mortgage Rates)
                       ------------------------------
<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:

<TABLE>
                  Principal Balances as of the Cut-off Date
                  -----------------------------------------
<CAPTION>                                                                             Percent by
                                                                                       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:

<TABLE>
                     Original Term to Maturity in Months
                     -----------------------------------
<CAPTION>
                                                                                                         Percent
                                                                                                            by
                                                                              Aggregate                 Aggregate
                           Number of                 Percent                  Principal                 Principal
     Original              Mortgage                     by                  Balance as of             Balance as of
 Term in  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).

<TABLE>
                            Mortgage Loan Purpose
                            ---------------------
<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.

<TABLE>
                    (Mortgage Loan Documentation Program)
                     -----------------------------------
<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.

<TABLE>
                         Mortgage Loan Occupancy Type
                         ----------------------------
<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.

<TABLE>
                     Remaining Term to Maturity in Months
                     ------------------------------------
<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:


<TABLE>
                   Mortgage Loan Year of Scheduled Maturity
                   ----------------------------------------
<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.

<TABLE>
                             Original LTV Ratios
                             -------------------
<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:

<TABLE>
                           Geographic Distribution
                           -----------------------
<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.

    (None of 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.

<TABLE>
         Percent of Initial Class ( ) Certificate Balance Outstanding
                  at the Following Percentages of (CPR)(SPA)
<CAPTION>

Distribution Date
- -----------------

<S>                                          <C>             <C>          <C>            <C>           <C>             <C> 
Initial Percent . . . . . . . . . . .        ___%            __%           __%            __%           __%            __%
____________ 25, 1997 . . . . . . . .
____________ 25, 1998 . . . . . . . .
____________ 25, 1999 . . . . . . . .
____________ 25, 2000 . . . . . . . .
____________ 25, 2001 . . . . . . . .
____________ 25, 2002 . . . . . . . .
____________ 25, 2003 . . . . . . . .
____________ 25, 2004 . . . . . . . .
____________ 25, 2005 . . . . . . . .
____________ 25, 2006 . . . . . . . .
____________ 25, 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 (__)__________.

    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               By No. of         Amount          By No. of              Amount
                             Loans       of Loans                Loans          of Loans          Loans                of 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
(Include description of Servicing Standard)
 -----------------------------------------

    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)(5)(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  is  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 __% of the
initial  aggregate principal  balance thereof  as of  the Cut-off  Date, 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, through
one or more of its affiliates 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.

                                                                      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>


<TABLE>
<CAPTION>
                                                          Initial
                   Class                                Certificate
                     of             Pass-Through         Principal
                Certificates            Rate              Balance                  Features
                ------------        ------------         ----------                ---------
                 <S>                <C>                 <C>                    <C>
                 (       )          (        )%         $(        )            (             )

</TABLE>

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


<TABLE>
<CAPTION>

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

</TABLE>


<TABLE>
<CAPTION>
                                         As of                           As of Date of
                                      Delivery Date                     Initial Issuance
                                      -------------                     ----------------
<S>                                     <C>                                 <C>
SENIOR PERCENTAGE                       (      )%                           (      )%
SUBORDINATE PERCENTAGE                  (      )%                           (      )%

</TABLE>

<TABLE>
<CAPTION>
Ratings:                    Rating Agency                      Class                Voting Rights:
                            -------------                      -----                -------------
<S>                          <C>                               <C>                    <C> 
                             (        )                                               (        )
                             (        )
                             (        )
                             (        )

</TABLE>











   
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.
    

PROSPECTUS
- --------

                SUBJECT TO COMPLETION, DATED MAY 23, 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  and/or multifamily  mortgage  loans  (or  certain  balances  thereof)
(collectively, the "Mortgage Loans"), unsecured home improvement  installment
sales contracts and  installment loans ("Unsecured Home  Improvement Loans"),
mortgage  participations ("Mortgage  Participations"), mortgage  pass-through
certificates or mortgage-backed  securities evidencing  interests in Mortgage
Loans or secured thereby (the "MBS"),  manufactured housing  installment sale
contracts  or  installment  loan  agreements  ("Contracts"),  certain  direct
obligations of the  United  States,  agencies  thereof  or  agencies  created
thereby (the "Government Securities"), certain small business loans described
herein  or a combination of Mortgage Loans, Unsecured Home Improvement Loans,
Mortgage  Participations,  MBS, Contracts, Government  Securities and/or such
small  business  loans  (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 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 "Special  Considerations" herein and  such information as may  be set
forth under  the caption "Special  Considerations" 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 "Certain 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, 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

SPECIAL CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . .  16

DESCRIPTION OF THE TRUST FUNDS  . . . . . . . . . . . . . . . . . . . . .  22

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29

YIELD CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  29

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35

DESCRIPTION OF THE SECURITIES . . . . . . . . . . . . . . . . . . . . . .  35

DESCRIPTION OF THE AGREEMENTS . . . . . . . . . . . . . . . . . . . . . .  43

DESCRIPTION OF CREDIT SUPPORT . . . . . . . . . . . . . . . . . . . . . .  66

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS . . . . . . . . . . . . . . . . .  67

CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . . .  82

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . 115

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . . 119

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120

FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . 112

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 Certificates . . . . . . .     Asset-Backed    Certificates    (the
                                          "Certificates")  and  Asset   Backed
                                          Notes  (the  "Notes"  and,  together
                                          with    the     Certificates,    the
                                          "Securities"), issuable in 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  Certificates 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,
                                          Unsecured  Home  Improvement  Loans,
                                          Contracts,   Government   Securities
                                          and   the   small   business   loans
                                          described herein 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
                                          and/or    multifamily   loans    (or
                                          certain      balances       thereof)
                                          (collectively,     the     "Mortgage
                                          Loans"),   mortgage   participations
                                          ("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 (i)
                                          one-   to  four-family   residential
                                          properties or security interests  in
                                          shares    issued   by    cooperative
                                          housing    corporations     ("Single
                                          Family   Properties")   and/or  (ii)
                                          residential  properties   consisting
                                          of  five  or  more  dwelling  units,
                                          including   mixed   residential  and
                                          commercial structures  ("Multifamily
                                          Properties").    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   or    the
                                          Commonwealth  of Puerto  Rico.   The
                                          Prospectus Supplement will  indicate
                                          additional jurisdictions  (which may
                                          be  outside the  United States),  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) Unsecured           Home   The  Assets with respect to a series
               Improvement Loans  . .     of  Securities  may  consist  of  or
                                          include       home       improvement
                                          installment   sales   contracts   or
                                          installment    loans     that    are
                                          unsecured      ("Unsecured      Home
                                          Improvement Loans").  The  Unsecured
                                          Home Improvement Loans  may have any
                                          of  the  features  described   under
                                          "(a)      Mortgage  Assets"   above,
                                          except   that  they   will  not   be
                                          secured  by  a  lien  on   or  other
                                          security  interest in  any property.
                                          Unless    the   context    otherwise
                                          requires,    references    in   this
                                          Prospectus to Mortgage Loans,  Whole
                                          Loans   and   related  terms   shall
                                          include  Unsecured  Home Improvement
                                          Loans  and  related   terms  to  the
                                          extent relevant (e.g.,  a  reference 
							   ---
                                          to  a Mortgaged  Property or  hazard
                                          insurance  does   not  relate  to an
                                          Unsecured     Home       Improvement 
                                          Contract).

           (c) 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   Certificates.      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.

           (d) 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").

           (e) SBA Loans and SBA          If  so   provided  in   the  related
                504 Loans . . . . . .     Prospectus  Supplement,   the  Trust
                                          Fund    may    include    (i)    the
                                          unguaranteed portion of loans  ("SBA
                                          Loans")    originated   under    the
                                          general  business loan  program (the
                                          "Section 7(a) Program")  of the U.S.
                                          Small   Business  Association   (the
                                          "SBA")  created pursuant  to Section
                                          7(a)  of the  Small Business  Act of
                                          1953  (the  "SBA Act")  and/or  (ii)
                                          loans  ("SBA 504  Loans") originated
                                          under  the  SBA's 504  program  (the
                                          "SBA 504 Loan Program").   The loans
                                          originated by the originators  under
                                          the  SBA 504  Loan  Program are  not
                                          guaranteed by  the SBA.   Unless the
                                          context     otherwise      requires,
                                          references  in  this  Prospectus  to
                                          Mortgage  Loans  and  related  terms
                                          shall include SBA Loans and  SBA 504
                                          Loans  and  related   terms  to  the
                                          extent relevant (e.g.,  a  reference
		                                           ---
                                          to  a Mortgaged Property  or  hazard
                                          insurance  does not relate to a  SBA
                                          Loan or a SBA 504 Loan).

           (f) 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."

           (g) 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  "Special  Considerations-Credit
                                          Support       Limitations"       and
                                          "Description of Credit Support."

           (h) 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   or   similar
                                          agreements  provided  to reduce  the
                                          effects   of   interest   rate    or
                                          currency exchange  rate fluctuations
                                          on  the  Assets or  on  one  or more
                                          classes  of  Securities.   (Currency
                                          exchange    agreements   might    be
                                          included in the  Trust Fund if  some
                                          or  all of the Mortgage Assets (such
                                          as   Mortgage   Loans   secured   by
                                          Mortgaged     Properties     located
                                          outside  the  United  States)   were
                                          denominated  in a  non-United States
                                          currency.)  The  principal terms  of
                                          any   such   guaranteed   investment
                                          contract  or  other  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."

           (i) 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       "Special
                                          Considerations-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       "Special
                                          Considerations-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."

  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         "Special
                                          Considerations-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) indebt-
                                          edness 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  "Certain   Federal
                                          Income Tax Consequences" herein  and
                                          in     the    related     Prospectus
                                          Supplement.

                                          The Offered  Certificates evidencing
                                          an   interest   in  a   Trust   Fund
                                          containing   Mortgage   Loans   (not
                                          including       Unsecured       Home
                                          Improvement  Loans,  SBA  Loans  and
                                          SBA  504 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  "Certain  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.

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

      (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.

  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 "Certain  Federal
                                          Income Tax Consequences" herein  and
                                          in such Prospectus Supplement.

                                          Investors  are  advised  to  consult
                                          their  tax  advisors and  to  review
                                          "Certain    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.


                            SPECIAL CONSIDERATIONS

    Investors should  consider, in  connection with the  purchase of  Offered
Securities, among other things, the following factors.

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

    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.

AVERAGE LIFE OF SECURITIES; PREPAYMENTS; YIELDS

    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.

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.

MORTGAGE LOANS AND MORTGAGED PROPERTIES IN GENERAL

    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  residential real estate  market should
experience an  overall decline in  property values such that  the outstanding
balances of the 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  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
Certificates 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."

    Mortgage  Loans secured  by  Multifamily Properties  may entail  risks of
delinquency and foreclosure, and risks of loss in the event thereof, that are
greater than  similar risks  associated with loans  secured by  Single Family
Properties.  The ability of a borrower to repay a  loan secured by an income-
producing  property  typically  is dependent  primarily  upon  the successful
operation  of such  property rather  than upon  the existence  of independent
income or  assets of  the borrower;  thus, the  value of  an income-producing
property typically  is directly related  to the net operating  income derived
from such property.  If the net operating  income of the property  is reduced
(for example, if rental or occupancy  rates decline or real estate tax  rates
or other  operating expenses increase),  the borrower's ability to  repay the
loan may be impaired.  In addition, the concentration of default, foreclosure
and loss risk  for a pool of Mortgage Loans secured by Multifamily Properties
may be  greater than for  a pool of Mortgage  Loans secured by  Single Family
Properties of comparable  aggregate unpaid principal balance because the pool
of Mortgage Loans secured by Multifamily Properties is likely to consist of a
smaller number of higher balance loans.

    If applicable, certain legal  aspects of the Mortgage Loans for  a series
of Certificates  may be described  in the related Prospectus  Supplement. See
also "Certain Legal Aspects of Mortgage Loans" herein. 

BALLOON PAYMENTS

    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.

JUNIOR 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.

CONTRACTS AND MANUFACTURED HOMES IN GENERAL

    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

    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."

UNSECURED HOME IMPROVEMENT LOANS

    The  obligations of  the borrower  under any  Unsecured Home  Improvement
Loan included  in a  Trust Fund  will not be  secured by  an interest  in the
related real  estate or  any other  property, and  the Trust  Fund will  be a
general unsecured creditor as to such obligations.  In the event of a default
under an  Unsecured Home Improvement Loan,  the related Trust  Fund will have
recourse only against  the borrower's assets generally, along  with all other
general unsecured creditors  of the borrower.  In a  bankruptcy or insolvency
proceeding relating to a borrower on an Unsecured  Home Improvement Loan, the
obligations of the borrower under such Unsecured Home Improvement Loan may be
discharged in  their entirety, notwithstanding  the fact that the  portion of
such borrower's assets made available to the related Trust Fund as  a general
unsecured creditor to  pay amounts due and owing  thereunder are insufficient
to  pay all such amounts.   A borrower on  an Unsecured Home Improvement Loan
may  not demonstrate  the  same degree  of  concern over  performance of  the
borrower's  obligations  under  such   Home  Improvement  Loan  as   if  such
obligations were  secured by the  real estate or  other assets owned  by such
borrower.

CREDIT SUPPORT LIMITATIONS

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

    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.

SUBORDINATION OF THE SUBORDINATE CERTIFICATES; EFFECT OF LOSSES ON THE ASSETS

    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  "Certain 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
"Certain Federal Income Tax Consequences-REMICs."

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  multifamily mortgage  loans  (or certain  balances
thereof) (collectively,  the "Mortgage Loans"), including without limitation,
Home  Equity  Loans  and  Home  Improvement Contracts,  (ii)  unsecured  home
improvement  loans  ("Unsecured  Home  Improvement  Loans"),   (iii) mortgage
participations ("Mortgage Participations"), (iv) 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"), (v)  manufactured housing installment sale  contracts and
installment loan agreements (the "Contracts"), (vi) direct obligations of the
United States,  agencies thereof  or agencies created  thereby which  are not
subject to redemption prior to maturity at  the option of the issuer and  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"), (vii) certain  small business loans  defined below
("SBA Loans" and "SBA 504 Loans") or (viii) a combination of  Mortgage Loans,
Unsecured Home Improvement Loans, Mortgage Participations, Contracts, MBS and
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 a
residential property consisting of five or more dwelling units in multi-story
structures  (a  "Multifamily  Property"  and  the  related  Mortgage  Loan  a
"Multifamily 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 or the Commonwealth  of Puerto Rico. 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.   The Mortgaged Properties  may include 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.  Each  Mortgage  Loan  may  contain  prohibitions  on
prepayment  (a "Lock-out  Period"  and,  the date  of  expiration thereof,  a
"Lock-out  Date") or  require payment  of a  premium  or a  yield maintenance
penalty (a  "Prepayment Premium")  in connection with  a prepayment,  in each
case as  described in the  related Prospectus  Supplement. In the  event that
holders of any class or classes of Offered Securities will be entitled to all
or  a portion  of any Prepayment  Premiums collected  in respect  of Mortgage
Loans, the related  Prospectus Supplement will specify the  method or methods
by which any such amounts will be allocated. 

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.

UNSECURED HOME IMPROVEMENT LOANS

    The  Unsecured   Home  Improvement  Loans  may  consist  of  conventional
unsecured home improvement  loans and FHA insured  unsecured home improvement
loans.   Except as otherwise set forth  in the related Prospectus Supplement,
the Unsecured Home  Improvement Loans will be fully amortizing  and will bear
interest at  a fixed or variable annual percentage  rate.  Unless the context
otherwise requires, references  in this Prospectus  to Mortgage Loans,  Whole
Loans and  related terms shall  include Unsecured Home Improvement  Loans and
related  terms to  the extent  relevant  (e.g., a  reference  to a  Mortgaged
Property or hazard insurance does not relate to an Unsecured Home Improvement
Loan).

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. 

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  within fifteen dates  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.

SBA LOANS

    The SBA  Loans will  consist of  the Unguaranteed  Interests (as  defined
below) in loans originated under Section 7(a) (the "Section 7(a) Program") of
the Small Business Act  of 1953 (the "SBA Act"), which  Act created the Small
Business Administration (the  "SBA").  The Section 7(a)  Program was intended
to   encourage  lenders  to  provide   loans  to  existing  qualifying  small
businesses.   Loans  made  under the  Section  7(a) Program  can  be used  to
construct,  purchase, expand or  convert facilities  or to  purchase building
equipment,  leaseholds or  materials.    Money lent  under  the Section  7(a)
Program also can be used for working capital.

    The SBA Loans  are partially guaranteed  by the SBA  pursuant to a  Small
Business  Administration Loan Guaranty  Agreement between the  originator and
the SBA and  pursuant to pertinent SBA  regulations found at 13  C.F.R. parts
120 and 122.  As to any SBA Loan, the right to receive the guaranteed portion
of the  principal balance  thereof together  with interest  thereon at a  per
annum rate in  effect from time to time  plus a fee paid to  the SBA's fiscal
and transfer agent is  referred to herein as the "Guaranteed  Interest."  The
Guaranteed Interest varies from SBA Loan to SBA Loan, will not be included in
the related  Trust Fund and  Securityholders will have  no right or  interest
therein.  As  to any  SBA Loan,  the "Unguaranteed Interest"  will equal  all
payments  and  other  recoveries  on  such  SBA  Loan  not  constituting  the
Guaranteed Interest therein.

    The SBA administers  three levels of lender participation in  the Section
7(a) Program.   Under the first  level, known as  the "Guaranteed Participant
Program," the lender gathers and  processes data from applicants and forwards
it, along  with a request for the SBA's guaranty, to a local SBA office.  The
SBA then  completes an independent  analysis and decides whether  to guaranty
the loan.  SBA turnaround time on such applications varies greatly, depending
on its backlog of loan applications.

    Under the second  level of lender participation, known as  the "Certified
Lender Program,"  the lender (the  "Certified Lender") gathers  and processes
data from  applicants and makes  a request to the  SBA, as in  the Guaranteed
Participant Program procedure.  The SBA then performs an expedited review  of
the  lender's credit  analysis,  which generally  is  completed within  three
working days.  The  SBA requires that lenders originate loans meeting certain
portfolio and volume  criteria before authorizing them to  participate in the
Certified Lender Program.

    Under the  third level of lender  participation, known as  the "Preferred
Lender Program",  the lender  (the "Preferred Lender")  has the  authority to
approve a loan and obligate the SBA to guarantee the loan  without submitting
an  application to  the SBA  for credit  review.   The lender is  required to
notify the  SBA  of the  approved loan  and submit  certain  documents.   The
standards established  for participants in  the Preferred Lender  Program are
more stringent  than those for  participants in the Certified  Lender Program
and involve meeting additional portfolio quality and volume requirements.  In
addition,  before being granted  preferred lender status  under the Preferred
Lender Program in  a particular  SBA district,  the lender must  have been  a
Certified  Lender under the Certified Lender Program in such SBA district for
at least 12 months.

    Unless  the context otherwise requires,  references in this Prospectus to
Mortgage Loans,  Whole Loans and  related terms shall  include SBA  Loans and
related terms  to  the extent  relevant  (e.g., a  reference  to a  Mortgaged
Property or hazard insurance does not relate to a SBA Loan).

SBA 504 LOANS

    The  SBA 504 Loans  will consist  of loans originated  by the originators
under the SBA  504 Loan Program  (the "SBA 504 Loan  Program").  The  SBA 504
Loan  Program was  established under  the  SBA Act  to  encourage lenders  to
provide fixed asset  financing to existing qualifying small  businesses.  SBA
504  Loans  may  be used  for  plant  acquisition,  construction, renovation,
expansion,  land and  site  improvements,  acquisition  and  installation  of
machinery  and  equipment  and  the  interest  on  interim  financing.    The
Originators provide  at least  50% of  project costs in  a conventional  loan
agreement  with  borrowers, with  the  SBA  providing  the remainder  of  the
financing.  Each loan by the Originators must be approved by the SBA.

    The  funds used  by  the  SBA  to  originate its  portion  of  a  project
generated pursuant to the SBA 504 Loan  Program are generated by issuing SBA-
guaranteed debentures on behalf of a certified development company (a "CDC").
A CDC is a non-profit organization sponsored by private interests or by state
or local governments.   The debentures are pooled monthly and  sold through a
certificate mechanism  to the public  market.   The loans  originated by  the
originators under the SBA 504 Loan Program are not guaranteed by the SBA.

    Unless the context  otherwise requires, references in this  Prospectus to
Mortgage Loans, Whole Loans and related terms shall include SBA 504 Loans and
related terms  to  the extent  relevant  (e.g., a  reference to  a  Mortgaged
Property or hazard insurance does not relate to a SBA 504 Loan).

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 "Special Considerations-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  or similar agreements  provided to
reduce the effects of interest rate or currency exchange rate fluctuations on
the  Assets or  on  one or  more classes  of  Securities. (Currency  exchange
agreements might be included in the Trust Fund if some or all of the Mortgage
Assets  (such  as  Mortgage  Loans secured  by  Mortgaged  Properties located
outside the United States) were denominated in a non-United States currency.)
The  principal terms  of any  such  guaranteed investment  contract or  other
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 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 "Special Considerations."

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 and is likely  to be affected by the existence of Lock-out Periods
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  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 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 "Special
Considerations--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 "Special  Considerations--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  "Special  Considerations--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.

DISTRIBUTIONS ON THE SECURITIES OF PREPAYMENT PREMIUMS

    If so provided  in the related Prospectus Supplement, Prepayment Premiums
that are collected on  the Mortgage Assets in the related Trust  Fund will be
distributed on each Distribution Date  to the class or classes  of Securities
entitled  thereto  in  accordance  with  the  provisions  described  in  such
Prospectus Supplement. 

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;

    (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, Home Improvement Contracts and Unsecured Home Improvement 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 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  a financial  intermediary  in the  name of  the
Trustee for the benefit of the Certificateholders.  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  Certificateholders. 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
Certificateholders 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  Certificates  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
Certificateholders  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 "Certain  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.

    In the case of Multifamily Loans, a Mortgagor's  failure to make required
Mortgage  Loan payments  may mean  that operating  income is  insufficient to
service the Mortgage Loan  debt, or may reflect the diversion  of that income
from the servicing of the Mortgage Loan debt.  In addition, a Mortgagor under
a Multifamily Loan that is unable to make Mortgage Loan payments may  also be
unable to make timely payment of all required taxes and otherwise to maintain
and insure the  related Mortgaged Property.  In general, the Servicer will be
required to monitor any Multifamily Loan that is in default, evaluate whether
the causes of the  default can be corrected over a  reasonable period without
significant  impairment  of  the value  of  the  related  Mortgaged Property,
initiate  corrective action  in cooperation  with  the Mortgagor  if cure  is
likely, inspect the related Multifamily  Property and take such other actions
as are consistent with the related  Agreement.  A significant period of  time
may elapse  before the Servicer  is able to  assess the  success of any  such
corrective action  or the need for  additional initiatives.   The time within
which the Servicer can make  the initial determination of appropriate action,
evaluate  the success of  corrective action, develop  additional initiatives,
institute   foreclosure  proceedings   and   actually   foreclose  may   vary
considerably  depending on the  particular Multifamily Loan,  the Multifamily
Property, the Mortgagor, the presence of an acceptable to party to assume the
Multifamily Loan and  the laws of the  jurisdiction in which  the Multifamily
Property is located.

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

    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 Certificateholder)  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  two 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  two 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  Certificate 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 Certificateholders, 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  Certificateholders  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 Certificates 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 Certificates  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 Certificateholders, 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  Certificateholders 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 Certificateholders,  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 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  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
Certificates 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  Certificates
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 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    "Special   Considerations--Credit   Support
Limitations."

SUBORDINATE CERTIFICATES

    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  Mortgage  Assets   prior  to  distributions  on   Subordinate  Securities
evidencing interests in a different group of Mortgage 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 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 legal  aspects of loans secured by single-family or multi-
family  residential properties.    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 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. 

    The  Mortgages  that  encumber  Multifamily  Properties  may  contain  an
assignment  of rents and  leases, pursuant to which  the Mortgagor assigns to
the lender  the Mortgagor's right, title and  interest as landlord under each
lease and the  income derived therefrom, while retaining  a revocable license
to collect  the rents for so long  as there is no default.   If the Mortgagor
defaults, the  license terminates and the  lender is entitled to  collect the
rents.  Local law may require that the lender take possession of the property
and/or obtain a  court-appointed receiver before becoming entitled to collect
the rents.

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  two 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 two 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.

    In   the  case   of  income-producing   Multifamily  Properties,  federal
bankruptcy law may also have the effect  of interfering with or affecting the
ability of the secured  lender to enforce the borrower's assignment  of rents
and leases  related to  the mortgaged  property.   Under Section  362 of  the
Bankruptcy Code, the lender will be stayed from enforcing the assignment, and
the legal proceedings necessary to resolve the issue could be time-consuming,
with resulting delays in the lender's receipt of the rents.

    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 Certificates
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. 

PREPAYMENT CHARGES

    Under certain state laws,  prepayment charges may not be  imposed after a
certain period of time following the origination of mortgage loans secured by
liens  encumbering owner-occupied residential  properties, if such  loans are
paid prior to maturity.  With respect to Mortgaged Properties that are owner-
occupied,  it is anticipated that prepayment  charges may not be imposed with
respect to many of the  Mortgage Loans.  The absence  of such a restraint  on
prepayment,  particularly with respect  to fixed  rate Mortgage  Loans having
higher Mortgage  Rates, may increase  the likelihood of refinancing  or other
early retirement of such loans.

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.

                   CERTAIN 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.

    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, Unsecured Home Improvement Loans,
SBA Loans or SBA 504 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)(5)(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.

    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, 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)(5)(A) and "loans  .   .  .   secured  by, an
interest in real property which is .  .  .  residential real property" within
the   meaning  of  Code   Section  7701(a)(19)(C)(v),  and   interest  income
attributable to 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 (currently more than one year).

    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.

REMICS

    THE DISCUSSION  UNDER THIS HEADING "REMICS"  DOES NOT APPLY TO  ANY TRUST
FUND CONTAINING UNSECURED HOME IMPROVEMENT LOANS, SBA LOANS OR SBA 504 LOANS.

    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)(5)(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)(5)(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)(5)(A) of the Code; (ii)
"loans secured by an interest  in real property" under Section 7701(a)(19)(C)
of the Code;  and (iii) whether the  income on such Certificates  is interest
described in Section 856(c)(3)(B) of the Code.
    

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.

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.  If such a termination occurs, the  Trust Fund will
be considered  to distribute its  assets to the  partners, who would  then be
treated  as  recontributing   those  assets  to  the  Trust  Fund  as  a  new
partnership.    The  Trust  Fund  will  not  comply  with  certain  technical
requirements that  might apply when  such a constructive  termination occurs.
As a result, the  Trust Fund may be subject to certain  tax penalties and may
incur  additional   expenses  if  it   is  required  to  comply   with  those
requirements.  Furthermore, the Trust Fund might not be able to comply due to
lack of data.

    Disposition of  Certificates.   Generally, capital gain  or loss will  be
recognized  on a sale  of Certificates in  an amount equal  to the difference
between  the amount realized and  the seller's tax  basis in the Certificates
sold.  A  Certificateholder's tax basis in a Certificate will generally equal
the  holder's cost  increased  by the  holder's share  of  Trust Fund  income
(includible  in  income) and  decreased  by any  distributions  received with
respect  to  such  Certificate.   In  addition,  both the  tax  basis  in the
Certificates and the amount realized on a sale of a Certificate would include
the holder's share of the Notes  and other liabilities of the Trust Fund.   A
holder acquiring Certificates at different prices may be required to maintain
a single aggregate adjusted tax basis in such Certificates, and, upon sale or
other  disposition of some  of the Certificates,  allocate a  portion of such
aggregate  tax basis  to the  Certificates  sold (rather  than maintaining  a
separate tax basis in each Certificate for purposes of computing gain or loss
on a sale of that Certificate).

    Any  gain on the sale of a Certificate attributable to the holder's share
of unrecognized accrued market discount on the 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.


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-taxing 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  taken into account in  determining whether the substance  of a
transaction  is a sale of property  or a secured loan,  the primary factor in
making  this determination is whether the transferee  has assumed the risk of
loss or other economic burdens relating to the property and has  obtained the
benefits of ownership thereof.  Tax Counsel  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 income 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  minimis 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
from 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 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  a portion  of  an entity)  that is  a  "taxable Mortgage  Pool"  will be
classified as  a taxable  corporation and  will not  be permitted  to file  a
consolidated U.S.  federal income tax  return with another corporation.   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 Trsut 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 exceptions, interest (including OID) paid
on a  Certificate to a  nonresident alien individual, foreign  corporation or
other non-United States  person is  not subject to  U.S. federal income  tax,
provided  that  such  interest  is  not effectively connected with a trade or
business  of  the  recipient  in  the United States and the Certificate Owner
provides the required foreign person information certification.

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

     If the  Trust 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.

     The Small Business Job Protection Act  of 1996 changed the definition of
a "foreign" trust.   Under prior law, the  definition was based on  whether a
trust's  foreign  source  income would  be  subject  to U.S.  tax.    The new
definition  contains two  objective requirements  which,  if satisfied,  will
cause  a trust to be treated as a U.S.  trust.  It looks first to whether the
trust's administration is subject to a U.S. court's "primary supervision" and
second to whether  U.S. fiduciaries control all substantial  decisions of the
trust.   If both these requirements are met,  the trust is a U.S. trust.  All
other trusts are "foreign" trusts.

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  or  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
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.

RECENT LEGISLATION

    During 1996,  President Clinton signed into  law the "Small  Business Job
Protection  Act of 1996" (the "Act").   The Act creates  a new type of entity
for  federal income  tax purposes  called  a "financial  asset securitization
investment  trust" or  "FASIT."   Beginning  in September  of  1997, the  Act
generally  enables certain  arrangements  similar  to a  Trust  Fund that  is
treated as a partnership to elect to be treated as a FASIT.  Under the Act, a
FASIT  generally  would  avoid  federal  income  taxation  and  could   issue
securities  substantially similar  to the  Certificates and Notes,  and those
securities would be treated as  debt for federal income tax purposes.   If so
provided  in  the related  Prospectus  Supplement, the  Agreement,  the Trust
Agreement and/or  the Indenture will  set forth certain conditions  which, if
satisfied, will permit the Depositor to amend such Agreement, Trust Agreement
and/or Indenture in order  to enable all  or a portion of  the Trust Fund  to
qualify  as a FASIT  and to permit a  FASIT election to  be made with respect
thereto, and  to make such  modifications to such Agreement,  Trust Agreement
and/or  Indenture as  may be  permitted by  reason of  the making of  such an
election.  However, the Depositor may, but is not obligated to, cause a FASIT
election  and there can be  no assurance that the Depositor  will or will not
cause any permissible FASIT election to be  made with respect to a Trust Fund
or  amend the  related Agreement,  Trust  Agreement and/or  the Indenture  in
connection with  any election.  Furthermore,  any such election will  be made
only if an opinion of  federal tax counsel or special federal  tax counsel is
rendered that  such election  will not have  material adverse  federal income
consequences to any holder of a Note or Certificate.

                           STATE TAX CONSIDERATIONS

    In addition to the federal income  tax consequences described in "Certain
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.  The
Exemption does not apply  to Certificates evidencing an  interest in a  Trust
Fund containing Unsecured Home Improvement Loans, SBA Loans or SBA 504 Loans.
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 where  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.

    Except as to the status  of SMMEA Securities identified in the Prospectus
Supplement for  a series  as "mortgage related  securities" under  SMMEA, 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. 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  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  acts as agent in the sale
of Offered Securities,  Merrill Lynch will receive a  selling commission with
respect to such Offered Securities, depending on market conditions, expressed
as a  percentage of the aggregate  Certificate 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 elects to  purchase Offered Securities  as
principal,  Merrill  Lynch 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.

    Offered  Securities   will  often  be  sold  primarily  to  institutional
investors.    Purchasers  of  Offered  Securities,  including  dealers,  may,
depending on  the facts and circumstances of such  purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of Offered Securities. Securityholders should
consult with their legal advisors in this regard prior to any such reoffer or
sale. 

    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 in
private transactions.

    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 mortgage pass-through  certificates address the likelihood  of
receipt by certificateholders of all distributions on the underlying mortgage
loans. 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 mortgage pass-through
certificates  and  other  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

Accrual Securities  . . . . . . . . . . . . . . . . . . . . . . . . .  11, 35
Accrued Security Interest . . . . . . . . . . . . . . . . . . . . . . . .  37
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24, 88
Asset Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 22
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  36
Balloon Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  18
Book-Entry Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Buydown Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  33
Buydown Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  10, 29
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Contract Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 8, 22
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Covered Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21, 65
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . .  35, 43
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 22
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14, 115
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 116
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Government Securities . . . . . . . . . . . . . . . . . . . . . . .  1, 8, 22
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . .  13
Home Equity Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 24
Home Improvement Contract . . . . . . . . . . . . . . . . . . . . . . . .  24
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . .  89
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Lock-out Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
manufactured housing contracts  . . . . . . . . . . . . . . . . . . . . .  20
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
MBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 22
MBS Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
MBS Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
MBS Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
MBS Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Merrill Lynch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 112
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Mortgage Loan Group . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6, 22
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Mortgage Participations . . . . . . . . . . . . . . . . . . . . . .  1, 6, 22
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 24
Multifamily Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .  23
Multifamily Property  . . . . . . . . . . . . . . . . . . . . . . . . . 7, 23
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . .  39
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Offered Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  85
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  85
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 37
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .  45
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 115
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  43
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 28
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . .  10, 28
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  88
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Refinance Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . .  13, 91
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  82
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . .  13, 91
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
SBA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 27
SBA Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 27
SBA 504 Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 22
SBA 504 Loan Program  . . . . . . . . . . . . . . . . . . . . . . . 8, 22, 28
Section 7(a) Program  . . . . . . . . . . . . . . . . . . . . . . . . . 8, 27
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 6
Security Balance  . . . . . . . . . . . . . . . . . . . . . . . . . .  11, 38
Security Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Senior Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  11, 35
Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Single Family Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  23
Single Family Property  . . . . . . . . . . . . . . . . . . . . . . . . 7, 23
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14, 117
SMMEA Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 116
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  89
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . .  11, 35
Stripped Principal Securities . . . . . . . . . . . . . . . . . . . .  11, 35
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  53
Subordinate Securities  . . . . . . . . . . . . . . . . . . . . . . .  11, 35
Subsequent Assets . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 28
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  76
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78
Underlying MBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Underlying Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . .  22
Unsecured Home Improvement Loans  . . . . . . . . . . . . . . . . .  1, 7, 22
Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Warranting Party  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Whole Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22






                                   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                      			$303,031
Printing and Engraving   					$ 60,000
Legal Fees and Expenses  					$200,000
Trustee Fees and Expenses    					$ 20,000
Blue Sky Fees and Expenses   					$ 10,000
Rating Agency Fees   						$200,000
Miscellaneous    						$  6,969

Total   							$800,000

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.

 3.1    Certificate  of Incorporation  of  Merrill Lynch  Mortgage Investors,
          Inc., as amended.
*3.2    By-laws of  Merrill Lynch  Mortgage Investors,  Inc. as currently  in
          effect.
*4.1    Form  of   Pooling  and  Servicing   Agreement  (including   form  of
          Certificate as an exhibit thereto).
*4.2    Form of Pooling and Servicing Agreement (Contracts) 
          (including form of Certificate as an exhibit thereto).
*4.3    Form of Trust Agreement (including form of Certificate as an  exhibit
          thereto).
 4.4    Form of Indenture (including form of Note as an exhibit thereto).
 4.5    Form  of  Pooling  and  Servicing  Agreement  (revolving home  equity
          loans) (including form of Certificate as an exhibit thereto).
 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 the 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 and page
          II-4 of Amendment No. 1).
*99.1   Form of Sale and Servicing Agreement.
*99.2   Form of Mortgage Loan Purchase Agreement
 99.3   Form  of Mortgage  Loan  Purchase  Agreement (revolving  home  equity
          loans)
*  Filed previously with the Commission  on September 10, 1996 as an  exhibit
      to Amendment No. 1 to the Registration Statement on Form  S-3 (No. 333-
      07569).

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 No.  1 to the Registration Statement to be  signed on its behalf by
the undersigned, thereunto duly authorized, in New York, New York on the 23rd
day of May, 1997.

                             Merrill Lynch Mortgage Investors, Inc.


                             By:  /s/ Michael M. McGovern    
                             ----------------------------
                             Name:  Michael M. McGovern
                             Title:  Secretary


    KNOW ALL  MEN BY THESE PRESENTS, that each person whose signature appears
below  constitutes and  appoints  each of  Michael  M. McGovern,  Jeffrey  W.
Kronthal, Daniel G. Pace, Peter J. Cerwin and Bruce Ackerman, or any of them,
his  true  and  lawful  attorneys-in-fact  and agents,  with  full  power  of
substitution and  resubstitution, for him  and his name, place  and stead, in
any  and all  capacities, to  sign  any and  all amendments  (including post-
effective amendments) to this  Registration Statement, and to file  the same,
with all exhibits  thereto, and other documents in connection therewith, with
the  Securities and Exchange Commission, granting unto said attorneys-in-fact
and agents, and each of them, full power and authority to do and perform each
and every act and  thing requisite and necessary to be done  in and about the
premises, as fully to  all intents and  purposes as he might  or could do  in
person, hereby ratifying and confirming  all that said attorneys-in-fact  and
agents, or any of them, or their or his substitutes, may lawfully do or cause
to be done by virtue hereof.

    Pursuant to the  requirements of the Securities Act  of 1933, as amended,
this Amendment  No. 1 to  the Registration Statement  has been signed  by the
following persons in the capacities indicated on May 23, 1997.


      Signature                                  Title
      ---------                                  -----
/s/ Jeffrey W. Kronthal       President and Chairman of the Board of
________________________  
                              Directors (Chief Executive Officer)
 (Jeffrey W. Kronthal)

/s/ Daniel G. Pace            Treasurer (Principal Financial Officer and
- -------------------------     Principal Accounting Officer)
   (Daniel G. Pace)

_________________________     Director
  (Donald J. Puglisi
                                           
/s/ Michael M. McGovern       Director           
- --------------------------
  (Michael M. McGovern)



                                                   Registration No. 333-24327

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






                      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.
 3.1    Certificate of Incorporation of Merrill Lynch Mortgage Investors,
           Inc., as amended.
*3.2    By-laws of Merrill Lynch Mortgage Investors, Inc. as currently in
           effect.
*4.1    Form of Pooling and Servicing Agreement (including form of
           Certificate as an exhibit thereto).
*4.2    Form of Pooling and Servicing Agreement (Contracts) 
           (including form of Certificate as an exhibit thereto).
*4.3    Form of Trust Agreement (including form of Certificate as an exhibit
           thereto).
 4.4    Form of Indenture (including form of Note as an exhibit thereto).
 4.5    Form of Pooling and Servicing Agreement (revolving home equity
           loans) (including form of Certificate as an exhibit thereto). 
 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 the 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 and page
           II-4 of Amendment No. 1).
*99.1   Form of Sale and Servicing Agreement.
*99.2   Form of Mortgage Loan Purchase Agreement
 99.3   Form of Mortgage Loan Purchase Agreement (revolving home equity
           loans)
- ----------------
*  Filed previously with the Commission on September 10, 1996 as an exhibit
   to Amendment No. 1   to the Registration Statement on Form S-3 (No. 333-
   07569).



                                                                  Exhibit 1.1



              MERRILL LYNCH MORTGAGE INVESTORS, INC., DEPOSITOR

                           Asset Backed Securities
                                Series 199_-_

                            UNDERWRITING AGREEMENT
                           ----------------------



                                                          __________ __, 1996



MERRILL LYNCH & CO.,
MERRILL LYNCH, PIERCE, FENNER & SMITH 
            INCORPORATED
World Financial Center
North Tower
New York, New York 10281

Ladies and Gentlemen:

     Merrill  Lynch  Mortgage  Investors, Inc.  (the  "Company"),  a Delaware
corporation, with its principal place of business in New York, New York, is a
wholly-owned  limited-purpose  finance  company  of  Merrill  Lynch  Mortgage
Capital Inc. ("MLMC"),  a Delaware corporation, which is  an indirect wholly-
owned subsidiary of Merrill  Lynch & Co., Inc., a Delaware  corporation.  The
Company  has authorized  the issuance  and  sale of  Asset Backed  Securities
having aggregate outstanding principal balances of up to ($____________) (the
"Securities").  The Securities may be  issued in various series, and,  within
each series, in one or more  classes, and, within each class, in one  or more
sub-classes, in one or more offerings on terms determined at the time of sale
(each such series, a "Series" and  each such class, a "Class").  Each  Series
of  the Securities  will be  issued  under a  separate Pooling  and Servicing
Agreement (each,  a "Pooling and  Servicing Agreement") with respect  to such
Series among the Company, as depositor, a master servicer to be identified in
the prospectus supplement for each such  Series (the "Master Servicer") and a
trustee  to be identified  in the prospectus supplement  for each such Series
(the  "Trustee") or  a separate  Trust Agreement  (each a  "Trust Agreement")
between the Company,  an owner trustee (the  "Owner Trustee") to be  named in
the  related prospectus  supplement and  another entity  to be named  in such
prospectus supplement or an Indenture (each an "Indenture") between the trust
created  by  the  related  Trust  Agreement and  an  indenture  trustee  (the
"Indenture  Trustee")  named  in  the  related  prospectus supplement.    The
Securities  will be  described in  the  related prospectus  supplement.   The
Securities  of  each Series  will  evidence  specified  interests in,  or  be
supported by, the  assets (the "Assets") described in  the related prospectus
supplement, and  certain other property  held in  trust with respect  to such
Series (each, a "Trust Fund").

     The Securities are  more fully described in a  Prospectus and Prospectus
Supplement  (hereinafter defined)  which the  Company has  furnished to  you.
Capitalized terms used  but not defined herein shall have  the meanings given
to  them   in  the  (Pooling  and  Servicing   Agreement)  (Trust  Agreement)
(Indenture).   The term "you"  as used herein,  unless the  context otherwise
requires,  shall mean  you and  such persons,  if  any, as  are named  as co-
managers in the applicable Terms Agreement (defined below).

     Each  offering of  Securities pursuant  to this  Agreement will  be made
through  you or through  an underwriting syndicate managed  by you.  Whenever
the Company determines to make an  offering of Securities it will enter  into
an  agreement  (the  "Terms  Agreement")  providing  for  the  sale  of  such
Securities to, and the  purchase and offering thereof by, you  and such other
underwriters, if any,  selected by you as  have authorized you to  enter into
such Terms  Agreement on their  behalf (the "Underwriters," which  term shall
include you whether acting  alone in the sale of Securities or as a member of
an underwriting syndicate).  The Terms Agreement relating to each offering of
Securities shall specify, among other things, the principal amount or amounts
of Securities to be issued, the  price or prices at which the  Securities are
to be purchased by the Underwriters  from the Company and the initial  public
offering price or prices or the method by which the  price or prices at which
such Securities are to be sold will be determined.  A  Terms Agreement, which
shall be substantially in  the form of Exhibit A hereto, may take the form of
an exchange of any standard form of written telecommunication between you and
the Company.  Each offering of Securities will be governed by this Agreement,
as supplemented  by the  applicable Terms Agreement,  and this  Agreement and
such  Terms Agreement shall inure to  the benefit of and  be binding upon the
Underwriters participating in the offering of such Securities.

     The Company has  filed with the Securities and  Exchange Commission (the
"Commission") a  registration statement  on Form     S-3 (File  No. 333-7569)
relating to  the Securities, and  the offering thereof  from time to  time in
accordance with Rule  415 under the Securities  Act of 1933, as  amended (the
"1933 Act"), and has filed, and proposes  to file, such amendments thereto as
may have been required to the date  hereof and as shall be required prior  to
the effective date  thereof pursuant to  the 1933  Act and the  rules of  the
Commission thereunder (the  "Regulations").  Such registration  statement, as
amended at the time when each becomes effective under the 1933 Act and at the
Representation Date defined below, is referred to herein as the "Registration
Statement".  The base prospectus relating to  the sale of a particular Series
of Securities by the Company is referred to herein as the "Basic Prospectus,"
and a  supplement to the  Prospectus contemplated  by Section 3(a)  hereof is
referred  to herein as  a "Prospectus Supplement".   The Basic Prospectus and
the  related Prospectus  Supplement  are  collectively  referred  to  as  the
"Prospectus".

          SECTION 1.  Representations and Warranties.  (a) The Company
                      ------------------------------
represents  and  warrants  to  you  as  of   the  date  hereof,  and  to  the
Underwriters, if any,  named in the applicable Terms Agreement, all as of the
date of  such Terms Agreement (in  each case, the  "Representation Date"), as
follows:

          (1)   The  Registration  Statement, at  the  time the  Registration
     Statement  became   effective  did,  and  the   Registration  Statement,
     Prospectus and Prospectus Supplement as of the applicable Representation
     Date will, comply  in all material respects with the requirements of the
     1933 Act and  the Regulations.  The Registration Statement,  at the time
     it became  effective did  not, and as  of the  applicable Representation
     Date will  not, contain any untrue statement of  a material fact or omit
     to state any material fact required to be stated therein or necessary to
     make the  statements therein,  in the light  of the  circumstances under
     which they were  made, not  misleading.  The  Prospectus, as amended  or
     supplemented as of the applicable Representation  Date, does not contain
     any untrue statement of a material fact or omit to state a material fact
     necessary in  order to make the statements therein,  in the light of the
     circumstances  under which  they were  made,  not misleading;  provided,
     however, that the  Company makes no representations or  warranties as to
     (i) any statements in, or  omissions from, the Registration Statement or
     the Prospectus made in reliance  upon and in conformity with information
     furnished to  the Company in  writing by the Underwriters  expressly for
     use in the Registration Statement  or the Prospectus or (ii) information
     in any "Computational  Materials" or "Structural  Term Sheets" (each  as
     hereinafter defined) provided by the Underwriter to the Company pursuant
     to Section 4 except to the extent that the information set forth therein
     is  based on or  constitutes "Pool Information".   As  used herein, Pool
     Information means information with respect to the characteristics of the
     Assets  as provided  by, or  on behalf of,  the Company  or MLCC  to the
     Underwriter in  final form and  set forth in the  Prospectus Supplement.
     The conditions to  the use by the Company of a registration statement on
     Form S-3 under the 1933 Act, as set forth in the General Instructions to
     Form S-3, have been satisfied with respect to the Registration Statement
     and the Prospectus.   There are no contracts or documents of the Company
     which are required to be filed as exhibits to the Registration Statement
     pursuant to  the 1933  Act or  the Regulations  which have  not been  so
     filed.

          (2)  The Company has been duly organized and is validly existing as
     a corporation in good standing under  the laws of the State of  Delaware
     with  corporate  power and  authority  to  own,  lease and  operate  its
     properties and conduct  its business as described in  the Prospectus and
     to  enter into  and perform  its obligations  under this  Agreement, the
     applicable Pooling and Servicing Agreement, and with respect to a Series
     of Securities, the  Securities and the  applicable Terms Agreement;  and
     the  Company is  duly qualified  as  a foreign  corporation to  transact
     business  and is  in good  standing in  each jurisdiction  in  which the
     ownership or  lease of  its properties  or the  conduct of  its business
     requires such qualification.

          (3)    The  Company is  not  in  violation  of its  certificate  of
     incorporation or by-laws or in  default in the performance or observance
     of any material  obligation, agreement, covenant or  condition contained
     in any contract,  indenture, mortgage,  loan agreement,  note, lease  or
     other instrument to which it is a party or by which it or its properties
     may be bound, which default might result in any material adverse  change
     in the financial condition, earnings, affairs or business of the Company
     or which might materially and  adversely affect the properties or assets
     thereof.

          (4)   The execution and delivery by  the Company of this Agreement,
     the applicable Terms Agreement and  the applicable Pooling and Servicing
     Agreement are within  the corporate power of  the Company and  have been
     duly authorized  by all necessary  corporate action  on the part  of the
     Company; and with respect  to a Series of Securities, neither  the issu-
     ance  and sale of the Securities  to the Underwriters, nor the execution
     and delivery by the  Company of this  Agreement and the related  Pooling
     and  Servicing Agreement,  nor the  consummation by  the Company  of the
     transactions  therein contemplated, nor  compliance by the  Company with
     the  provisions hereof  or  thereof, will  materially  conflict with  or
     result in a material breach of, or constitute  a material default under,
     any  of  the  provisions  of  any law,  governmental  rule,  regulation,
     judgment,  decree or order binding  on the Company  or its properties or
     the restated certificate of incorporation  or by-laws of the Company, or
     any  of the  provisions of  any indenture,  mortgage, contract  or other
     instrument of which the  Company is a party  or by which it is  bound or
     result in the creation or imposition of any lien,  charge or encumbrance
     upon any of  its property pursuant to  the terms of any  such indenture,
     mortgage, contract or other instrument.

          (5)  This  Agreement has been, and each  applicable Terms Agreement
     when executed  and delivered as  contemplated hereby  and thereby,  will
     have been  duly authorized, executed  and delivered by the  Company, and
     each constitutes, or  will constitute when so executed  and delivered, a
     legal, valid and  binding instrument enforceable against  the Company in
     accordance  with  its  terms,  subject  (a)  to  applicable  bankruptcy,
     insolvency, reorganization, moratorium, or other similar laws  affecting
     creditors'  rights generally,  (b)  as  to  enforceability,  to  general
     principles of equity  (regardless of whether enforcement is  sought in a
     proceeding in  equity or  at  law) and  (c)  as to  enforceability  with
     respect  to rights  of  indemnity thereunder,  to limitations  of public
     policy under applicable securities laws.

          (6)    Each  applicable (Pooling  and  Servicing  Agreement) (Trust
     Agreement)  when executed  and  delivered  as  contemplated  hereby  and
     thereby will  have been duly  authorized, executed and delivered  by the
     Company, and  will constitute when  so executed and delivered,  a legal,
     valid   and  binding  instrument  enforceable  against  the  Company  in
     accordance  with  its  terms,  subject  (a)  to  applicable  bankruptcy,
     insolvency, reorganization, moratorium or  other similar laws  affecting
     creditors' rights generally  and (b)  as to  enforceability, to  general
     principles of equity  (regardless of whether enforcement is  sought in a
     proceeding in equity or at law).

          (7)  As  of the Closing Time  (as defined in Section 2  below) with
     respect to a  Series of Securities, the  Securities will have  been duly
     and  validly   authorized  by  the  Company,  and,   when  executed  and
     authenticated  as  specified  in  the  related  (Pooling  and  Servicing
     Agreement) (Trust  Agreement) (Indenture),  will be  validly issued  and
     outstanding and will be entitled to the benefits of the related (Pooling
     and Servicing Agreement) (Trust Agreement) (Indenture).

          (8)   There  are  no actions,  proceedings  or  investigations  now
     pending  against  the Company  or,  to  the  knowledge of  the  Company,
     threatened  against the Company, before any court, administrative agency
     or other  tribunal (i) asserting  the invalidity of this  Agreement, the
     applicable   (Pooling  and   Servicing   Agreement)  (Trust   Agreement)
     (Indenture) or with  respect to a Series of  Securities, the Securities,
     (ii)  seeking  to  prevent  the  issuance  of  such  Securities  or  the
     consummation  of any of the transactions  contemplated by this Agreement
     or  such Pooling and  Servicing Agreement, (iii)  which might materially
     and adversely affect  the performance by the Company  of its obligations
     under,  or the  validity or  enforceability of,  this Agreement  or such
     Securities or  (iv) seeking to  adversely affect the federal  income tax
     attributes of   such  Securities  described in the  Prospectus and   the
     related Prospectus Supplement.

          (9)   Any  taxes,  fees  and other  governmental  charges that  are
     assessed and due in connection with the execution, delivery and issuance
     of  this Agreement,  the applicable  (Pooling  and Servicing  Agreement)
     (Trust   Agreement)  (Indenture)  and  with   respect  to  a  Series  of
     Securities, or the  Securities shall have been  paid at or prior  to the
     Closing Time with respect to such Series of Securities.

          (10)    No filing  or  registration  with,  notice to  or  consent,
     approval, authorization or order of  any court or governmental authority
     or  agency  is required  for  the consummation  by  the  Company of  the
     transactions  contemplated by this Agreement, the applicable Pooling and
     Servicing  Agreement or the  applicable Terms Agreement,  except such as
     may be required under the 1933 Act, the Regulations, or state securities
     or Blue Sky laws.

          (11)   The Company  possesses all material  licenses, certificates,
     authorities  or permits  issued  by the  appropriate  state, federal  or
     foreign regulatory agencies or bodies  necessary to conduct the business
     now operated by  it and as described  in the Prospectus and  the Company
     has  received no  notice of  proceedings relating  to the  revocation or
     modification  of  any  such license,  certificate,  authority  or permit
     which,  singly or  in the  aggregate, if the  subject of  an unfavorable
     decision, ruling or  finding, would materially and  adversely affect the
     conduct  of the business,  operations, financial condition  or income of
     the Company.

          (12)    As of  the  Closing  Time,  with  respect to  a  Series  of
     Securities, each of the  Assets will have the  characteristics described
     in the Prospectus Supplement.

          (13)   Neither  the Company  nor  the  Trust Fund  created  by  the
     applicable (Pooling and  Servicing Agreement) (Trust Agreement)  will be
     subject  to registration as an "investment company" under the Investment
     Company Act of 1940, as amended (the "1940 Act").

          (14)  At the Closing Time, with respect to a Series  of Securities,
     the  Securities, the applicable (Pooling and Servicing Agreement) (Trust
     Agreement)  (Indenture), the applicable  Terms Agreement and  any Credit
     Enhancement,  if any,  will  conform  in all  material  respects to  the
     descriptions thereof contained in the Prospectus.

          (15)  At the Closing Time, with respect to a Series  of Securities,
     the Securities shall  have received the certificate ratings specified in
     the related Terms Agreement.

     (b)  The Underwriter represents  and warrants to,  and agrees with,  the
Company as  of the date  hereof and as  of the  Representation Date that  the
Underwriter has complied and will comply with all of  its obligations arising
under  Section 4  and,  with  respect  to  the  Computational  Materials  and
Structural Term Sheets, if any,   provided by the Underwriter to the  Company
pursuant  to  Section 4,  such Computational  Materials  and  Structural Term
Sheets  are  accurate in  all  material  respects  (taking into  account  the
assumptions   explicitly  set  forth  in  such  Computational  Materials  and
Structural Term Sheets, except for  any errors therein attributable to errors
or  mistakes in  the  Pool  Information).   The  Computational Materials  and
Structural Term Sheets provided by  the Underwriter to the Company constitute
a  complete set  of all  Computational Materials  and Structural  Term Sheets
required to be filed with the Commission pursuant to the No-Action Letters.

     Any certificate signed by an officer of the Company, the Guarantor,  the
Master Servicer,  the Insurer or  a provider of Alternate  Credit Enhancement
and delivered to  you or counsel for  the Underwriters in connection  with an
offering of Securities  shall be deemed, a representation and  warranty as to
the  matters covered thereby  to each person to  whom the representations and
warranties in this Section 1 are made.

          SECTION 2.  Purchase and Sale.  The commitment of the Underwriters
                      -----------------
to purchase Securities  pursuant to any  Terms Agreement  shall be deemed  to
have been  made on the  basis of  the representations  and warranties  herein
contained and shall be subject to the terms and conditions herein set forth.

     Payment of the purchase price for, and delivery of, any Securities to be
purchased by the Underwriters shall be  made at the office of Merrill  Lynch,
Pierce, Fenner & Smith Incorporated, World Financial Center, North Tower, New
York,  New York 10281, or at such other  place as shall be agreed upon by you
and the Company, at such time or date as shall be agreed upon  by you and the
Company in the Terms  Agreement (each such time and date being referred to as
a  "Closing Time").    Unless  otherwise specified  in  the applicable  Terms
Agreement,  payment shall  be  made to  the  Company, at  the  option of  the
Company, either (a) by certified or official bank check or checks in New York
Clearing House or similar next day funds payable to the order of the Company,
or (b) in  immediately available Federal funds  wired to such bank as  may be
designated by  the Company;  provided, however,  that if  payment is made  in
immediately  available  Federal  funds,   the  Company  shall  simultaneously
reimburse  the Underwriters for  the cost to the  Underwriters of such funds,
based on the Underwriters' cost of borrowing such funds for  one day at their
most  favorable commercial paper rate  at the Closing  Time.  Such Securities
shall be  in  such denominations  and registered  in such  names  as you  may
request in writing at least two business days prior to the applicable Closing
Time.    Such  Securities, which  may  be  in temporary  form,  will  be made
available for examination  and packaging by you  no later than 12:00  noon on
the first business day prior to the applicable Closing Time.

          SECTION 3.  Covenants of the Company.  The Company covenants with
                      ------------------------
each of you and the Underwriters participating in  the applicable offering of
a Series of Securities, as follows with respect to such Series of Securities:


          (a)   Contemporaneously with the execution of each Terms Agreement,
     the  Company  will prepare  a  Prospectus Supplement  setting  forth the
     principal amount of  Securities covered thereby, the price  or prices at
     which the Securities  are to be purchased  by the Underwriters from  the
     applicable Trust, either the initial  public offering price or prices or
     the method  by which the price or prices by  which the Securities are to
     be   sold  will   be   determined,   the   selling   concession(s)   and
     reallowance(s),  if any,  any delayed  delivery  arrangements, and  such
     other information as you and  the Company deem appropriate in connection
     with the offering of the Securities.  The Company will promptly transmit
     copies  of  the Prospectus  Supplement  to  the  Commission  for  filing
     pursuant  to  Rule  424 under  the  1933  Act and  will  furnish  to the
     Underwriters  as  many  copies  of the  Prospectus  and  such Prospectus
     Supplement as you shall reasonably request.

          (b)  If at any time when the Prospectus is required by the 1933 Act
     to be delivered in connection with sales of the Securities by you or the
     Underwriters, any event shall occur  or condition exists as a  result of
     which it  is necessary, in the opinion of  your counsel, counsel for the
     Company, or otherwise, to further  amend or supplement the Prospectus in
     order  that the Prospectus  will not  include an  untrue statement  of a
     material fact  or omit to state any material  fact necessary to make the
     statements therein, in  the light of circumstances existing  at the time
     it is delivered to a purchaser, not misleading or if it  shall be neces-
     sary, in the  opinion of any such counsel or otherwise, at any such time
     to amend or  supplement the Registration Statement or  the Prospectus in
     order to comply with the requirements of the 1933 Act or the Regulations
     thereunder,  the  Company  will  promptly  prepare  and  file  with  the
     Commission such amendment  or supplement as may be  necessary to correct
     such untrue statement or omission  or to make the Registration Statement
     comply with such requirements, and within two business days will furnish
     to the Underwriters as  many copies of the Prospectus, as  so amended or
     supplemented, as you shall reasonably request.

          (c)  The Company will give  you reasonable notice of its  intention
     to file any amendment to the  Registration Statement or any amendment or
     supplement  to the  Prospectus,  whether  pursuant to  the  1933 Act  or
     otherwise,  will  furnish you  with  copies  of  any such  amendment  or
     supplement or other documents proposed to be filed a reasonable time  in
     advance of filing, and will not file any such amendment or supplement or
     other documents in a form to which you or your counsel shall object.

          (d)   The  Company will  notify  you immediately,  and confirm  the
     notice  in writing,  (i) of the  effectiveness of  any amendment  to the
     Registration  Statement, (ii)  of the  mailing  or the  delivery to  the
     Commission  for  filing of  any  supplement  to  the Prospectus  or  any
     document, other than  quarterly and annual reports to  be filed pursuant
     to the Securities  Exchange Act of  1934, as  amended (the "1934  Act"),
     (iii) of the receipt of any comments from the Commission with respect to
     the Registration Statement, the Prospectus or any Prospectus Supplement,
     (iv)  of any  request  by  the  Commission  for  any  amendment  to  the
     Registration Statement of any amendment  or supplement to the Prospectus
     or for additional information, and (v) of the issuance by the Commission
     of  any stop  order  suspending the  effectiveness  of the  Registration
     Statement or the  initiation of any  proceedings for that purpose.   The
     Company will make every reasonable effort to prevent the issuance of any
     stop order  and, if  any stop  order is  issued, to  obtain the  lifting
     thereof at the earliest possible moment.

          (e)   The Company  will deliver to  you as many signed  and as many
     conformed copies of the Registration Statement (as originally filed) and
     of  each  amendment  thereto  (including  exhibits  filed  therewith  or
     incorporated  by  reference  therein   and  documents  incorporated   by
     reference in the Prospectus) as you may reasonably request.

          (f)  The Company will endeavor, in cooperation with you, to qualify
     the Securities  for offering  and sale  under the applicable  securities
     laws of such  states and other jurisdictions of the United States as you
     may  designate,  and  will  maintain  or cause  to  be  maintained  such
     qualifications in  effect  for  as  long as  may  be  required  for  the
     distribution of  the Securities.   The Company  will file  or cause  the
     filing of such statements  and reports as may be required by the laws of
     each jurisdiction in  which the Securities have been  qualified as above
     provided.

          (g)  The  Company   will  file  the  Computational   Materials  and
     Structural Term Sheets provided to it by the Underwriter under Section 4
     with the Commission pursuant to a  Current Report on Form 8-K not  later
     than  10:00 a.m.  on  the  day   the  Prospectus  is  delivered  to  the
     Underwriter or, in  the case of any Collateral Term Sheet required to be
     filed  pursuant to  the No-Action  Letters,  not later  than the  second
     business day following the first day on which the Collateral Term  Sheet
     has been  sent to a prospective  investor; provided, however,  that as a
     condition  to the filing  of the Computational  Materials and Structural
     Term Sheets by  the Company, the  Company must receive  a letter from  a
     firm of independent certified public  accountants, which letter shall be
     satisfactory in form  and substance to  the Company and its  counsel, to
     the  effect that  such  accountants  have  performed  certain  specified
     procedures, all of which have been agreed to by the Company, as a result
     of which they  have determined the accuracy in all  material respects of
     the  numerical and financial  information included in  the Computational
     Materials and Structural Term Sheets  provided by the Underwriter to the
     Company for filing with the Commission.

          SECTION 4.  Computational Materials, Collateral Term Sheets and
                      ---------------------------------------------------
Structural Terms Sheets.  It is understood that you may prepare and provide
- -----------------------
to  prospective  investors certain  Computational Materials,  Collateral Term
Sheets and  Structural Term  Sheets in connection  with your offering  of the
Securities, subject to the following conditions:

          (a)  The  Underwriter shall  comply with  all  applicable laws  and
     regulations  in  connection  with the  use  of  Computational Materials,
     including the No-Action letter of  May 20, 1994 issued by the Commission
     to  Kidder,  Peabody Acceptance  Corporation  I, Kidder,  Peabody  & Co.
     Incorporated  and Kidder Structured Asset Corporation as made applicable
     to other issuers and underwriters  by the Commission in response to  the
     request   of  the  Public  Securities  Association  dated  May 24,  1994
     (collectively,  the "Kidder/PSA  Letter"),  as well  as  the PSA  Letter
     referred to  below.   The Underwriter shall  comply with  all applicable
     laws  and regulations  in connection  with the  use of  Collateral Terms
     Sheets and  Structural Term  Sheets, including  the No-Action  Letter of
     February 17, 1995  issued  by the  Commission to  the Public  Securities
     Association (the "PSA Letter" and, together with the Kidder/PSA  Letter,
     the "No-Action Letters").

          (b)  As  used  herein,  "Computational Materials"  shall  have  the
     meaning given such term in the No-Action Letters, but shall include only
     those Computational Materials  that have been prepared and  delivered to
     prospective investors  by or at  the direction of  the Underwriter.   As
     used herein, "Structural Term Sheets" and "Collateral Term Sheets" shall
     have the meanings given such terms in the PSA Letter, but  shall include
     (i)  only those  Structural  Term  Sheets that  have  been prepared  and
     delivered  to  prospective investors  by  or  at  the direction  of  the
     Underwriter and  (ii) only those  Collateral Term Sheets that  have been
     prepared by the Company or  the Underwriter and delivered to prospective
     investors by or at the direction of the Underwriter.

          (c)  The  Underwriter shall provide to  the Company copies (in such
     format as is required by the Company) of all Computational Materials and
     Structural Term Sheets that are required to be filed with the Commission
     pursuant to  the No-Action Letters.  The Underwriter may provide  to the
     Company copies  of the foregoing  in a consolidated or  aggregated form,
     including all  information  required to  be  filed.   All  Computational
     Materials and Structural Term Sheets must be provided to  the Company by
     the Underwriter  not later  than 10:00 a.m.  on the  first business  day
     prior to the day  on which the  filing of such materials  is to be  made
     with the Commission. 

          (d)  (i)  All  Computational Materials  and Structural  Term Sheets
     provided  to prospective investors by  the Underwriter that are required
     to be  filed pursuant to  the No-Action Letters  shall bear a  legend on
     each page in the following form:

          "THE  INFORMATION  HEREIN  HAS  BEEN  PROVIDED SOLELY  BY
          MERRILL  LYNCH,  PIERCE,   FENNER  &  SMITH  INCORPORATED
          ("MERRILL LYNCH").  NEITHER MERRILL LYNCH,  THE ISSUER OF
          SECURITIES   NOR  ANY   OF  ITS   AFFILIATES  MAKES   ANY
          REPRESENTATION  AS TO THE ACCURACY OR COMPLETENESS OF THE
          INFORMATION   HEREIN.    THE   INFORMATION    HEREIN   IS
          PRELIMINARY,  AND WILL  BE SUPERSEDED  BY  THE APPLICABLE
          PROSPECTUS  SUPPLEMENT  AND   BY  ANY  OTHER  INFORMATION
          SUBSEQUENTLY  FILED  WITH  THE  SECURITIES  AND  EXCHANGE
          COMMISSION."

               (ii) In the case of Collateral Term Sheets, such legend shall
     also include the following statement:

          "THE  INFORMATION CONTAINED HEREIN  WILL BE SUPERSEDED BY
          THE DESCRIPTION OF  THE COLLATERAL POOL CONTAINED  IN THE
          PROSPECTUS  SUPPLEMENT  RELATING  TO THE  SECURITIES  AND
          SUPERSEDES ALL  INFORMATION CONTAINED  IN ANY  COLLATERAL
          TERM  SHEETS RELATING  TO THE COLLATERAL  POOL PREVIOUSLY
          PROVIDED BY MERRILL LYNCH."

     Notwithstanding the foregoing legends, this subsection (d) shall be
     satisfied if all Computational Materials, Structural Term Sheets and
     Collateral Term Sheets bear a legend in a form or forms previously
     approved in writing by the Company.

          (e)  The Company shall not be obligated to file any Computational
     Materials or Structural Term Sheets that have been determined to contain
     any material errors or omissions; provided, however, that, at the
     request of the Underwriter, the Company shall file Computational
     Materials or Structural Term Sheets containing material errors or
     omissions if clearly marked "superseded by materials dated ____________"
     and accompanied by corrected Computational Materials or Structural Term
     Sheets that are marked "these materials supersede and correct the
     materials dated ____________."


          SECTION 5.  Conditions of Underwriters' Obligations.  The
                      ---------------------------------------
obligations of the Underwriters to purchase Securities pursuant to any Terms
Agreement are subject to the accuracy of the representations and warranties
on the part of the Company herein contained, to the accuracy of the
statements of the Company's officers made pursuant hereto, to the performance
by the Company of all of its obligations hereunder and to the following
further conditions:

          (a)  At the applicable Closing Time (i) no stop order suspending
     the effectiveness of the Registration Statement shall have been issued
     or proceedings therefor initiated or threatened by the Commission, (ii)
     the Securities shall have received the rating or ratings specified in
     the applicable Terms Agreement, and (iii) there shall not have come to
     your attention any facts that would cause you to believe that the
     Prospectus at the time it was required to be delivered to a purchaser of
     the Securities, contained an untrue statement of a material fact or
     omitted to state a material fact necessary in order to make the
     statements therein, in light of the circumstances existing at such time,
     not misleading.

          (b)  At the applicable Closing Time, you shall have received:

               (1)  The favorable opinion, dated as of the applicable Closing
          Time, of Brown & Wood, special counsel to the Company, in form and
          substance satisfactory to such of you as may be named in the
          applicable Terms Agreement, to the effect that:

                    (i)  The Company is validly existing as a corporation in
               good standing under the laws of the State of Delaware.

                   (ii)  The Company has the corporate power and corporate
               authority to carry on its business as described in the
               Prospectus and to own and operate its properties in connection
               therewith.

                  (iii)  This Agreement has been duly authorized, executed
               and delivered by the Company.

                   (iv)  The (Pooling and Servicing Agreement) (Trust
               Agreement) has been duly authorized, executed and delivered by
               the Company and is a valid and binding obligation of the
               Company, enforceable against the Company in accordance with
               its terms, except that (A) such enforcement may be subject to
               bankruptcy, insolvency, reorganization, moratorium or other
               similar laws now or hereafter in effect relating to creditors'
               rights generally and (B) such enforcement may be limited by
               general principles of equity (regardless of whether
               enforcement is sought in a proceeding in equity or at law).

                    (v)  The execution and delivery by the Company of this
               Agreement and the (Pooling and Servicing Agreement) (Trust
               Agreement) and the signing of the Registration Statement by
               the Company are within the corporate power of the Company and
               have been duly authorized by all necessary corporate action on
               the part of the Company; and neither the issue and sale of the
               Securities, nor the consummation of the transactions
               contemplated in this Agreement nor the fulfillment of the
               terms of such Underwriting Agreements will result in any
               violation of the provisions of the certificate of
               incorporation or by-laws of the Company or, to the best of
               such counsel's knowledge, any New York or federal law,
               administrative regulation or administrative or court decree
               applicable to the Company.

                   (vi)  The Securities have been duly authorized by the
               Company and, when executed and authenticated as specified in
               the (Pooling and Servicing Agreement) (Trust Agreement)
               (Indenture) and delivered and paid for pursuant to this
               Agreement and the Sale Agreement, will be duly issued and
               entitled to the benefits of the (Pooling and Servicing
               Agreement) (Trust Agreement) (Indenture).

                  (vii)  To the best of such counsel's knowledge, no filing
               or registration with or notice to or consent, approval,
               authorization or order of any New York or federal court or
               governmental authority or agency is required for the
               consummation by the Company of the transactions contemplated
               by this Agreement, except such as may be required under the
               1933 Act, the Regulations, state securities or Blue Sky laws.

                 (viii)  The Registration Statement is effective under the
               1933 Act and, to the best of such counsel's knowledge and
               information, no stop order suspending the effectiveness of the
               Registration Statement has been issued under the 1933 Act or
               proceedings therefor initiated or threatened by the
               Commission.

                   (ix)  The Pooling and Servicing Agreement is not required
               to be qualified under the Trust Indenture Act of 1939, as
               amended.

                    (x)  To the best of such counsel's knowledge, there are
               no contracts or documents of the Company which are required to
               be filed as exhibits to the Registration Statement pursuant to
               the 1933 Act or the Regulations thereunder which have not been
               so filed.

                   (xi)  The statements in the Prospectus under the heading
               "Certain Federal Income Tax Consequences," to the extent that
               they constitute matters of law or legal conclusions with
               respect thereto, have been prepared or reviewed by such
               counsel and are correct in all material respects.

                  (xii)  The Trust Fund created by the Pooling and Servicing
               Agreement is not required to register as an "investment
               company" under the Investment Company Act of 1940, as amended.

                 (xiii)  The statements in the Prospectus under the caption
               "Description of the Securities," insofar as such statements
               purport to summarize certain terms of the Securities and the
               (Pooling and Servicing Agreement) (Trust Agreement)
               (Indenture), constitute a fair summary of such documents in
               all material respects.

                  (xiv)  The Registration Statement, as of the date it
               becomes effective, and the Prospectus, as of the date thereof
               (other than, in each case, the financial statements and other
               financial, statistical and numerical information included
               therein, as to which no opinion is rendered), complied as to
               form in all material respects with the requirements of the
               1933 Act and the Regulations thereunder.

                  ((xv)  Based solely upon the representations of the Master
               Servicer in the Pooling and Servicing Agreement, the Class A
               Securities will be mortgage related securities, as defined in
               Section 3(a)(41) of the Securities Exchange Act of 1934, as
               amended, so long as such Securities are rated in one of the
               two highest grades by at least one nationally recognized
               statistical rating organization.)

                 ((xvi)  Based solely upon the representations and warranties
               of the Master Servicer in the Pooling and Servicing Agreement
               and assuming compliance with the pertinent provisions of the
               Pooling and Servicing Agreement, as of the date of such
               opinion, under existing law, the Trust Fund will qualify as a
               real estate mortgage investment conduit (a "REMIC") under the
               Internal Revenue Code of 1986, as amended, the Class A and the
               Class B Securities will be treated as "regular interests" in
               such REMIC and the Class R Securities will be treated as the
               single class of "residual interests" in such REMIC.)

     Such counsel shall deliver to you such additional opinions addressing
the transfer by the Company to the Trustee of its right, title and interest
in and to the Assets and other property included in the Trust Fund on the
Closing Time as may be required by each Rating Agency rating the Securities.

     Such counsel shall state that it has participated in conferences with
officers and other representatives of the Company, your counsel,
representatives of the independent accountants for the Company and you at
which the contents of the Registration Statement and the Prospectus were
discussed and, although such counsel is not passing upon and does not assume
responsibility for, the factual accuracy, completeness or fairness of the
statements contained in the Registration Statement or the Prospectus (except
as stated in paragraphs (xii) and (xiv) above) and has made no independent
check or verification thereof for the purpose of rendering this opinion, on
the basis of the foregoing (relying as to materiality to a large extent upon
the certificates of officers and other representatives of the Company),
nothing has come to their attention that leads such counsel to believe that
either the Registration Statement, at the time it became effective, or the
Prospectus at the time the Prospectus was delivered to you contained or at
the closing time, contains an untrue statement of a material fact or omits to
state a material fact necessary in order to make the statements therein, in
the light of the circumstances under which they were made, not misleading,
except that such counsel need express no view with respect to the financial
statements, schedules and other financial and statistical data included in or
incorporated by reference into the Registration Statement or the Prospectus.

     Said counsel may state that they are admitted to practice only in the
State of New York, that they are not admitted to the Bar in any other State
and are not experts in the law of any other State and to the extent that the
foregoing opinions concern the laws of any other State such counsel may rely
upon the opinion of counsel satisfactory to the Underwriters and admitted to
practice in such jurisdiction.  Any opinions relied upon by such counsel as
aforesaid shall be addressed to the Underwriters and shall be delivered
together with the opinion of such counsel, which shall state that such
counsel believes that their reliance thereon is justified.

                    (2)  The favorable opinion of counsel to the (Owner)
          (Indenture) Trustee, dated as of the applicable Closing Time,
          addressed to you and in form and scope satisfactory to your
          counsel, to the effect that:

                    (i)  The (Owner) (Indenture) Trustee is a
               ____________________ with trust powers, duly organized and
               validly existing in good standing under the laws of
               ________________________, and has all requisite power and
               authority to enter into the Agreement and perform the
               obligations of Trustee.

                   (ii)  The (Pooling and Servicing Agreement) (Trust
               Agreement) (Indenture) has been duly authorized, executed, and
               delivered by the (Owner) (Indenture) Trustee, and constitutes
               the legal, valid, and binding obligation of the (Owner)
               (Indenture) Trustee enforceable against the (Owner)
               (Indenture) Trustee in accordance with its terms, except as
               enforceability may be limited by applicable bankruptcy and
               insolvency laws and other similar laws affecting the
               enforcement of creditors' rights generally and by general
               equity principles.

     In rendering such opinion, such counsel may rely, as to matters of fact,
to the extent deemed proper and stated therein, on certificates of
responsible officers of the (Owner) (Indenture) Trustee or public officials.

                    (3)  The favorable opinion of counsel to the Master
          Servicer, dated as of the applicable Closing Time, addressed to you
          and in form and scope satisfactory to your counsel, to the effect
          that:

                    (i)  The Master Servicer has been duly organized and is
               validly existing as a corporation in good standing under the
               laws of the jurisdiction of its incorporation and is duly
               qualified to do business, and is in good standing, as a
               foreign corporation under the laws of each jurisdiction in
               which the performance of its duties under the applicable
               Pooling and Servicing Agreement would require such
               qualification.

                   (ii)  The execution and delivery by the Master Servicer of
               the applicable Pooling and Servicing Agreement is within the
               corporate power of the Master Servicer and has been duly
               authorized by all necessary corporate action on the part of
               the Master Servicer; and neither the execution and delivery of
               such instrument, nor the consummation of the transactions
               provided for therein, nor compliance with the provision
               thereof, will conflict with or constitute a breach of, or
               default under, any contract, indenture, mortgage, loan
               agreement, note, lease, deed of trust, or other instrument to
               which the Master Servicer is a party or by which it may be
               bound, nor will such action result in any violation of the
               provisions of the charter or by-laws of the Master Servicer or
               any law, administrative regulation or administrative or court
               decree.

                  (iii)  The applicable Pooling and Servicing Agreement has
               been duly executed and delivered by the Master Servicer and
               constitute a valid and binding obligation of the Master
               Servicer enforceable against the Master Servicer in accordance
               with its terms, except that such enforceability thereof may be
               subject to applicable bankruptcy, insolvency, reorganization,
               moratorium or other similar laws affecting creditors' rights
               generally and subject as to enforceability, to general prin-
               ciples of equity (regardless whether enforcement is sought in
               a proceeding in equity or at law).

                   (iv)  The execution, delivery and performance by the
               Master Servicer of the applicable Pooling and Servicing
               Agreement do not require the consent or approval of, the
               giving of notice to, the registration with, or the taking of
               any other action in respect of any federal, state or other
               governmental agency or authority which has not previously
               been effected.

                    (v)  The description of the Master Servicer in the
               Prospectus and the Prospectus Supplement is true and correct
               in all material respects.

                    ((4) The favorable opinion of counsel to each provider of
          Credit Enhancement, if any, named in a Prospectus Supplement, dated
          as of the applicable Closing Time, addressed to you and in form and
          scope satisfactory to your counsel, to the effect that:

                    (i)  Such provider of Credit Enhancement has been duly
               organized and is validly existing as a corporation under the
               laws of the jurisdiction of its incorporation, is duly quali-
               fied to do business in all jurisdictions where the nature of
               its operations as contemplated by the Credit Enhancement
               legally requires such qualification, and has the power and
               authority (corporate and other) to issue, and to take all
               action required of it under, the Credit Enhancement.

                   (ii)  The execution, delivery and performance by such
               provider of Credit Enhancement of the Credit Enhancement have
               been duly authorized by all necessary corporate action on the
               part of the provider of Credit Enhancement, and under present
               law do not and will not contravene any law or governmental
               regulation or order presently binding on such provider of
               Credit Enhancement or the charter of the by-laws of such
               provider of Credit Enhancement or contravene any provision of
               or constitute a default under any indenture, contract or other
               instrument to which the provider of Credit Enhancement is a
               party or by which such provider of Credit Enhancement is
               bound.

                  (iii)  The execution, delivery and performance by such
               provider of Credit Enhancement of the Credit Enhancement do
               not require the consent or approval of, the giving of notice
               to, the registration with, or the taking of any other action
               in respect of any federal, state or other governmental agency
               or authority which has not previously been effected.

                   (iv)  The Credit Enhancement has been duly issued by such
               provider of Credit Enhancement and constitutes the valid and
               binding agreement of such provider of Credit Enhancement,
               enforceable against the provider of Credit Enhancement in
               accordance with its terms, subject to applicable bankruptcy,
               insolvency, reorganization, moratorium or other similar laws
               affecting creditors' rights generally and subject as to
               enforceability to general principles of equity (regardless of
               whether such enforceability is considered in a proceeding in
               equity or at law).

                    (v)  The Credit Enhancement conforms in all material
               respects to the description thereof in the applicable
               Prospectus Supplement under the caption "Credit Enhancement." 
               To the extent required by applicable legal requirements, the
               Credit Enhancement form has been filed with, and approved by,
               all governmental authorities having jurisdiction over the
               provider of Credit Enhancement in connection with such Credit
               Enhancement.)

                    (5)  The favorable opinion or opinions, dated as of the
          applicable Closing Time, of counsel for the Underwriters, with
          respect to the issue and sale of the Securities, the Registration
          Statement, this Agreement, the applicable Terms Agreement, the
          Prospectus, the applicable Prospectus Supplement and other related
          matters as the Underwriters may require.

          (c)  At the applicable Closing Time you shall have received a
     certificate of an Assistant Vice President (or more senior officer) of
     the Company, dated as of such Closing Time, to the effect that the
     representations and warranties of the Company contained in Section 1 are
     true and correct with the same force and effect as though such Closing
     Time were a Representation Date.

          (d)  You shall have received from independent certified public
     accountants acceptable to you, a letter, dated as of the date of the
     applicable Terms Agreement and as of the applicable Closing Time,
     delivered at such times, in the form heretofore agreed to.

          (e)  At the applicable Closing Time, with respect to a Series of
     Securities, each of the representations and warranties of the Master
     Servicer set forth in the related Pooling and Servicing Agreement will
     be true and correct.

          (f)  At the applicable Closing Time, with respect to a Series of
     Securities, the Securities shall have received the certificate rating or
     ratings specified in the related Terms Agreement.

          (g)  At the applicable Closing Time, counsel for the Underwriters
     shall have been furnished with such documents as they may reasonably
     require for the purpose of enabling them to pass upon the issuance and
     sale of the Securities as herein contemplated and related proceedings or
     in order to evidence the accuracy and completeness of any of the
     representations and warranties, or the fulfillment of any of the
     conditions, herein contained; and all proceedings taken by the Company
     in connection with the issuance and sale of the Securities as herein
     contemplated shall be satisfactory in form and substance to you and
     counsel for the Underwriters.

     If any condition specified in this Section shall not have been fulfilled
when and as required to be fulfilled, the applicable Terms Agreement may be
terminated by you by notice to the Company at any time at or prior to the
Applicable Closing Time, and such termination shall be without liability of
any party to any other party except as provided in Section 6.

          SECTION 6.  Payment of Expenses.  The Company will pay all
                      -------------------
expenses incident to the performance of its obligations under this Agreement
and any Terms Agreement, including without limitation those related to (i)
the filing of the Registration Statement and all amendments thereto, (ii) the
printing and delivery to the Underwriters, in such quantities as you may
reasonably request, of copies of this Agreement, each Terms Agreement, any
agreements among Underwriters, the Memorandum and any selling agreements and
Underwriters' questionnaires and powers of attorney, (iii) the preparation,
issuance and delivery of the Securities to the Underwriters, (iv) the fees
and disbursements of the Company's counsel and accountants, (v) the
qualification of the Securities under Securities and Blue Sky laws and the
determination of the eligibility of the Securities for investment in
accordance with the provisions of Section 3(f), including filing fees, and
the fees and disbursements of counsel for the Underwriters in connection
therewith and in connection with the preparation of any Blue Sky Survey and
Legal Investment Survey, (vi) the printing and delivery to the Underwriters,
in such quantities as you may reasonably request, hereinabove stated, of
copies of the Registration Statement, and Prospectus and all amendments and
Supplements thereto, and of any Blue Sky Survey and Legal Investment Survey,
(vii) the printing and delivery to the Underwriter, in such quantities as you
may reasonably request, of copies of each Pooling and Servicing Agreement,
(viii) the fees charged by investment rating agencies for rating the
Securities, (ix) the fee and expenses, if any, incurred in connection with
the listing of the Securities on any national securities exchange, and (x)
the fees and expenses of the Trustee and its counsel.  The cost of the
accountant's comfort letter referred to in Section 3(g) will be an expense of
the Underwriter.

     If a Terms Agreement is terminated by you in accordance with the
provisions of Section 5 or Section 10(i), the Company shall reimburse you for
all reasonable out-of-pocket expenses, including the reasonable fees and
disbursements of counsel for the Underwriters.

          SECTION 7.  Indemnification.
                      ---------------

          (a)  The Company agrees to indemnify and hold harmless the
Underwriters and each person, if any, who controls the Underwriters within
the meaning of Section 15 of the 1933 Act as follows:

                    (i)  against any and all loss, liability, claim, damage
     and expense whatsoever arising out of any untrue statement or alleged
     untrue statement of a material fact contained in the Registration
     Statement (or any amendment thereto), or the omission or alleged
     omission therefrom of a material fact required to be stated therein or
     necessary to make the statements therein not misleading or arising out
     of any untrue statement or alleged untrue statement of a material fact
     contained in any Prospectus (or any amendment or supplement thereto) or
     the omission or alleged omission therefrom of a material fact necessary
     in order to make the statements therein, in light of the circumstances
     under which they were made, not misleading, unless (A) such untrue
     statement or omission or alleged untrue statement or omission was made
     in reliance upon and in conformity with written information furnished to
     the Company by the Underwriters expressly for use in the Registration
     Statement (or any amendment thereto) or any Prospectus (or any amendment
     or supplement thereto) or (B) such untrue statement or omission or
     alleged untrue statement or omission relates to information in any
     Computational Materials or Structural Term Sheets provided by the
     Underwriter to the Company pursuant to Section 4 (except to the extent
     that any untrue statements or errors contained therein are based on or
     constitute Pool Information);

                   (ii)  against any and all loss, liability, claim, damage
     and expense whatsoever to the extent of the aggregate amount paid in
     settlement of any litigation, or investigation or proceeding by any
     governmental agency, or body, commenced or threatened, or of any claim
     whatsoever based upon any such untrue statement or omission, if such
     settlement is effected with the written consent of the Company; and

                  (iii)  against any and all expense whatsoever (including
     the fees and disbursements of counsel chosen by you) reasonably incurred
     in investigating, preparing or defending against any litigation, or
     investigation or proceeding by any governmental agency or body,
     commenced or threatened, or any claim whatsoever based upon any such
     untrue statement or omission, or any such alleged untrue statement or
     omission, to the extent that any such expense is not paid under (i) or
     (ii) above.

This indemnity agreement will be in addition to any liability which the
Company may otherwise have.  Insofar as this indemnity may permit
indemnification for liabilities under the 1933 Act of any person who is a
partner of the Underwriter entitled to indemnity hereby or who controls the
Underwriters within the meaning of Section 15 of the 1933 Act and who, at the
date of this Agreement, is a director, officer or controlling person of the
Company, such indemnity agreement is subject to the undertaking of the
Company in the Registration Statement.

          (b)  Each Underwriter severally agrees to indemnify and hold
harmless the Company, each of the Company's directors, each of the Company's
officers who signed the Registration Statement, and each person, if any, who
controls the Company within the meaning of Section 15 of the 1933 Act against
any and all loss, liability, claim, damage and expense described in the
indemnity contained in subsection (a) of this Section, but only with respect
to (i) untrue statements or omissions, or alleged untrue statements or
omissions, made in the Registration Statement (or any amendment thereto) or
any Prospectus (or any amendment or supplement thereto) in reliance upon and
in conformity with written information furnished to the Company by the
Underwriters expressly for use in the Registration Statement (or any
amendment thereto) or any Prospectus (or any amendment or supplement thereto)
or (ii) information in any Computational Materials or Structural Term Sheets
provided by the Underwriter to the Company pursuant to Section 4 (except to
the extent that any untrue statements or errors contained therein are based
on or constitute Pool Information).  This indemnity agreement will be in
addition to any liability which such Underwriter may otherwise have.

          (c)  Each indemnified party shall give prompt notice to each
indemnifying party of any action commenced against it with respect to which
indemnity may be sought hereunder but failure to so notify an indemnifying
party shall not relieve it from any liability which it may have otherwise
than on account of this indemnity agreement.  An indemnifying party may
participate at its own expense in the defense of such action.  In no event
shall the indemnifying parties be liable for the fees and expenses of more
than one counsel for all indemnified parties in connection with any one
action or separate but similar or related actions in the same jurisdiction
arising out of the same general allegations or circumstances.

          SECTION 8.  Contribution.  In order to provide for just and
                      ------------
equitable contribution in circumstances in which the indemnity agreement
provided for in Section 7 is for any reason held to be unenforceable by the
indemnified parties although applicable in accordance with its terms, the
Company on the one hand, and the Underwriters, on the other, shall contribute
to the aggregate losses, liabilities, claims, damages and expenses of the
nature contemplated by said indemnity agreement incurred by the Company and
one or more of the Underwriters in such proportions that the Underwriters are
responsible for that portion represented by the underwriting compensation
earned by them bears to the initial public offering price or prices and the
Company shall be responsible for the balance; provided, however, that no
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the 1933 Act) shall be entitled to contribution from any person who
was not guilty of such fraudulent misrepresentation.  For purposes of this
Section, each person, if any, who controls the Underwriters within the
meaning of Section 15 of the 1933 Act shall have the same rights to
contribution as the Underwriters and each director of the Company, such
officer of the Company who signed the Registration Statement, and each
person, if any, who controls the Company within the meaning of Section 15 of
the 1933 Act shall have the same rights to contribution as the Company.

          SECTION 9.  Representations, Warranties, and Agreements to
                      ----------------------------------------------
Survive Delivery.  All representations, warranties and agreements
- ----------------
contained in this Agreement, or contained in certificates of officers of the
Company submitted pursuant hereto, shall remain operative and in full force
and effect, regardless of any termination of this Agreement, or any
investigation made by or on behalf of the Underwriters or controlling person
thereof, or by or on behalf of the Company and shall survive delivery of any
Securities to the Underwriters.

          SECTION 10.  Termination of Agreement.  This Agreement may be
                       ------------------------
terminated for any reason at any time by either the Company or you upon the
giving of thirty days' notice of such termination to the other party hereto. 
You, as Representative of the Underwriters named in any Terms Agreement, may
also terminate such Terms Agreement, immediately upon notice to the Company,
at any time at or prior to the applicable Closing Time (i) if there has been,
since the date of such Terms Agreement or since the respective dates as of
which information is given in the Registration Statement or Prospectus any
change, or any development involving a prospective change, in or affecting
the condition, financial or otherwise, earnings, affairs or business of the
Company, whether or not arising in the ordinary course of business, which in
your judgment would materially impair the market for, or the investment
quality of, the Securities to be purchased pursuant to such Terms Agreement,
or (ii) if there has occurred any outbreak of hostilities or other calamity
or crisis the Effect of which on the financial markets of the United States
is such as to make it, in your judgment, impracticable to market such
Securities or enforce contracts for the sale of such Securities, or (iii) if
trading generally on either the New York Stock Exchange or the American Stock
Exchange has been suspended, or minimum or maximum prices for trading have
been fixed, or maximum ranges for prices for securities have been required,
by either of said exchanges or by order of the Commission or any other
governmental authority, or if a banking moratorium has been declared by
either Federal or New York authorities.  In the event of any such
termination, (A) the covenants set forth in Section 3 with respect to any
offering of such Securities shall remain in effect so long as the
Underwriters own any such Securities purchased from the Company pursuant to
the applicable Terms Agreement and (B) the covenant set forth in Section
3(c), the provisions of Section 6, the indemnity agreement set forth in
Section 7, the contribution provisions set forth in Section 8, and the
provisions of Section 9 and 14 shall remain in effect.

          SECTION 11.  Default by One or More of the Underwriters.  If one
                       ------------------------------------------
or more of the Underwriters participating in an offering of Securities shall
fail at the applicable Closing Time to purchase the Securities which it or
they are obligated to purchase hereunder and under the applicable Terms
Agreement (the "Defaulted Securities"), then such of you as are named therein
shall have the right, within 24 hours thereafter, to make arrangements for
one or more of the non-defaulting Underwriters, or any other Underwriters, to
purchase all, but not less than all, of the Defaulted Securities in such
amounts as may be agreed upon and upon the terms herein set forth.  If,
however, you have not completed such arrangements within such 24-hour period,
then:

               (a)  if the aggregate principal amount of Defaulted Securities
     does not exceed 10% of the aggregate principal amount of the Securities
     to be purchased pursuant to such Terms Agreement, the non-defaulting
     Underwriters named in such Terms Agreement shall be obligated to
     purchase the full amount thereof in the proportions that their
     respective underwriting obligations hereunder bear to the underwriting
     obligations of all such non-defaulting Underwriters, or

               (b)  if the aggregate principal amount of Defaulted Securities
     exceeds 10% of the aggregate principal amount of the Securities to be
     purchased pursuant to such Terms Agreement, the applicable Terms
     Agreement shall terminate, without any liability on the part of any non-
     defaulting Underwriters.

     No action taken pursuant to this Section shall relieve any defaulting
Underwriters from liability with respect to any default of such Underwriters
under this Agreement and the applicable Terms Agreement.

     In the event of a default by any Underwriters as set forth in this
Section, either you or the Company shall have the right to postpone the
applicable Closing Time for a period of time not exceeding seven days in
order that any required changes in the Registration Statement or Prospectus
or in any other documents or arrangements may be effected.

          SECTION 12.  Notices.  All notices and other communications
                       -------
hereunder shall be in writing and shall be deemed to have been duly given if
mailed or transmitted by any standard form of telecommunication.  Notices to
the Underwriters shall be directed to you at the address set forth on the
first page hereof, attention Syndicate Department.  Notices to the Company
shall be directed to Merrill Lynch Mortgage Investors, Inc., 250 Vesey
Street, World Financial Center - North Tower, 10th Floor, New York, New York
10281-1310, attention of the Secretary, with a copy to the Treasurer.

          SECTION 13.  Parties.  This Agreement shall inure to the benefit
                       -------
of and be binding upon you and the Company and any Terms Agreement shall
inure to the benefit of and be binding upon the Company and any Underwriters
who become a party to any Terms Agreement, and their respective successors. 
Nothing expressed or mentioned in this Agreement or any Terms Agreement is
intended or shall be construed to give any person, firm or corporation, other
than the parties hereto or thereto and their respective successors and the
controlling person and officers and directors referred to in Sections 7 and 8
and their heirs and legal representatives any legal or equitable right,
remedy or claim under or with respect to this Agreement or any Terms
Agreement or any provision herein or therein contained.  This Agreement and
any Terms Agreement and all conditions and provisions hereof or thereof are
intended to be for the sole and exclusive benefit of the parties and their
respective successors and their heirs and legal representative (to the extent
of their rights as specified herein and therein) and for the benefit of no
other person, firm or corporation.  No purchaser of Securities from any
Underwriters shall be deemed to be a successor by reason merely of such
purchase.

          SECTION 14.  Governing Law and Time.  This Agreement and each
                       ----------------------
Terms Agreement shall be governed by the laws of the State of New York. 
Specified times of day refer to New York City time.

          SECTION 15.  Counterparts.  This Agreement and any Terms
                       ------------
Agreement may be executed in counterparts, each of which shall constitute an
original of any party whose signature appears on it, and all of which shall
together constitute a single instrument.

                                 *    *    *

     If the foregoing is in accordance with your understanding of our
agreement, please sign and return to us a counterpart hereof, whereupon this
instrument along with all counterparts will become a binding agreement
between you and the Company in accordance with its terms.

                                                                      Very
truly yours,

                         MERRILL LYNCH MORTGAGE INVESTORS, INC.



                         By
                           -----------------------------------------------
                         Name:  
                         Title: 


CONFIRMED AND ACCEPTED, as of
the date first above written:

MERRILL LYNCH & CO.,
MERRILL LYNCH, PIERCE, FENNER
  & SMITH INCORPORATED



By____________________________
Name:  
Title: 



                    MERRILL LYNCH MORTGAGE INVESTORS, INC.
                   ASSET BACKED SECURITIES, SERIES 199_____


                               TERMS AGREEMENT
                               ---------------

                                                  Dated:  _____________, 199_

To:       Merrill Lynch Mortgage Investors, Inc., as Depositor (the
          "Depositor") under the Pooling and Servicing Agreement to be dated
          as of _____________, 199_ (the "Agreement").

Re:       Underwriting Agreement dated ____________, 199_.


Series Designation: Merrill Lynch Mortgage Investors, Inc., Asset Backed
- ------------------
Securities, Series 199_-_.



<TABLE>
Terms of the Securities and Underwriting Compensation:
- -----------------------------------------------------
<CAPTION>

       Class (1)          Original Principal                Pass-Through                 Price to
                                Amount                          Rate                      Public 
                             $__________*                      **                           ***
        <S>               <C>                               <C>                           <C>


</TABLE>

_________________________

(1)  The Class __ Securities are the Offered Securities.  The Class __
     Security is subordinate to the Offered Securities.

*    Approximate.  Subject to permitted variance of plus or minus 5%.

**   Subject to the more precise formulation described in the Prospectus (as
     defined below).

***  The Class __ Securities are being offered by the Underwriter from time
     to time in negotiated transactions or otherwise at varying prices to be
     determined, in each case, at the time of sale.


                         Moody's             Standard &
Security              Investors              Poor's Ratings
Rating                   Service             Services      
- -----------              ---------           --------------

                         


(REMIC Election:
 --------------

     The Depositor intends to cause the Trust Fund (exclusive of the security
interest in the Additional Collateral) to elect to be treated as a REMIC as
described in the Prospectus dated ___________, 199_ and the Prospectus
Supplement relating to the Class __ Securities, dated ____________, 199_
(together, the "Prospectus").)


Trust Fund:
- ----------

     As described in the Prospectus.


(Credit Enhancement:
 ------------------

     Payments on the Class __ Securities will be supported by (a limited
purpose surety bond), (a certificate insurance policy), (subordinate
class(es)) and (by overcollateralization), as described in the Prospectus.)


Cut-off Date:
- ------------

     ___________, 199_.


Distribution Date:
- -----------------

     The __th day of each month or, if such day is not a Business Day, the
first Business Day thereafter, commencing in _____ 199.


Purchase Price:
- --------------

     The purchase price payable by the Underwriter for the Class __
Securities is a percentage of the principal amount of such Class, as follows:

<TABLE>
<CAPTION>                                   Aggregate Original                     Percentage
                                                Principal                               of
              Class                              Amount                             Principal
              <S>                          <C>                                      <C>            
                                           $                                                     %   *

</TABLE>


     * The Class __ Securities are being offered by the Underwriter from time
     to time in negotiated transactions or otherwise at varying prices to be
     determined, in each case, at the time of sale.


     (The undersigned represents and agrees that (i) it has not offered or
sold and, prior to the expiration of the period of six months from the
Closing Date referred to below, will not offer or sell any Class __
Securities to persons in the United Kingdom, except to persons whose ordinary
activities involve them in acquiring, holding, managing or disposing of
investments (as principal or agent) for the purposes of their businesses or
otherwise in circumstances that have not resulted and will not result in an
offer to the public in the United Kingdom within the meaning of the Public
Offers of Securities Regulation 1995; (ii) it has complied and will comply
with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the Class __ Securities in,
from or otherwise involving the United Kingdom; and (iii) it has only issued
or passed on and will only issue or pass on in the United Kingdom any
documents received by it in connection with the issue of the Class __
Securities to a person who is of a kind described in Article 11(3) of the
Financial Services Act 1986 (Investment Advertisements)(Exemptions) Order
1995, or is a person to whom such document may otherwise lawfully be issued
or passed on.)
                                *     *     *

Closing Date and Location:
- -------------------------

_____________, 199_ at the offices of Brown & Wood, One World Trade Center,
New York, New York 10048.


                              MERRILL LYNCH & CO.,
                              MERRILL LYNCH, PIERCE, FENNER & SMITH    
INCORPORATED



                              By:_____________________________
                              Name:  
                              Title: 


ACCEPTED:

MERRILL LYNCH MORTGAGE INVESTORS, INC.




By:__________________________
Name:  


                                                                  Exhibit 3.1


                       OFFICERS CERTIFICATE RELATING TO
                    RESTATED CERTIFICATE OF INCORPORATION
                                      OF
                    MERRILL LYNCH MORTGAGE INVESTORS, INC.

     The  undersigned, Bowers  W. Espy,  III,  the President,  and Steven  B.
Theobald, the Secretary of Merrill Lynch Mortgage Investors, Inc., a Delaware
corporation  (the  "Corporation"), pursuant  to  Section 245  of  the General
Corporation Law of  the State of Delaware, do hereby certify and set forth as
follows:

          1.   The   name  of  the  Corporation  is  Merrill  Lynch  Mortgage
     Investors, Inc.

          2.   The original  Certificate of Incorporation of  the Corporation
     was filed  with the Secretary of State of the  State of Delaware on June
     13, 1986.   The  original Certificate of  Incorporation was  amended and
     restated as filed with the Secretary  of State of the State of  Delaware
     on April 27, 1987.

          3.   By unanimous  written consent  of the  Board  of Directors,  a
     resolution was  duly adopted setting  forth the following  amendment and
     restatement  of the  Certificate of  Incorporation  of the  Corporation,
     declaring  such amendment and restatement to  be advisable and directing
     such statement to be submitted to the sole stockholder for approval  and
     said amendment  and restatement was  adopted by the sole  stockholder by
     its written consent  in accordance with Sections 228, 242 and 245 of the
     General Corporation Law of the State of Delaware.

          4.   The   Certificate  of  Incorporation  of  the  Corporation  is
     restated hereby to read in its entirety as follows:




                                   RESTATED
                         CERTIFICATE OF INCORPORATION
                                      OF
                    MERRILL LYNCH MORTGAGE INVESTORS, INC.

     FIRST:  The name of the Corporation is Merrill Lynch Mortgage Investors,
     -----
Inc. (hereinafter referred to as the "Corporation").

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

     THIRD:  The purpose of the Corporation is limited to: (a) issuing and
     -----
selling one or more series of  bonds secured primarily by mortgage collateral
and manufactured housing conditional sales contracts and loan agreements (the
"Contracts"),  investing in certain  mortgage collateral and  Contracts to be
purchased  with the proceeds of bonds secured by such mortgage collateral and
Contracts and taking  certain other action with respect  thereto, (b) selling
interests  in mortgage loans,  mortgage collateral and  Contracts, evidencing
such interests with pass-through certificates, using the proceeds of the sale
of the  pass-through certificates  to acquire  the  mortgage loans,  mortgage
collateral and  Contracts, retaining  an interest,  including a  subordinated
interest, in the  mortgage loans, mortgage  collateral or Contracts  required
and sold and taking certain other action with respect thereto, and (c) acting
as settlor or  depositor of trusts formed to issue series of bonds secured by
mortgage  obligations, pass-through certificates  in mortgage loans  or other
mortgage  collateral and  Contracts and  investing in  or selling  beneficial
interests in the same.  The Corporation is not otherwise authorized  to trade
or deal in securities or  engage in any other activity other than issuing and
selling   bonds  or  pass-through  certificates  under  an  indenture,  trust
agreement, pooling  and  servicing agreement  or other  agreement, acting  as
settlor  or  depositor  of  a  trust  formed  to  issue  and  sell  bonds  or
pass-through certificates and investing in or selling beneficial interests in
the same,  acquiring, owning,  holding and pledging  or selling  interests in
residential mortgage loans, mortgage collateral and Contracts, investing cash
balances on an  interim basis in certain short-term  investments and engaging
in activities incidental to and necessary to accomplish the foregoing.

     FOURTH: The total number of shares of stock which the Corporation shall
     ------
have authority to issue  is 1,000 shares of Common  Stock, each having a  par
value of one penny ($.01).

     FIFTH:
     -----

          (1)  The  business and affairs of  the Corporation shall be managed
     by or under the direction of the Board of Directors.

          (2)  The   directors  shall   have   concurrent   power  with   the
     stockholders to make, alter, amend, change, add to or repeal the By-Laws
     of the Corporation.

          (3)  The number  of directors of  the Corporation shall be  as from
     time to time fixed by, or in the manner provided in, the  By-Laws of the
     Corporation.  Election of directors need not be by written ballot unless
     the By-Laws so provide.  At least one director and one executive officer
     of the Corporation (who may be the  same person) will not be a director,
     officer or employee of any direct or ultimate parent of the Corporation.

          (4)  In addition  to the  powers and  authority hereinbefore  or by
     statute   expressly  conferred  upon  them,  the  directors  are  hereby
     empowered to exercise all such powers and do all such acts and things as
     may be exercised  or done by the Corporation,  subject, nevertheless, to
     the  provisions of the General Corporation  Law of the State of Delaware
     (the "GCL"), this  Certificate of Incorporation and  any By-Laws adopted
     by  the stockholders;  provided,  however,  that  no  By-Laws  hereafter
     adopted  by the  stockholders  shall  invalidate any  prior  act of  the
     directors  which would  have been  valid if  such By-Laws  had not  been
     adopted.  The  Corporation's board of directors will  duly authorize all
     of the Corporation's actions.

          (5)  The  Corporation's assets will not be commingled with those of
     any direct or ultimate parent of the Corporation.

          (6)  The Corporation will maintain  separate corporate records  and
     books of account  from those  of any  direct or ultimate  parent of  the
     Corporation.

          (7)  The Corporation will maintain and conduct its business from an
     office  separate  from  that  of  any  direct  or  ultimate  parent,  or
     affiliate, of the Corporation.

     SIXTH:  Meetings of stockholders may be held within or without the State
     -----
of Delaware, as the By-Laws may provide.

The books of the Corporation may be kept (subject to any  provision contained
in  the GCL) outside the State of Delaware  at such place or places as may be
designated from  time to time by the Board of  Directors or in the By-Laws of
the Corporation.

     SEVENTH:  Whenever a compromise or arrangement is proposed between this
     -------
Corporation  and its  creditors or  any  class of  them  and/or between  this
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction  within  the State  of  Delaware may,  on the  application  in a
summary way of this Corporation or of  any creditor or stockholder thereof or
on  the  application  of  any   receiver  or  receivers  appointed  for  this
Corporation  under  the  provisions of  Section  291  of the  GCL  or  on the
application  of trustees  in  dissolution  or of  any  receiver or  receivers
appointed for  this Corporation under  the provisions  of Section 279  of the
GCL, order a  meeting of the creditors  or class of creditors,  and/or of the
stockholders or class  of stockholders of  this Corporation, as the  case may
be, to be summoned in such  manner as the said court directs.   If a majority
in number representing  three-fourths in value of  the creditors or  class of
creditors,  and/or of  the  stockholders  or class  of  stockholders of  this
Corporation, as the case may be,  agree to any compromise or arrangement  and
to any reorganization of this Corporation as a consequence of such compromise
or   arrangement,   the  said   compromise  or   arrangement  and   the  said
reorganization  shall,  if  sanctioned  by   the  court  to  which  the  said
application  has been  made, be  binding  on all  the creditors  or  class of
creditors, and/or on  all the stockholders or class of  stockholders, of this
Corporation, as the case may be, and also on this Corporation.

     EIGHTH: No director shall be personally liable to the Corporation or any
     ------
of  its  stockholders  for  monetary damages  for  breach  o(Pound  Sterling)
fiduciary duty as a director, except for  liability (i) for any breach of the
director's  duty of loyalty to the  Corporation or its stockholders, (ii) for
acts or omissions  not in good faith or  which involve intentional misconduct
or a  knowing violation of law, (iii)  pursuant to Section 174 of  the GCL or
(iv) for any transaction from which the director derived an improper personal
benefit.    Any  repeal  or  modification  of  this  Article  EIGHTH  by  the
stockholders  of the  Corporation shall  not  adversely affect  any right  or
protection  of a  director of the  Corporation existing  at the time  of such
repeal or modification with  respect to acts or omissions  occurring prior to
such repeal or modification.

     NINTH:  The Corporation reserves the right to amend, alter, change or
     -----
repeal any provision  contained in this Certificate of  Incorporation, in the
manner now  or hereafter prescribed by statute, and all rights conferred upon
stockholders herein are granted subject to this reservation.

     IN WITNESS WHEREOF, this Restated  Certificate of Incorporation has been
made under the seal of the Corporation and has been signed by the undersigned
President  of the  Corporation,  and attested  by  the undersigned  Secretary
o(Pound Sterling) the Corporation, as of this 22nd day of July, 1987.



                                   ______________________________
                                   Bowers W. Espy
                                   President



ATTEST:



______________________________
Steven B. Theobald
Secretary

(Corporate Seal)






                       OFFICERS CERTIFICATE RELATING TO
                    RESTATED CERTIFICATE OF INCORPORATION
                                      OF
                    MERRILL LYNCH MORTGAGE INVESTORS, INC.


     The  undersigned, Bowers  W. Espy,  III,  the President,  and Steven  B.
Theobald, the Secretary of Merrill Lynch Mortgage Investors, Inc., a Delaware
corporation  (the "Corporation"),  pursuant  to Section  245  of the  General
Corporation Law of the State of Delaware,  do hereby certify and set forth as
follows:

          1.    The  name  of  the  Corporation  is  Merrill  Lynch  Mortgage
     Investors, Inc.

          2.   The original Certificate  of Incorporation of  the Corporation
     was filed with the Secretary  of State of the State of Delaware  on June
     13, 1986.   The  original Certificate of  Incorporation was  amended and
     restated as  filed with the Secretary of State  of the State of Delaware
     on April 27, 1987.

          3.   By unanimous  written  consent of  the Board  of Directors,  a
     resolution was duly  adopted setting forth  the following amendment  and
     restatement  of the  Certificate of  Incorporation  of the  Corporation,
     declaring such amendment  and restatement to be  advisable and directing
     such statement to be submitted to the  sole stockholder for approval and
     said amendment  and restatement was  adopted by the sole  stockholder by
     its written consent in accordance with Sections 228, 242 and 245  of the
     General Corporation Law of the State of Delaware.

          4.  The Certificate of Incorporation of the Corporation is restated
     hereby to read in its entirety as follows:






                                                                  Exhibit A


                           CERTIFICATE OF AMENDMENT

                                      OF

                         CERTIFICATE OF INCORPORATION

                                      OF

                    MERRILL LYNCH MORTGAGE INVESTORS, INC.

                        * * * * * * * * * * * * * * *


     Merrill  Lynch Mortgage  Investors, Inc.,  a  corporation organized  and

existing under the  General Corporation  law of  the State  of Delaware  (the

"Corporation"), DOES HEREBY CERTIFY:

     FIRST:   That the  Board of Directors  of the Corporation  (the "Board")

has, in accordance  with Section 141(f) of the General Corporation Law of the

State of Delaware, by unanimous written consent of all of the members  of the

Board which has been  filed with the minutes of the proceedings of the Board,

adopted   a  resolution  proposing  and  declaring  advisable  the  following

amendment to the Certificate of Incorporation of the Corporation:

     RESOLVED,  that,  pursuant  to  Section  241  of  the  Delaware  General
Corporation Law,  Article Third  of the Certificate  of Incorporation  of the
Corporation  be, and it  hereby is, amended  and restated in  its entirety as
follows:

               THIRD:  The purpose of the Corporation is limited
               -----
          to:  (a) issuing and selling one or more series of bonds secured
          primarily by mortgage loans,  mortgage collateral, manufactured 
          housing installment sales contracts and loan agreements (the
          "Contracts") and/or other obligations  and evidences of indebtedness,
          and  interests  in or balances  of  any of  the foregoing, investing
          in mortgage loans, mortgage collateral, Contracts and/or other
          obligations and evidences of indebtedness, and interests in or
          balances of any of the foregoing, to be purchased with the proceeds of
          bonds  secured  by such  mortgage  loans, mortgage collateral,
          Contracts and/or  other obligations and evidences  of indebtedness,
          and interests  in or balances of  any of the  foregoing, and taking
          certain other action with respect thereto, (b) selling interests in
          mortgage  loans,  mortgage  collateral,  Contracts,  and/or   other
          obligations  and evidences  of indebtedness,  and  interests in  or
          balances of any  of the foregoing,  evidencing such interests  with
          pass-through or other certificates, using the proceeds of  the sale
          of the pass-through  or other certificates to acquire  the mortgage
          loans,  mortgage collateral, Contracts and/or other obligations and
          evidences of indebtedness,  and interests in or balances  of any of
          the  foregoing,  retaining  an interest,  including  a subordinated
          interest, in  the  mortgage loans,  mortgage collateral,  Contracts
          and/or  other  obligations  and   evidences  of  indebtedness,  and
          interests in or balances of any of the foregoing, acquired and sold
          and  taking  certain other  action  with respect  thereto,  and (c)
          acting as settlor or depositor of trusts formed  to issue series of
          bonds secured by,  or pass-through or other  certificates supported
          by,  mortgage loans,  mortgage collateral,  Contracts  and/or other
          obligations  and evidences  of indebtedness,  and  interests in  or
          balances  of any  of the  foregoing, and  investing in,  selling or
          otherwise dealing with the same.   The Corporation is not otherwise
          authorized to  trade or deal  in securities or engage  in any other
          activity  other than  issuing, selling  or  otherwise dealing  with
          bonds or  pass-through or  other certificates  under an  indenture,
          trust  agreement,   pooling  and   servicing  agreement  or   other
          agreement,  acting as  settlor or  depositor of  a trust  formed to
          issue  and sell  bonds or  pass-through or  other  certificates and
          investing  in,  selling   or  otherwise  dealing  with   the  same,
          acquiring, owning,  holding and  pledging or  selling interests  in
          mortgage  loans,  mortgage   collateral,  Contracts  and/or   other
          obligations  and evidences  of indebtedness,  and  interests in  or
          balances of  any of  the foregoing, investing  cash balances  on an
          interim basis  in certain  short-term investments  and engaging  in
          activities incidental to and necessary or appropriate to accomplish
          the  foregoing,  including   without  limitation  obtaining  credit
          support.

     SECOND:  That, in lieu of taking action at a  meeting called and held in

accordance with Section  222 of the General  Corporation Law of the  State of

Delaware, the sole stockholder of the Corporation has, pursuant to Section 228

of the  General Corporation Law of the State  of Delaware, given unanimous

written consent to the adoption of such amendment.

     THIRD:    That, therefore,  such  amendment  has  been duly  adopted  in

accordance with the provision of  Section 242 of the General  Corporation Law

of the State of Delaware.

     IN WITNESS  WHEREOF,  Merrill  Lynch Investors,  Inc.  has  caused  this

certificate to be signed by Michael M. McGovern,  its Secretary, and attested

by a duly authorized officer of the Corporation, this 26th day  of September,

1996.



                              By____________________________
                                Michael G. McGovern
                                Secretary




ATTEST:


______________________





                                                                  Exhibit 4.4













                      ______________ LOAN TRUST 199_-__,

                                    Issuer

                                     AND

                             (_________________)

                              INDENTURE TRUSTEE

            _________________________________________



                                  INDENTURE

                         Dated as of _________, 199_

            __________________________________________


                              ASSET BACKED NOTES

                    (ASSET BACKED VARIABLE FUNDING NOTES)


                               SERIES 199__-__



                              TABLE OF CONTENTS
                             -----------------

Section                                                                  Page
- -------                                                                ----

                                  ARTICLE I

                                 Definitions

     1.01.  Definitions . . . . . . . . . . . . . . . . . . . . . . . . .   2
     1.02.  Incorporation by Reference of Trust
             Indenture Act  . . . . . . . . . . . . . . . . . . . . . . .   2
     1.03.  Rules of Construction.  . . . . . . . . . . . . . . . . . . .   2

                                  ARTICLE II

                          Original Issuance of Notes

     2.01.  Form  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
     2.02.  Execution, Authentication and Delivery  . . . . . . . . . . .   4

                                 ARTICLE III

                                  Covenants

     3.01.  Collection of Payments on Mortgage Loan
             Accounts . . . . . . . . . . . . . . . . . . . . . . . . . .   6
     3.02.  Maintenance of Office or Agency . . . . . . . . . . . . . . .   6
     3.03.  Money for Payments To Be Held in Trust;
             Paying Agent; Certificate Paying Agent . . . . . . . . . . .   6
     3.04.  Existence . . . . . . . . . . . . . . . . . . . . . . . . . .   8
     3.05.  Payment of Principal and Interest;
             Defaulted Interest . . . . . . . . . . . . . . . . . . . . .   8
     3.06.  Protection of Trust Estate  . . . . . . . . . . . . . . . . .  10
     3.07.  Opinions as to Trust Estate . . . . . . . . . . . . . . . . .  11
     3.08.  Performance of Obligations; Servicing
             Agreement  . . . . . . . . . . . . . . . . . . . . . . . . .  12
     3.09.   Negative Covenants . . . . . . . . . . . . . . . . . . . . .  14
     3.10.  Annual Statement as to Compliance . . . . . . . . . . . . . .  14
     3.11.  Recording of Assignments  . . . . . . . . . . . . . . . . . .  15
     3.12.  Representations and Warranties Concerning
             the Mortgage Loans . . . . . . . . . . . . . . . . . . . . .  15
     3.13.  Indenture Trustee's Review of Related
             Documents  . . . . . . . . . . . . . . . . . . . . . . . . .  15
     3.14.  Trust Estate; Related Documents . . . . . . . . . . . . . . .  16
     3.15.  Amendments to Servicing Agreement . . . . . . . . . . . . . .  18
     3.16.  Master Servicer as Agent and Bailee of
             Indenture Trustee  . . . . . . . . . . . . . . . . . . . . .  18
     3.17.  Investment Company Act  . . . . . . . . . . . . . . . . . . .  18
     3.18.  Issuer May Consolidate, etc., Only on
             Certain Terms  . . . . . . . . . . . . . . . . . . . . . . .  18
     3.19.  Successor or Transferee . . . . . . . . . . . . . . . . . . .  20
     3.20.  No Other Business . . . . . . . . . . . . . . . . . . . . . .  21
     3.21.  No Borrowing  . . . . . . . . . . . . . . . . . . . . . . . .  21
     3.22.  Guarantees, Loans, Advances and Other
             Liabilities  . . . . . . . . . . . . . . . . . . . . . . . .  21
     3.23.  Capital Expenditures  . . . . . . . . . . . . . . . . . . . .  21
     3.24.  Restricted Payments . . . . . . . . . . . . . . . . . . . . .  21
     3.25.  Notice of Events of Default . . . . . . . . . . . . . . . . .  22
     3.26.  Further Instruments and Acts  . . . . . . . . . . . . . . . .  22
     3.27.  Statements to Noteholders . . . . . . . . . . . . . . . . . .  22
     (3.28.  Grant of the Additional Loans  . . . . . . . . . . . . . .   22)
     3.29.  Determination of Note Rate. . . . . . . . . . . . . . . . . .  23
     (3.30.  Payments under the Credit Enhancement
             Instrument . . . . . . . . . . . . . . . . . . . . . . . . .  23
     3.31.      Replacement Credit Enhancement  
             Instrument . . . . . . . . . . . . . . . . . . . . . . . .   24)

                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     4.01.  The Notes(; Increase of Maximum Variable
             Funding Balance; Additional Variable
             Funding Notes) . . . . . . . . . . . . . . . . . . . . . . .  26
     4.02.  Registration of and Limitations on
             Transfer and Exchange of Notes; Appointment
             of Certificate Registrar . . . . . . . . . . . . . . . . . .  28
     4.03.  Mutilated, Destroyed, Lost or Stolen
             Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
     4.04.  Persons Deemed Owners . . . . . . . . . . . . . . . . . . . .  31
     4.05.  Cancellation  . . . . . . . . . . . . . . . . . . . . . . . .  31
     4.06.  Book-Entry Notes  . . . . . . . . . . . . . . . . . . . . . .  32
     4.07.  Notices to Depository . . . . . . . . . . . . . . . . . . . .  32
     4.08.  Definitive Notes  . . . . . . . . . . . . . . . . . . . . . .  33
     4.09.  Tax Treatment . . . . . . . . . . . . . . . . . . . . . . . .  33
     4.10.  Satisfaction and Discharge of Indenture . . . . . . . . . . .  33
     4.11.  Application of Trust Money  . . . . . . . . . . . . . . . . .  35
     (4.12. Subrogation and Cooperation . . . . . . . . . . . . . . . .   35)
     4.13.  Repayment of Moneys Held by Paying
             Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . .  36

                                  ARTICLE V

                                   Remedies

     5.01.  Events of Default . . . . . . . . . . . . . . . . . . . . . .  37
     5.02.  Acceleration of Maturity; Rescission and
             Annulment  . . . . . . . . . . . . . . . . . . . . . . . . .  37
     5.03.  Collection of Indebtedness and Suits for
             Enforcement by Indenture Trustee . . . . . . . . . . . . . .  38
     5.04.  Remedies; Priorities  . . . . . . . . . . . . . . . . . . . .  40
     5.05.  Optional Preservation of the Trust
             Estate . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
     5.06.  Limitation of Suits . . . . . . . . . . . . . . . . . . . . .  43
     5.07.  Unconditional Rights of Noteholders To
             Receive Principal and Interest . . . . . . . . . . . . . . .  44
     5.08.  Restoration of Rights and Remedies  . . . . . . . . . . . . .  44
     5.09.  Rights and Remedies Cumulative  . . . . . . . . . . . . . . .  44
     5.10.  Delay or Omission Not a Waiver  . . . . . . . . . . . . . . .  44
     5.11.  Control by Noteholders  . . . . . . . . . . . . . . . . . . .  44
     5.12.  Waiver of Past Defaults . . . . . . . . . . . . . . . . . . .  45
     5.13.  Undertaking for Costs . . . . . . . . . . . . . . . . . . . .  46
     5.14.  Waiver of Stay or Extension Laws  . . . . . . . . . . . . . .  46
     5.15.  Sale of Trust Estate  . . . . . . . . . . . . . . . . . . . .  46
     5.16.  Action on Notes . . . . . . . . . . . . . . . . . . . . . . .  48
     5.17.  Performance and Enforcement of 
             Certain Obligations  . . . . . . . . . . . . . . . . . . . .  48

                                  ARTICLE VI

                            The Indenture Trustee

     6.01.  Duties of Indenture Trustee . . . . . . . . . . . . . . . . .  50
     6.02.  Rights of Indenture Trustee . . . . . . . . . . . . . . . . .  51
     6.03.  Individual Rights of Indenture Trustee  . . . . . . . . . . .  52
     6.04.  Indenture Trustee's Disclaimer  . . . . . . . . . . . . . . .  52
     6.05.  Notice of Event of Default  . . . . . . . . . . . . . . . . .  52
     6.06.  Reports by Indenture Trustee to Holders . . . . . . . . . . .  52
     6.07.  Compensation and Indemnity  . . . . . . . . . . . . . . . . .  52
     6.08.  Replacement of Indenture Trustee  . . . . . . . . . . . . . .  53
     6.09.  Successor Indenture Trustee by Merger . . . . . . . . . . . .  54
     6.10.  Appointment of Co-Indenture Trustee or
             Separate Indenture Trustee . . . . . . . . . . . . . . . . .  55
     6.11.  Eligibility; Disqualification . . . . . . . . . . . . . . . .  56
     6.12.  Preferential Collection of Claims Against
             Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
     6.13.  Representation and Warranty . . . . . . . . . . . . . . . . .  57
     6.14.  Directions to Indenture Trustee . . . . . . . . . . . . . . .  57

                                 ARTICLE VII

                        Noteholders' Lists and Reports

     7.01.  Issuer To Furnish Indenture Trustee Names
             and Addresses of Noteholders . . . . . . . . . . . . . . . .  58
     7.02.  Preservation of Information;
             Communications to Noteholders  . . . . . . . . . . . . . . .  58
     7.03.  Reports by Issuer . . . . . . . . . . . . . . . . . . . . . .  58
     7.04.  Reports by Indenture Trustee  . . . . . . . . . . . . . . . .  59



                                 ARTICLE VIII



                     Accounts, Disbursements and Releases

     8.01.  Collection of Money . . . . . . . . . . . . . . . . . . . . .  60
     8.02.  Trust Accounts  . . . . . . . . . . . . . . . . . . . . . . .  60
     8.03.  Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . .  61
     8.04.  Release of Trust Estate . . . . . . . . . . . . . . . . . . .  62
     8.05.  Surrender of Notes Upon Final Payment . . . . . . . . . . . .  62

                                  ARTICLE IX

                           Supplemental Indentures

     9.01.  Supplemental Indentures Without Consent
             of Noteholders . . . . . . . . . . . . . . . . . . . . . . .  63
     9.02.  Supplemental Indentures With Consent of
             Noteholders  . . . . . . . . . . . . . . . . . . . . . . . .  64
     9.03.  Execution of Supplemental Indentures  . . . . . . . . . . . .  66
     9.04.  Effect of Supplemental Indenture  . . . . . . . . . . . . . .  66
     9.05.  Conformity with Trust Indenture Act . . . . . . . . . . . . .  67
     9.06.  Reference in Notes to Supplemental 
            Indentures  . . . . . . . . . . . . . . . . . . . . . . . . .  67

                                  ARTICLE X

                             Redemption of Notes

     10.01.  Redemption . . . . . . . . . . . . . . . . . . . . . . . . .  68
     10.02.  Form of Redemption Notice  . . . . . . . . . . . . . . . . .  68
     10.03.  Notes Payable on Redemption Date . . . . . . . . . . . . . .  69


                                  ARTICLE XI

                                Miscellaneous

     11.01.  Compliance Certificates and Opinions,
              etc . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
     11.02.  Form of Documents Delivered to Indenture
              Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .  72
     11.03.  Acts of Noteholders  . . . . . . . . . . . . . . . . . . . .  73
     11.04.  Notices, etc., to Indenture Trustee,
               Issuer, Credit Enhancer and
               Rating Agencies  . . . . . . . . . . . . . . . . . . . . .  73
     11.05.  Notices to Noteholders; Waiver . . . . . . . . . . . . . . .  74
     11.06.  Alternate Payment and Notice
               Provisions . . . . . . . . . . . . . . . . . . . . . . . .  75
     11.07.  Conflict with Trust Indenture Act  . . . . . . . . . . . . .  75
     11.08.  Effect of Headings . . . . . . . . . . . . . . . . . . . . .  76
     11.09.  Successors and Assigns . . . . . . . . . . . . . . . . . . .  76
     11.10.  Separability . . . . . . . . . . . . . . . . . . . . . . . .  76
     11.11.  Benefits of Indenture  . . . . . . . . . . . . . . . . . . .  76
     11.12.  Legal Holidays . . . . . . . . . . . . . . . . . . . . . . .  76
     11.13.  GOVERNING LAW  . . . . . . . . . . . . . . . . . . . . . . .  76
     11.14.  Counterparts . . . . . . . . . . . . . . . . . . . . . . . .  76
     11.15.  Recording of Indenture . . . . . . . . . . . . . . . . . . .  76
     11.16.  Issuer Obligation  . . . . . . . . . . . . . . . . . . . . .  77
     11.17.  No Petition  . . . . . . . . . . . . . . . . . . . . . . . .  77
     11.18.  Inspection . . . . . . . . . . . . . . . . . . . . . . . . .  77
     11.19.  Authority of the Administrator . . . . . . . . . . . . . . .  78

Signatures  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    79
Acknowledgments   . . . . . . . . . . . . . . . . . . . . . . . . . . .    80

EXHIBITS

Exhibit A - Form of Note


Exhibit B - Mortgage Loan Schedule

APPENDIX

Appendix A - Definitions


          This  Indenture, dated as  of ______, 199_,  between ______________
LOAN TRUST 199_-_,  a Delaware business trust, as Issuer  (the "Issuer"), and
(________________), as Indenture Trustee (the "Indenture Trustee"),

                               WITNESSETH THAT:

          Each party  hereto agrees as follows  for the benefit of  the other
party  and for the equal  and ratable benefit of  the Holders of the Issuer's
Series 199__-__ Asset Backed Notes  (and Asset Backed Variable Funding Notes)
((together) the "Notes").

                               GRANTING CLAUSE

          The Issuer  hereby Grants to  the Indenture Trustee at  the Closing
Date, as Indenture Trustee  for the benefit of the Holders of  the Notes, all
of the Issuer's right,  title and interest in and to  whether now existing or
hereafter  created (a)  the Mortgage  Loans and  all monies and  proceeds due
thereon after the Cut-off Date, (b)  the Servicing Agreement and the Mortgage
Loan Purchase Agreement,  (c) all funds  on deposit  in the Funding  Account,
including all income  from the investment and reinvestment  of funds therein,
(d)  all  funds  on deposit  from  time  to time  in  the  Collection Account
allocable to the Mortgage Loans; (e) all  funds on deposit from time to  time
in the Payment Account and in all proceeds thereof; ((f) the Policy;) and (g)
all  present and  future claims,  demands, causes  and chooses  in action  in
respect of any or all of the foregoing and all payments on  or under, and all
proceeds of every kind and nature whatsoever in respect of, any or all of the
foregoing and all payments on  or under, and all  proceeds of every kind  and
nature whatsoever in the  conversion thereof, voluntary or  involuntary, into
cash  or  other  liquid  property,  all  cash  proceeds,  accounts,  accounts
receivable, notes, drafts,  acceptances, checks, deposit accounts,  rights to
payment  of  any  and  every  kind,  and  other  forms   of  obligations  and
receivables, instruments and other property  which at any time constitute all
or  part  of or  are  included  in  the  proceeds  of any  of  the  foregoing
(collectively, the "Trust Estate" or the "Collateral").

          The foregoing  Grant  is made  in trust  to secure  the payment  of
principal of and interest on, and any  other amounts owing in respect of, the
Notes, equally and ratably without prejudice, priority or distinction, and to
secure compliance with the provisions of  this Indenture, all as provided  in
this Indenture.

          The  Indenture  Trustee,  as  Indenture Trustee  on  behalf  of the
Holders of the  Notes, acknowledges such Grant, accepts  the trust under this
Indenture in  accordance with the provisions hereof and agrees to perform its
duties as Indenture Trustee as required herein.



                                  ARTICLE I

                                 Definitions

     Section 1.01.  Definitions.  For all purposes of this Indenture, except
                    -----------
as  otherwise  expressly  provided herein  or  unless  the context  otherwise
requires,  capitalized terms  not  otherwise defined  herein  shall have  the
meanings  assigned  to such  terms  in  the  Definitions attached  hereto  as
Appendix A which is incorporated by reference herein.   All other capitalized
terms used herein shall have the meanings specified herein.


     Section 1.02.  Incorporation by Reference of Trust Indenture Act. 
                    -------------------------------------------------
Whenever this Indenture  refers to a provision  of the TIA, the  provision is
incorporated  by  reference  in and  made  a  part of  this  Indenture.   The
following TIA terms used in this Indenture have the following meanings:

          "Commission" means the Securities and Exchange Commission.

          "indenture securities" means the Notes.

          "indenture security holder" means a Noteholder.

          "indenture to be qualified" means this Indenture.

          "indenture trustee" or "institutional trustee" means  the Indenture
     Trustee.

          "obligor"  on the  indenture  securities means  the Issuer  and any
     other obligor on the indenture securities.

     All other TIA terms used in this Indenture that  are defined by the TIA,
defined by TIA  reference to another  statute or defined  by Commission  rule
have the meaning assigned to them by such definitions.

     Section 1.03.  Rules of Construction.  Unless the context otherwise
                    ---------------------
requires:

            (i)  a term has the meaning assigned to it;

           (ii)  an accounting  term not  otherwise defined  has the  meaning
     assigned   to  it  in  accordance  with  generally  accepted  accounting
     principles as in effect from time to time;

          (iii)  "or" is not exclusive;

           (iv)  "including" means including without limitation; 

            (v)  words in  the singular include  the plural and words  in the
     plural include the singular; and

           (vi)  any  agreement, instrument or statute defined or referred to
     herein  or in  any  instrument or  certificate  delivered in  connection
     herewith means  such agreement,  instrument or statute  as from  time to
     time  amended, modified  or supplemented  and includes  (in the  case of
     agreements or  instruments) references  to all  attachments thereto  and
     instruments incorporated therein; references to a Person are also to its
     permitted successors and assigns.


                                  ARTICLE II

                          Original Issuance of Notes

     Section 2.01.  Form.  The Notes (and the Variable Funding Notes, in each
                    ----
case)  together with the  Indenture Trustee's certificate  of authentication,
shall be  in substantially the  forms set  forth in Exhibit(s) A-1  (and A-2,
respectively,) with such appropriate insertions, omissions, substitutions and
other variations as  are required or permitted by this Indenture and may have
such letters, numbers or  other marks of  identification and such legends  or
endorsements placed thereon as  may, consistently herewith, be  determined by
the officers executing  such Notes,  as evidenced by  their execution of  the
Notes.   Any portion of the text of any  Note may be set forth on the reverse
thereof, with an appropriate reference thereto on the face of the Note.

     The Notes  shall be  typewritten, printed, lithographed  or engraved  or
produced by any  combination of these methods (with or without steel engraved
borders), all as determined by  the Authorized Officers executing such Notes,
as evidenced by their execution of such Notes.

     The terms of the Notes set forth in Exhibits A-1(, A-2) and A-3 are part
of the terms of this Indenture.

     Section 2.02.  Execution, Authentication and Delivery.  The Notes shall
                    --------------------------------------
be executed on behalf  of the Issuer by any of its  Authorized Officers.  The
signature of  any  such Authorized  Officer on  the Notes  may  be manual  or
facsimile.

     Notes bearing the manual or  facsimile signature of individuals who were
at any  time  Authorized  Officers  of the  Issuer  shall  bind  the  Issuer,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior  to the authentication  and delivery of  such Notes or  did not
hold such offices at the date of such Notes.

     The Indenture Trustee shall upon Issuer Request authenticate and deliver
Notes  for  original  issue  in  an aggregate  initial  principal  amount  of
$(______________)  (and Variable  Funding  Notes  for  original issue  in  an
aggregate  initial  principal  amount of  $(_____________)).    (The Security
Balance  of the Variable  Funding Notes in  the aggregate may  not exceed the
Maximum Variable Funding  Balance.)  The aggregate principal  amount of Notes
outstanding at any time may not exceed (the sum of) $(_____________) (and the
Security Balance of Additional Variable  Funding Notes issued pursuant to the
terms of Section 4.01 hereof), except as provided in Section 4.03.

     Each Note  shall be  dated the date  of its  authentication.   The Notes
shall be issuable as registered Notes and the Notes shall be issuable  in the
minimum initial Security Balances of $(________) and in integral multiples of
$(______) in excess thereof.

     (Each Variable  Funding Note shall  be initially issued with  a Security
Balance of $(______) or, if applicable, with a Security Balance in the amount
equal to  the  Additional  Balance Differential  for  the  Collection  Period
related to the Payment Date following  the date of issuance of such  Variable
Funding Note pursuant to Section 4.01(c).)

     No  Note shall  be entitled to  any benefit  under this Indenture  or be
valid or  obligatory for  any purpose, unless  there appears  on such  Note a
certificate of authentication substantially  in the form provided  for herein
executed by  the Indenture  Trustee by  the manual  signature of  one of  its
authorized   signatories,  and  such  certificate  upon  any  Note  shall  be
conclusive evidence,  and the  only evidence,  that such  Note has  been duly
authenticated and delivered hereunder.

                                 ARTICLE III

                                  Covenants

     Section 3.01.  Collection of Payments on Mortgage Loan Accounts.  The
                    ------------------------------------------------
Indenture Trustee  shall establish and  maintain with itself a  trust account
(the "Payment Account")  in which the Indenture Trustee shall, subject to the
terms of this paragraph, deposit, on the  same day as it is received from the
Master  Servicer,  each remittance  received  by the  Indenture  Trustee with
respect to the Mortgage Loans.  The Indenture Trustee shall make all payments
of  principal of  and interest  on  the Notes,  subject to  Section  3.03, as
provided  in Section  3.05  herein  from moneys  on  deposit in  the  Payment
Account.

     Section 3.02.  Maintenance of Office or Agency.  The Issuer will
                    -------------------------------
maintain in  the Borough  of Manhattan, The  City of  New York, an  office or
agency where, subject  to satisfaction of conditions set  forth herein, Notes
may  be surrendered  for  registration  of transfer  or  exchange, and  where
notices and demands to or  upon the Issuer in respect  of the Notes and  this
Indenture may be served.  The Issuer hereby initially  appoints the Indenture
Trustee to serve as its agent for the foregoing purposes.  If at any time the
Issuer  shall fail to  maintain any such  office or  agency or shall  fail to
furnish  the  Indenture Trustee  with the  address thereof,  such surrenders,
notices  and demands may be made or served at the Corporate Trust Office, and
the Issuer hereby appoints the Indenture Trustee as its agent to  receive all
such surrenders, notices and demands.

     Section 3.03.  Money for Payments To Be Held in Trust; Paying Agent;
                    -----------------------------------------------------
Certificate Paying Agent.  (a) As provided in Section 3.01, all payments of
- ------------------------
amounts  due and payable with respect  to any Notes that  are to be made from
amounts withdrawn from the Payment  Account pursuant to Section 3.01 shall be
made on behalf of the Issuer by the Indenture Trustee or by the Paying Agent,
and no amounts  so withdrawn from the  Payment Account for payments  of Notes
shall be paid over to the Issuer except as provided in this Section 3.03.

     The Issuer will cause each Paying Agent other than the Indenture Trustee
to execute and deliver to the  Indenture Trustee an instrument in which  such
Paying Agent  shall agree with  the Indenture  Trustee (and if  the Indenture
Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions
of this Section 3.03, that such Paying Agent will:

            (i)  hold all sums held by it for the payment of amounts due with
     respect to the  Notes in trust for  the benefit of the  Persons entitled
     thereto  until such  sums shall  be paid  to such  Persons or  otherwise
     disposed of as  herein provided  and pay  such sums to  such Persons  as
     herein provided;

           (ii)  give  the  Indenture Trustee  notice of  any default  by the
     Issuer of  which it has  actual knowledge in  the making of  any payment
     required to be made with respect to the Notes;

          (iii)  at any time during the continuance of any such default, upon
     the  written request  of the  Indenture  Trustee, forthwith  pay to  the
     Indenture Trustee all sums so held in trust by such Paying Agent;

           (iv)  immediately resign as Paying Agent  and forthwith pay to the
     Indenture Trustee all sums held by it  in trust for the payment of Notes
     if at any time it ceases  to meet the standards required to be  met by a
     Paying Agent at the time of its appointment; and

            (v)  comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Notes of  any applicable
     withholding  taxes imposed  thereon and with  respect to  any applicable
     reporting requirements in connection therewith.

     The  Issuer  may  at  any  time,   for  the  purpose  of  obtaining  the
satisfaction  and discharge of  this Indenture or  for any  other purpose, by
Issuer Request direct  any Paying Agent to  pay to the Indenture  Trustee all
sums held  in  trust by  such  Paying Agent,  such  sums to  be  held by  the
Indenture Trustee upon the same trusts as those upon which the sums were held
by such Paying Agent; and upon such payment by any Paying Agent to the Inden-
ture Trustee, such Paying Agent shall be  released from all further liability
with respect to such money.

     Subject to applicable laws with  respect to escheat of funds,  any money
held by the Indenture Trustee or any Paying Agent in trust for the payment of
any amount due with respect to any Note and remaining unclaimed for two years
after such amount  has become due and  payable shall be discharged  from such
trust and  be paid to  the Issuer on Issuer  Request; and the  Holder of such
Note shall  thereafter, as an  unsecured general creditor,  look only to  the
Issuer for payment thereof (but only to  the extent of the amounts so paid to
the Issuer), and  all liability of the Indenture Trustee or such Paying Agent
with respect  to such trust  money shall thereupon cease;  provided, however,
that the  Indenture Trustee or  such Paying Agent,  before being  required to
make any  such repayment, shall  at the expense  and direction of  the Issuer
cause  to be  published once,  in an  Authorized  Newspaper published  in the
English language, notice that  such money remains unclaimed and that, after a
date specified therein, which shall not be less than 30 days from the date of
such publication, any unclaimed balance of such money  then remaining will be
repaid to the Issuer.  The Indenture Trustee shall also adopt  and employ, at
the  expense and  direction  of the  Issuer,  any other  reasonable  means of
notification of such repayment (including, but not limited to, mailing notice
of such repayment  to Holders whose Notes have been called  but have not been
surrendered for redemption  or whose right to  or interest in moneys  due and
payable but  not claimed is  determinable from the  records of  the Indenture
Trustee or of any Paying Agent, at  the last address of record for each  such
Holder).

     Section 3.04.  Existence.  The Issuer will keep in full effect its
                    ---------
existence, rights and  franchises as a business  trust under the laws  of the
State of Delaware (unless it becomes, or any successor Issuer hereunder is or
becomes, organized under the laws of any other state or of  the United States
of America, in  which case the Issuer will keep in full effect its existence,
rights and franchises  under the laws  of such  other jurisdiction) and  will
obtain and preserve its qualification to do business in  each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability  of this  Indenture, the  Notes, the  Mortgage Loans  and each
other instrument or agreement included in the Trust Estate.

     Section 3.05.  Payment of Principal and Interest; Defaulted Interest. 
                    -----------------------------------------------------
(a)   On each  Payment Date  from amounts on  deposit in the  Payment Account
(after  making (x)  any deposit  to the  Funding Account pursuant  to Section
8.02(b)  and (y)  any deposits  to the  Payment Account  pursuant to  Section
8.02(c)(ii) and Section  8.02(c)(i)(2)), the Indenture Trustee, on  behalf of
the Issuer shall  pay to the  Noteholders and the  Indenture Trustee, in  its
capacity as agent for the  Issuer shall pay to other Persons,  the amounts to
which they are entitled as set forth below:

            (i)  to the  Noteholders the sum  of (a) one month's  interest at
     the  Note Rate on  the Security Balances  of Notes  immediately prior to
     such Payment Date and (b) any previously accrued and unpaid interest for
     prior Payment Dates; 

           (ii)  (if such Payment  Date is after the Funding  Period,) to the
     Noteholders as principal  on the Notes(and Variable  Funding Notes,) the
     applicable Security  Percentage of the Principal Collection Distribution
     Amount (and if such Payment Date is the first Payment Date following the
     end of the  Funding Period (if ending  due to an Amortization  Event) or
     the Payment Date on which the Funding Period ends, to the Noteholders as
     principal  on  the Notes  (and  Variable Funding  Notes)  the applicable
     Security Percentage of the amount  deposited from the Funding Account in
     respect of Security Principal Collections);

          (iii)  to the Noteholders, as principal  on the Notes (and Variable
     Funding Notes), pro rata, based on the Security Balances from the amount
     remaining  on deposit  in  the  Payment Account,  up  to the  applicable
     Security  Percentage of  Liquidation Loss  Amounts for the  related Col-
     lection Period;

           (iv)  to the Noteholders, as principal on the Notes  (and Variable
     Funding Notes), pro rata, based on the Security Balances from the amount
     remaining  on deposit  in  the  Payment Account,  up  to the  applicable
     Security Percentage of Carryover Loss Amounts;

          (v)  to the Credit Enhancer, in the amount of the premium for the
     Credit Enhancement Instrument (and for any Additional Credit Enhancement
     Instrument);

           (vi)  to the Credit Enhancer, to reimburse it for prior draws made
     on  the Credit  Enhancement  Instrument (and  on  any Additional  Credit
     Enhancement  Instrument) (with  interest  thereon  as  provided  in  the
     Insurance Agreement);

          (vii)  to  the Noteholders, as principal on the Notes (and Variable
     Funding Notes), pro  rata, based on the Security  Balances from Security
     Interest Collections,  up  to  the  Accelerated  Principal  Distribution
     Amount for such Payment Date (such amount, if any, paid pursuant to this
     clause (vii)  being referred  to  herein as  the "Accelerated  Principal
     Payment Amount");

         (viii)  to the Credit Enhancer, any other amounts owed to the Credit
     Enhancer pursuant to the Insurance Agreement;)

           (ix)  to   reimburse the  Administrator for  expenditures made  on
     behalf of the Issuer with respect to the performance of its duties under
     the Indenture; and

            (x)  any  remaining amounts to the Owner Trustee for distribution
     as described in Section 5.01 of the Trust Agreement;

provided, further,  that on the  Final Scheduled Payment Date  or other final
Payment  Date, the amount to  be paid pursuant to  clause (ii) above shall be
equal to the Security Balances of the Notes immediately prior to such Payment
Date.

     The  amounts  paid  to  Noteholders  shall  be  paid to  each  Class  in
accordance with the  Class Percentage as  set forth in  paragraph (b)  below.
Interest will accrue on the Notes  during an Interest Period on the  basis of
the  (actual number of  days in  such Interest Period  and a  year assumed to
consist of 360 days.)

     Any installment of interest or principal, if any, payable on any Note or
Certificate that is punctually paid or duly provided for by the Issuer on the
applicable Payment  Date  shall be  paid  to each  Holder  of record  on  the
preceding Record Date, by wire transfer to an account specified in writing by
such  Holder reasonably  satisfactory  to  the Indenture  Trustee  as of  the
preceding Record Date or in  all other cases or if no such  instructions have
been delivered  to the Indenture Trustee, by  check to such Noteholder mailed
to such  Holder's  address as  it appears  in the  Note  Register the  amount
required to be  distributed to such Holder  on such Payment Date  pursuant to
such Holder's Securities; provided, however, that the Indenture Trustee shall
not pay to such Holders any amount required  to be withheld from a payment to
such Holder by the Code.

     (b)   The principal of each Note shall be due and payable in full on the
Final Scheduled Payment Date for such Note as provided in the related form of
Note set  forth in Exhibits  A-1 (and A-2).   All principal  payments on each
Class of  Notes  shall be  made to  the Noteholders  of  such Class  entitled
thereto in  accordance  with the  Percentage  Interests represented  by  such
Notes.  Upon  notice to the  Indenture Trustee by  the Issuer, the  Indenture
Trustee shall  notify the Person  in whose name a  Note is registered  at the
close of  business on the Record  Date preceding the Final  Scheduled Payment
Date or other final Payment Date.  Such notice shall  be mailed no later than
____ Business Days  prior to such Final Scheduled Payment Date or other final
Payment Date  and shall specify that payment of  the principal amount and any
interest due with respect to such Note at the Final Scheduled Payment Date or
other final Payment Date will be payable only upon presentation and surrender
of such Note and shall specify the place where such Note may be presented and
surrendered for such final payment.

     Section 3.06.  Protection of Trust Estate.  (a)  The Issuer will from
                    --------------------------
time to time  execute and deliver all such supplements  and amendments hereto
and  all such financing  statements, continuation statements,  instruments of
further  assurance and  other instruments,  and will  take such  other action
necessary or advisable to:

            (i)  maintain or preserve the lien and security interest (and the
     priority thereof)  of this Indenture  or carry out more  effectively the
     purposes hereof;

           (ii)  perfect, publish  notice of or  protect the validity  of any
     Grant made or to be made by this Indenture;

          (iii)  enforce any of the Mortgage Loans; or

           (iv)  preserve and defend title to the Trust Estate and the rights
     of  the Indenture  Trustee  and  the Noteholders  in  such Trust  Estate
     against the claims of all persons and parties.

     (b)  Except as  otherwise provided  in the  Servicing Agreement  or this
Indenture, the Indenture  Trustee shall not  remove any portion of  the Trust
Estate that consists of  money or is evidenced by  an instrument, certificate
or  other writing from the jurisdiction  in which it was  held at the date of
the most  recent Opinion of  Counsel delivered  pursuant to Section  3.07 (or
from the jurisdiction  in which it  was held as described  in the Opinion  of
Counsel delivered  at the Closing  Date pursuant  to Section  3.07(a), if  no
Opinion of Counsel has yet been delivered pursuant to Section 3.07(b)  unless
the Trustee shall  have first received  an Opinion of  Counsel to the  effect
that the lien and security interest created by this Indenture with respect to
such property  will continue  to be  maintained after  giving effect  to such
action or actions.

     The  Issuer  hereby  designates  the Indenture  Trustee  its  agent  and
attorney-in-fact to execute any  financing statement, continuation  statement
or other instrument required to be executed pursuant to this Section 3.06.

     Section 3.07.  Opinions as to Trust Estate.  (a)  On the Closing Date,
                    ---------------------------
the Issuer  shall furnish to the Indenture Trustee,  the Owner Trustee and to
the  Administrator an Opinion of Counsel either  stating that, in the opinion
of such counsel, such action has been  taken with respect to the delivery  of
the Mortgage Notes, the recording of the Assignments of Mortgage, the record-
ing and filing of this Indenture, any indentures supplemental hereto, and any
other  requisite documents, and with  respect to the  execution and filing of
any financing  statements and  continuation statements, as  are necessary  to
perfect and make  effective the lien and security interest  of this Indenture
and reciting the details  of such action, or stating that, in  the opinion of
such counsel,  no such  action is necessary  to make  such lien  and security
interest effective.

     (b)  On or before _________ 31 in each calendar year, beginning in 199_,
the Issuer shall furnish to the Indenture Trustee and to the Administrator an
Opinion of  Counsel at the expense of the  Issuer either stating that, in the
opinion of  such counsel,  such action  has been  taken with  respect to  the
recording of the Assignments of Mortgage, the recording, filing, re-recording
and refiling  of this Indenture,  any indentures supplemental hereto  and any
other requisite documents and with respect to the execution and filing of any
financing statements and continuation statements as is necessary to  maintain
the lien  and security interest  created by this  Indenture and  reciting the
details of such action or stating that in the opinion of such counsel no such
action is necessary to maintain such lien and security interest. Such Opinion
of Counsel shall also describe the recording, filing, re-recording and refil-
ing  of this  Indenture, any  indentures  supplemental hereto  and any  other
requisite documents and the execution  and filing of any financing statements
and continuation statements  that will, in  the opinion of  such counsel,  be
required to maintain the  lien and security interest of  this Indenture until
________ 31 in the following calendar year.

     Section 3.08.  Performance of Obligations; Servicing Agreement.  (a) 
                    -----------------------------------------------
The  Issuer will punctually  perform and observe  all of its  obligations and
agreements  contained in  this  Indenture,  the Basic  Documents  and in  the
instruments and agreements included in the Trust Estate.  Except as otherwise
expressly provided  therein,  the  Issuer  shall not  waive,  amend,  modify,
supplement  or terminate any Basic Document, including without limitation the
Servicing  Agreement or  any provision  thereof  without the  consent of  the
Indenture Trustee  or the  Holders of  at least  a majority  of the  Security
Balances of the Notes, the Master Servicer (and the Credit Enhancer).

     (b)    The  Issuer may  contract  with  other Persons  to  assist  it in
performing  its duties  under this  Indenture,  and any  performance of  such
duties by  a  Person identified  to  the Indenture  Trustee  in an  Officer's
Certificate of the Issuer  shall be deemed to be action  taken by the Issuer.
Initially, the  Issuer has  contracted with the  Administrator to  assist the
Issuer in performing its duties under this Indenture.

     (c)  The Issuer  will not  take any action  or permit  any action  to be
taken by others  which would  release any  Person from any  of such  Person's
covenants or obligations  under any of the documents relating to the Mortgage
Loans or under  any instrument included in  the Trust Estate, or  which would
result   in  the  amendment,  hypothecation,  subordination,  termination  or
discharge of,  or  impair  the  validity or  effectiveness  of,  any  of  the
documents relating to the Mortgage Loans or any such instrument, except  such
actions  as  the  Master  Servicer is  expressly  permitted  to  take in  the
Servicing Agreement or as  expressly provided in this Indenture or such other
instrument or agreement.

     (d)  If the Issuer shall have knowledge of the occurrence of an Event of
Servicing Termination, the Issuer shall promptly notify the Indenture Trustee
thereof, and shall specify  in such notice the action, if any,  the Issuer is
taking in respect of  such Event of Servicing Termination.   If such Event of
Servicing  Termination arises  from the  failure  of the  Master Servicer  to
perform  any of its duties or  obligations under the Servicing Agreement with
respect to the  Mortgage Loans, the Issuer may  remedy such failure, provided
that if such  Event of Servicing Termination  arises from the failure  by the
Master Servicer  to comply  with requirements imposed  upon it  under Section
3.04 of  the Servicing  Agreement with  respect to  hazard insurance  for the
Mortgaged Properties securing the Mortgage  Loans, the Issuer shall promptly,
as the case may be, pay such premiums or obtain substitute insurance coverage
meeting the requirements of said Section 3.04.  So long  as any such Event of
Servicing Termination shall be continuing, the Indenture Trustee may exercise
its remedies set forth  in Section 7.01 of the Servicing  Agreement.  (Unless
granted or permitted by the Credit  Enhancer or the Holders of Securities  to
the extent  provided  above, the  Issuer  may not  waive  any such  Event  of
Servicing  Termination or  terminate  the  rights and  powers  of the  Master
Servicer under the Servicing Agreement.)

     (e)  Upon any termination  of the  Master Servicer's  rights and  powers
pursuant to Section 7.01 of the Servicing Agreement, the Issuer shall appoint
a  successor servicer (the  "Successor Master Servicer"),  and such Successor
Master Servicer  shall accept its  appointment by a  written assumption in  a
form  acceptable to  the Indenture Trustee.   In  the event that  a Successor
Master Servicer  has not been appointed  and accepted its appointment  at the
time  when  the Servicer  ceases to  act as  Servicer, the  Indenture Trustee
without further  action shall automatically be appointed the Successor Master
Servicer.  The Indenture Trustee may resign as the Master Servicer  by giving
written notice of  such resignation to the  Issuer and in such  event will be
released  from such duties and obligations, such  release not to be effective
until the  date a  new servicer enters  into a  servicing agreement  with the
Issuer as provided below.   Upon delivery of  any such notice to  the Issuer,
the Issuer shall obtain a new servicer as the Successor Master Servicer under
the  Servicing Agreement.    Any  Successor Master  Servicer  other than  the
Indenture Trustee shall (i) be  an established financial institution having a
net  worth of  not  less  than $_____________    and  whose regular  business
includes the servicing  of mortgage  loans and  (ii) enter  into a  servicing
agreement with  the Issuer  having substantially the  same provisions  as the
provisions of the Servicing Agreement applicable to the Servicer.  If, within
30 days after the  delivery of the notice referred to above, the Issuer shall
not have obtained such  new servicer, the Indenture  Trustee may appoint,  or
may  petition a  court  of  competent jurisdiction  to  appoint, a  successor
servicer (acceptable to  the Credit Enhancer) to service  the Mortgage Loans.
In connection with any such appointment, the Indenture Trustee may  make such
arrangements  for the compensation of such successor as it and such successor
shall agree, and the Issuer shall enter into an agreement with such successor
for the servicing  of the Mortgage Loans, such agreement  to be substantially
similar to  the Servicing  Agreement (or otherwise  acceptable to  the Credit
Enhancer);  provided that  any such  compensation of  the successor  servicer
unless otherwise  agreed to by the Credit Enhancer, shall not be in excess of
the  Servicing  Fee  payable  to  the Master  Servicer  under  the  Servicing
Agreement.   If the Indenture Trustee shall  succeed to the Master Servicer's
duties  as servicer of the Mortgage Loans  as provided herein, it shall do so
in its individual capacity and not in its capacity as Indenture Trustee.

     (f)  The Issuer shall at all  times retain an Administrator (approved by
the Credit  Enhancer under the  Administration Agreement) and may  enter into
contracts with other Persons for  the performance of the Issuer's obligations
hereunder,  and performance  of such  obligations  by such  Persons shall  be
deemed to be performance of such obligations by the Issuer.

     Section 3.09.  Negative Covenants.  So long as any Notes are
                    ------------------
Outstanding, the Issuer shall not:

            (i)  except  as  expressly  permitted by  this  Indenture  or the
     Servicing  Agreement, sell, transfer,  exchange or otherwise  dispose of
     the Trust Estate, unless directed to do so by the Indenture Trustee;

           (ii)  claim  any  credit  on,  or  make  any  deduction  from  the
     principal  or interest  payable in  respect  of, the  Notes (other  than
     amounts properly withheld  from such payments under the  Code) or assert
     any claim  against any  present or  former Noteholder by  reason of  the
     payment of  the taxes  levied or  assessed upon  any part  of the  Trust
     Estate; or

          (iii)  (A)  permit the validity or  effectiveness of this Indenture
     to  be impaired,  or permit the  lien of  this Indenture to  be amended,
     hypothecated,  subordinated, terminated  or  discharged,  or permit  any
     Person to be released from any  covenants or obligations with respect to
     the  Notes under  this Indenture  except as  may be  expressly permitted
     hereby, (B) permit any lien,  charge, excise, claim, security  interest,
     mortgage or other encumbrance (other than the lien of this Indenture) to
     be created on or extend to  or otherwise arise upon or burden the  Trust
     Estate  or any  part thereof  or any  interest therein  or  the proceeds
     thereof or  (C) permit the lien  of this  Indenture not to  constitute a
     valid first priority security interest in the Trust Estate.

     Section 3.10.  Annual Statement as to Compliance.  The Issuer will
                    ---------------------------------
deliver  to the  Indenture Trustee,  within 120 days  after the  end of  each
fiscal  year  of  the Issuer  (commencing  with  the  fiscal  year 199_),  an
Officer's Certificate  stating, as  to the  Authorized  Officer signing  such
Officer's Certificate, that:

            (i)  a review  of the activities  of the Issuer during  such year
     and of  its performance under  this Indenture  has been made  under such
     Authorized Officer's supervision; and

           (ii)  to the best of such Authorized Officer's knowledge, based on
     such review, the  Issuer has complied with all  conditions and covenants
     under  this Indenture  throughout such  year, or,  if there  has been  a
     default  in  its  compliance  with  any  such   condition  or  covenant,
     specifying each  such default known  to such Authorized Officer  and the
     nature and status thereof.

     Section 3.11.  Recording of Assignments.  The Issuer shall exercise its
                    ------------------------
right  under  the  Mortgage  Loan  Purchase Agreement  with  respect  to  the
obligation of the Seller to submit or cause to be submitted for recording all
Assignments of Mortgages on or prior  to _________, 199_ with respect to  the
Initial Loans and  within (__) days following  the related Deposit  Date with
respect to any Additional Loans.

     Section 3.12.  Representations and Warranties Concerning the Mortgage
                    ------------------------------------------------------
Loans.  The Issuer has pledged to the Indenture Trustee all of its right
- -----
under the Mortgage Loan Purchase Agreement  and the Indenture Trustee has the
benefit  of  the  representations  and  warranties  made  by  the  Seller  in
Section (3.___)  thereof and Section  (4.__) thereof concerning  the Mortgage
Loans and the right to enforce any remedy against the Seller provided in such
Section  (3.___)  or  Section  (4.___)  to the  same  extent  as  though such
representations and warranties were made directly to the Indenture Trustee.

     (Section 3.13.  Indenture Trustee's Review of Related Documents.  (a) 
                     -----------------------------------------------
The Indenture Trustee agrees, for the benefit of the holders of the Notes, to
review, or the  related Custodian shall review, unless  the Indenture Trustee
or such Custodian made such review prior to the Closing  Date, on or prior to
________, 199_  the Related  Documents delivered  to it  on or  prior to  the
Closing  Date and  within 90 days  of the  related Deposit Date,  the Related
Documents delivered  to it in  connection with any  Additional Loan, in  each
case in connection with the Grant of the Mortgage Loan listed on the Schedule
of Mortgage Loans as security for the Notes.  Such review shall be limited to
a determination that all documents referred to in the definition of  the term
Related Documents  have been executed  and are appropriately endorsed  in the
manner called  for  in the  Mortgage  Loan Purchase  Agreement  and that  the
Related Documents have been delivered with respect to each such Mortgage Loan
(other than the  documents related to (i)  any Mortgage Loan so  listed which
has been subject  to a Prepayment in full and termination of related Mortgage
Loan, the proceeds of which have been deposited in the Collection  Account in
lieu of delivery of the applicable Related Documents, (ii) any  Mortgage Loan
with  respect  to  which  the  related  Mortgaged  Property  was  foreclosed,
repossessed or otherwise  converted subsequent to the Cut-Off  Date and prior
to the  Closing Date or  with respect  to which foreclosure  proceedings have
been commenced and  for which the related  Related Documents are required  in
connection with the prosecution of such foreclosure proceedings and for which
the Issuer has  delivered a trust receipt  called for by Section  3.14(c) and
(iii) any Mortgage Loan as to  which the original Assignment of Mortgage  has
been submitted  for recording), that  all such documents have  been executed,
and  that  all such  documents relate  to  the Mortgage  Loans listed  on the
Schedule of Mortgage Loans.  In performing such review, the Indenture Trustee
may  rely  upon the  purported  genuineness and  due  execution  of any  such
document and on the purported genuineness of any signature thereon.

     (b)  If any Related Document is  defective in any material respect which
may materially and adversely  affect the value of the related  Mortgage Loan,
the interest  of the Indenture  Trustee or the  Noteholders in  such Mortgage
Loan, or if  any document required to  be delivered to the  Indenture Trustee
has  not been  delivered, the Indenture  Trustee or the  related Custodian on
behalf of  the Indenture  Trustee shall  notify the  Issuer, the Seller,  the
Credit Enhancer and the Master Servicer immediately after obtaining knowledge
thereof and the Indenture Trustee,  as assignee of the Issuer's rights  under
the Mortgage Loan Purchase Agreement,  shall exercise its remedies in respect
of  any such  defect against  the  Seller as  provided in  the  Mortgage Loan
Purchase Agreement.)

     Section 3.14.  Trust Estate; Related Documents.  (a)  When required by
                    -------------------------------
the  provisions of  this  Indenture,  the  Indenture  Trustee  shall  execute
instruments to  release property from the  lien of this  Indenture, or convey
the  Indenture  Trustee's  interest in  the  same,  in  a  manner  and  under
circumstances  which  are  not  inconsistent  with  the  provisions  of  this
Indenture.   No party  relying upon an  instrument executed  by the Indenture
Trustee as  provided in  this Article  III shall  be bound  to ascertain  the
Indenture  Trustee's  authority,   inquire  into  the  satisfaction   of  any
conditions precedent or see to the application of any moneys.

     (b)  In order  to facilitate  the servicing of  the Mortgage  Loans, the
Master Servicer  is  hereby authorized  in  the name  and  on behalf  of  the
Indenture  Trustee  and   the  Issuer,  to  execute   assumption  agreements,
substitution agreements, and  instruments of satisfaction or  cancellation or
of  partial or full release or discharge,  or any other document contemplated
by the Servicing  Agreement and other comparable instruments  with respect to
the  Mortgage Loans and  with respect to the  Mortgaged Properties subject to
the Mortgages (and the Indenture Trustee and the Owner Trustee shall promptly
execute any such documents on request of the Master Servicer), subject to the
obligations of the  Master Servicer under the  Servicing Agreement.   If from
time to time  the Master Servicer shall  deliver to the Indenture  Trustee or
the related Custodian copies  of any written assurance,  assumption agreement
or substitution agreement or other similar agreement pursuant to Section 3.05
of the  Servicing Agreement, the  Indenture Trustee or the  related Custodian
shall check that each  of such documents purports to be  an original executed
copy (or a  copy of the original  executed document if the  original executed
copy has been submitted for recording and  has not yet been returned) and, if
so, shall file such documents, and upon receipt of the original executed copy
from the  applicable recording office or receipt  of a copy thereof certified
by the  applicable recording  office shall file  such originals  or certified
copies with the  Related Documents.  If  any such documents submitted  by the
Master Servicer  do not meet  the above qualifications, such  documents shall
promptly be returned by the Indenture Trustee or the related Custodian to the
Master  Servicer, with  a  direction to  the Master  Servicer to  forward the
correct documentation.

     (c)  Upon Issuer Request accompanied by an Officers' Certificate of  the
Master Servicer  pursuant to Section 3.07  of the Servicing Agreement  to the
effect that  a Mortgage Loan  has been the  subject of a  final payment or  a
prepayment in full and the related Mortgage  Loan has been terminated or that
substantially  all Liquidation  Proceeds  which have  been determined  by the
Master Servicer  in its  reasonable judgment to  be finally  recoverable have
been recovered,  and upon  deposit to  the Collection  Account of  such final
monthly payment, prepayment in full together with accrued and unpaid interest
to  the date  of such  payment  with respect  to  such Mortgage  Loan or,  if
applicable, Liquidation Proceeds, the Indenture Trustee and the Issuer  shall
promptly release  the Related Documents to the Master Servicer upon the order
of  the Issuer,  along with  such  documents as  the Master  Servicer  or the
Mortgagor may request as contemplated  by the Servicing Agreement to evidence
satisfaction and  discharge of such Mortgage Loan.   If from time to time and
as appropriate for  the servicing or  foreclosure of any  Mortgage Loan,  the
Master Servicer  requests the Indenture  Trustee or the related  Custodian to
release the Related  Documents and delivers to  the Indenture Trustee  or the
related  Custodian a trust  receipt reasonably satisfactory  to the Indenture
Trustee or the related  Custodian and signed by a Responsible  Officer of the
Master  Servicer,  the  Issuer  and  the Indenture  Trustee  or  the  related
Custodian  shall release the  Related Documents to  the Master Servicer.   If
such Mortgage  Loans shall  be liquidated  and the Indenture  Trustee or  the
related Custodian receives a certificate from the Master Servicer as provided
above, then, upon request of the Issuer, the Indenture Trustee or the related
Custodian  shall release the  trust receipt to  the Master  Servicer upon the
order of the Issuer.

     (d)  The Indenture  Trustee shall, at  such time as  there are no  Notes
Outstanding (and no amounts  due to the Credit Enhancer), release  all of the
Trust Estate to the Issuer (other than  any cash held for the payment of  the
Notes pursuant  to Section 3.03 or 4.11), subject,  however, to the rights of
the Indenture Trustee under Section 6.07.

     Section 3.15.  Amendments to Servicing Agreement.  The Indenture Trustee
                    ---------------------------------
may enter into any amendment or supplement to the Servicing Agreement only in
accordance  with Section  8.01 of  the  Servicing Agreement.   The  Indenture
Trustee may, in its discretion, decline to enter into or consent  to any such
supplement  or amendment  if its  own rights, duties  or immunities  shall be
adversely affected.

     Section 3.16.  Master Servicer as Agent and Bailee of Indenture Trustee.
                    --------------------------------------------------------
Solely  for  purposes  of  perfection  under Section  9-305  of  the  Uniform
Commercial Code or other  similar applicable law, rule  or regulation of  the
state in which  such property is held  by the Master Servicer,  the Indenture
Trustee hereby acknowledges that the  Master Servicer is acting as agent  and
bailee  of the  Indenture  Trustee  in  holding amounts  on  deposit  in  the
Collection Account  pursuant to Section  3.02 of the Servicing  Agreement, as
well as its agent and bailee in holding any Related Documents released to the
Master Servicer pursuant to Section 3.14(c), and any other items constituting
a  part of the Trust Estate which from  time to time come into the possession
of the  Master  Servicer.   It is  intended that,  by  the Master  Servicer's
acceptance of such agency  pursuant to Section  3.02 of the Servicing  Agree-
ment, the Trustee, as a secured party,  will be deemed to have possession  of
such Related  Documents, such  moneys and  such other  items for purposes  of
Section 9-305  of the  Uniform Commercial  Code of  the state  in which  such
property is held by the Master Servicer.

     Section 3.17.  Investment Company Act.  The Issuer shall not become an
                    ----------------------
"investment company"  or under  the "control" of  an "investment  company" as
such terms are defined in the Investment Company Act of 1940,  as amended (or
any  successor  or   amendatory  statute),  and  the  rules  and  regulations
thereunder (taking into  account not only the general  definition of the term
"investment  company"  but  also  any available  exceptions  to  such general
definition); provided, however,  that the Issuer shall be  in compliance with
this Section  3.17  if it  shall have  obtained an  order  exempting it  from
regulation as an "investment company" so long as it is in compliance with the
conditions imposed in such order.

     Section 3.18.  Issuer May Consolidate, etc., Only on Certain Terms.  (a)
                    ---------------------------------------------------
The Issuer  shall not  consolidate or merge  with or  into any  other Person,
unless:

            (i)  the Person (if other than the Issuer) formed by or surviving
     such consolidation  or merger shall  be a Person organized  and existing
     under the  laws of  the United  States of  America or  any state or  the
     District of  Columbia  and  shall  expressly  assume,  by  an  indenture
     supplemental hereto, executed and delivered to the Indenture Trustee, in
     form  reasonably satisfactory  to  the Indenture  Trustee,  the due  and
     punctual payment  of the principal of and interest  on all Notes and the
     performance  or observance  of  every  agreement  and covenant  of  this
     Indenture on the part of the Issuer to be  performed or observed, all as
     provided herein;

           (ii)  immediately  after  giving  effect to  such  transaction, no
     Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agencies shall have notified the Issuer that such
     transaction shall  not cause  the rating  of the  Notes  to be  reduced,
     suspended or withdrawn  or to be considered by either  Rating Agency (to
     be  below  investment  grade  without  taking  into account  the  Credit
     Enhancement Instrument);

           (iv)  the Issuer  shall have received  an Opinion of  Counsel (and
     shall have  delivered copies  thereof to the  Indenture Trustee)  to the
     effect that such transaction will  not have any material adverse federal
     income tax or _________ tax consequence to the Issuer or any Noteholder;

            (v)  any  action  that  is  necessary to  maintain  the  lien and
     security interest created by this Indenture shall have been taken; and

           (vi)  the Issuer shall have delivered  to the Indenture Trustee an
     Officer's Certificate and  an Opinion of Counsel each  stating that such
     consolidation or merger and such supplemental indenture comply with this
     Article III  and that  all  conditions  precedent  herein  provided  for
     relating  to such  transaction have  been complied  with  (including any
     filing required by the Exchange Act).

     (b)  The  Issuer shall not convey  or transfer any  of its properties or
assets, including those included in the Trust Estate, to any Person, unless:

            (i)  the  Person  that  acquires by  conveyance  or  transfer the
     properties and assets of the Issuer the conveyance or  transfer of which
     is hereby restricted shall  (A) be a United  States citizen or a  Person
     organized and existing under the laws of the United States of America or
     any state, (B)  expressly assumes, by an  indenture supplemental hereto,
     executed and delivered to the Indenture Trustee, in form satisfactory to
     the Indenture Trustee, the due and punctual payment  of the principal of
     and interest on  all Notes and  the performance or  observance of  every
     agreement and covenant of this Indenture on the part of the Issuer to be
     performed or observed, all  as provided herein, (C) expressly  agrees by
     means of such supplemental indenture  that all right, title and interest
     so  conveyed or  transferred shall  be  subject and  subordinate to  the
     rights of  Holders of the  Notes, (D) unless otherwise provided  in such
     supplemental indenture, expressly  agrees to indemnify, defend  and hold
     harmless  the Issuer  against and  from any  loss, liability  or expense
     arising  under  or   related  to  this  Indenture  and   the  Notes  and
     (E) expressly agrees by means  of such supplemental indenture that  such
     Person (or if a group of Persons, then one specified Person)  shall make
     all  filings  with the  Commission  (and any  other  appropriate Person)
     required by the Exchange Act in connection with the Notes;

           (ii)  immediately  after  giving effect  to  such transaction,  no
     Default or Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agencies shall have notified the Issuer that such
     transaction shall  not cause the rating of the Notes or the Certificates
     to be reduced, suspended or withdrawn;

           (iv)  the Issuer  shall have received  an Opinion of  Counsel (and
     shall have  delivered copies  thereof to the  Indenture Trustee)  to the
     effect that such transaction will  not have any material adverse federal
     income  tax  or  ___________  tax  consequence  to  the  Issuer  or  any
     Noteholder; 

            (v)  any  action  that  is necessary  to  maintain  the  lien and
     security interest created by this Indenture shall have been taken; and

           (vi)  the Issuer shall have delivered to the Indenture  Trustee an
     Officer's Certificate and  an Opinion of Counsel each  stating that such
     conveyance or transfer  and such supplemental indenture comply with this
     Article III  and that  all  conditions  precedent  herein  provided  for
     relating  to such  transaction have  been  complied with  (including any
     filing required by the Exchange Act).

     Section 3.19.  Successor or Transferee.  (a)  Upon any consolidation or
                    -----------------------
merger of the Issuer in accordance with Section 3.18(a), the Person formed by
or surviving  such consolidation or merger  (if other than  the Issuer) shall
succeed to, and  be substituted for, and  may exercise every right  and power
of,  the Issuer under this  Indenture with the same effect  as if such Person
had been named as the Issuer herein.

     (b)  Upon a conveyance or  transfer of all the assets  and properties of
the  Issuer pursuant  to Section 3.18(b),  the Issuer  will be  released from
every covenant and agreement of this Indenture to be observed or performed on
the  part of  the  Issuer with  respect  to the  Notes  immediately upon  the
delivery of written notice to the Indenture Trustee that the  Issuer is to be
so released.

     Section 3.20.  No Other Business.  The Issuer shall not engage in any
                    -----------------
business other  than financing, purchasing,  owning and selling  and managing
the Mortgage Loans in the manner contemplated by this Indenture and the Basic
Documents and all activities incidental thereto.

     Section 3.21.  No Borrowing.  The Issuer shall not issue, incur, assume,
                    ------------
guarantee  or  otherwise  become  liable,  directly  or  indirectly, for  any
indebtedness except for the Notes.

     Section 3.22.  Guarantees, Loans, Advances and Other Liabilities. 
                    -------------------------------------------------
Except  as contemplated  by the  Servicing Agreement  or this  Indenture, the
Issuer  shall  not  make any  loan  or  advance or  credit  to,  or guarantee
(directly or  indirectly or by  an instrument having  the effect of  assuring
another's payment or  performance on any obligation or capability of so doing
or  otherwise), endorse or otherwise become  contingently liable, directly or
indirectly, in  connection with the  obligations, stocks or dividends  of, or
own, purchase,  repurchase or acquire  (or agree contingently  to do  so) any
stock,  obligations, assets or  securities of, or  any other interest  in, or
make any capital contribution to, any other Person.

     Section 3.23.  Capital Expenditures.  The Issuer shall not make any
                    --------------------
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

     Section 3.24.  Restricted Payments.  The Issuer shall not, directly or
                    -------------------
indirectly, (i) pay  any dividend or  make any distribution (by  reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the  Owner Trustee or any  owner of a beneficial interest  in the
Issuer  or otherwise  with respect  to any  ownership or  equity  interest or
security  in or  of the  Issuer, (ii) redeem,  purchase, retire  or otherwise
acquire for  value  any such  ownership  or equity  interest or  security  or
(iii) set  aside or  otherwise segregate  any amounts  for any  such purpose;
provided,   however,  that  the  Issuer  may  make,  or  cause  to  be  made,
(w) distributions   to  the  Owner  Trustee  and  the  Certificateholders  as
contemplated by, and to the extent funds are available for such purpose under
the Trust Agreement, (x) payment to the Master Servicer or others pursuant to
the  terms of  the  Servicing  Agreement and  (y) payments  to the  Indenture
Trustee pursuant to Section 1(a)(ii) of the Administration Agreement (and (z)
make  distributions to  the holders  of  the Residual  Ownership Interest  as
contemplated  by the  Trust Agreement).   The  Issuer will  not,  directly or
indirectly, make  payments to  or distributions from  the Collection  Account
except in accordance with this Indenture and the Basic Documents.

     Section 3.25.  Notice of Events of Default.  The Issuer shall give the
                    ---------------------------
Indenture  Trustee(, the  Credit  Enhancer) and  the  Rating Agencies  prompt
written  notice  of each  Event  of  Default hereunder  and  under  the Trust
Agreement.

     Section 3.26.  Further Instruments and Acts.  Upon request of the
                    ----------------------------
Indenture  Trustee,  the  Issuer  will  execute  and  deliver   such  further
instruments and do such further acts as may be reasonably necessary or proper
to carry out more effectively the purpose of this Indenture.

     Section 3.27.  Statements to Noteholders.  The Indenture Trustee shall
                    -------------------------
forward by mail  to each Noteholder the Statement delivered to it pursuant to
Section 4.01 of the Servicing Agreement.

     (Section 3.28.  Grant of the Additional Loans.  (a)  In consideration
                     -----------------------------
of the  delivery on each Deposit Date  to or upon the order  of the Issuer of
all or a portion of the  amount in respect of Security Principal  Collections
on deposit in  the Funding Account,  the Issuer shall,  to the extent  of the
availability thereof, on such Deposit Date during the Funding Period Grant to
the Indenture Trustee  all of its right, title and interest in the Additional
Loans and  simultaneously with the Grant  of the Additional Loans  the Issuer
will deliver the  related Related Documents to  the Indenture Trustee or  the
related Custodian.

     (b)  The obligation of the Indenture Trustee to accept  the Grant of the
Additional Loans and the other  property and rights related thereto described
in  paragraph  (a)  above is  subject  to  the satisfaction  of  each  of the
following conditions on or prior to each Deposit Date:

            (i)  the Indenture Trustee shall not have received written notice
     from any Rating Agency (or the Credit  Enhancer) to the effect that such
     transfer of  Additional Loans would  adversely affect  the then  current
     rating of the Notes or cause the rating assigned to the Securities to be
     below  investment  grade   (without  taking  into  account   the  Credit
     Enhancement Instrument);

           (ii)  the Indenture Trustee shall have received a revised Mortgage
     Loan Schedule, listing the Additional Loans;

          (iii)  the Master Servicer  shall confirm to the  Indenture Trustee
     that   it  has  deposited  in  the   Collection  Account  all  Principal
     Collections and Interest Collections in respect of such Additional Loans
     on or after the related Deposit Date for the Additional Loans;

           (iv)  the Indenture Trustee  shall have received a  duly completed
     and executed  Transfer  Certificate in  the  form of  Exhibit  1 to  the
     Mortgage Loan Purchase Agreement;

            (v)  the Seller at its expense and  the Issuer at its expense, as
     appropriate, shall  have provided the  Rating Agencies  (and the  Credit
     Enhancer)  with  an Opinion  of  Counsel relating  to  the  sale of  the
     Additional Loans to the Issuer and the  Grant of the Additional Loans to
     the Indenture Trustee which opinion shall  be in the form of Exhibit  __
     to the Mortgage Loan Purchase Agreement; and

           (vi)  the Issuer  shall have delivered to the Indenture Trustee an
     Officer's  Certificate  and   an  Opinion  of  Counsel   confirming  the
     satisfaction of  each condition  precedent specified  in this  paragraph
     (b).

     (c)  The obligation of  the Indenture Trustee to accept the  Grant of an
Additional Loan on  the related Deposit  Date is subject  to each  Additional
Loan  and  the Additional  Loans  in  the  aggregate,  as the  case  may  be,
satisfying the conditions set forth in the Mortgage Loan Purchase Agreement.)

     (Section 3.29.  Determination of Note Rate.  On the second LIBOR
                     --------------------------
Business Day immediately  preceding (i) the Closing  Date in the case  of the
first Interest  Period and  (ii) the  first day of  each succeeding  Interest
Period, the Indenture  Trustee shall  determine LIBOR and  the Note Rate  for
such Interest Period and shall inform the Issuer, the Master Servicer and the
Depositor  at  their respective  facsimile  numbers  given  to the  Indenture
Trustee in writing thereof.)

     (Section 3.30.  Payments under the Credit Enhancement Instrument.  (a) 
                     ------------------------------------------------
On any Payment  Date, other than  a Dissolution  Payment Date, the  Indenture
Trustee  on  behalf  of the  Noteholders  shall  make a  draw  on  the Credit
Enhancement Instrument in an amount if any equal to the sum of (x) the amount
by which the interest accrued at the Note Rate on the Security Balance of the
Notes exceeds the  amount on deposit in  the Payment Account available  to be
distributed therefor  on such Payment  Date and (y) the  Guaranteed Principal
Payment Amount (the "Credit Enhancement Draw Amount").

     (b)   The Indenture Trustee  shall submit, if  a Credit Enhancement Draw
Amount  is specified  in any  Statement  to Holders  prepared  by the  Master
Servicer pursuant to Section 4.01 of  the Servicing Agreement, the Notice for
Payment (as defined  in the Credit Enhancement  Instrument) in the amount  of
the Credit Enhancement  Draw Amount to the Credit Enhancer no later than 2:00
P.M., New York City time,  on the second Business Day prior to the applicable
Payment  Date.   Upon  receipt  of such  Credit  Enhancement Draw  Amount  in
accordance with the terms of the Credit Enhancement Instrument, the Indenture
Trustee  shall deposit  such Credit  Enhancement Draw  Amount in  the Payment
Account for distribution to Holders pursuant to Section 3.05.

     In  addition, a draw may be made under the Credit Enhancement Instrument
in  respect of any Avoided  Payment (as defined in and  pursuant to the terms
and conditions  of  the  Credit  Enhancement Instrument)  and  the  Indenture
Trustee shall submit a Notice for Payment  with respect thereto together with
the other documents required to be delivered to the  Credit Enhancer pursuant
to the Credit  Enhancement Instrument in connection with a draw in respect of
any Avoided Payment.

     Section 3.31.  Replacement Credit Enhancement Instrument.  In the event
                    -----------------------------------------
of a Credit  Enhancer Default or if  the claims paying ability  rating of the
Credit  Enhancer is downgraded and such downgrade results in a downgrading of
the then  current rating of the Notes (in  each case, a "Replacement Event"),
the Issuer, at its  expense, in accordance with and upon  satisfaction of the
conditions set forth in the Credit Enhancement Instrument, including, without
limitation, payment in full of all amounts owed to the Credit  Enhancer, may,
but shall  not be required to, substitute  a new surety bond  or surety bonds
for the existing Credit Enhancement  Instrument or may arrange for  any other
form of credit enhancement;  provided, however, that in  each case the  Notes
shall be rated no lower than the rating assigned by each Rating Agency to the
Notes  immediately  prior  to  such  Replacement Event  and  the  timing  and
mechanism  for drawing  on such  new credit  enhancement shall  be reasonably
acceptable to  the Indenture Trustee  and provided further that  the premiums
under the  proposed credit enhancement  shall not exceed such  premiums under
the  existing Credit  Enhancement Instrument.   It  shall be  a condition  to
substitution of any  new credit enhancement  that there  be delivered to  the
Indenture  Trustee (i)  an  Opinion of  Counsel,  acceptable in  form to  the
Indenture  Trustee,  from  counsel  to   the  provider  of  such  new  credit
enhancement with respect to the enforceability thereof and such other matters
as the  Indenture Trustee may require and  (ii) an Opinion of  Counsel to the
effect that such substitution would not  (a) adversely affect in any material
respect the tax  status of the  Notes and the Certificates  or (b) cause  the
Issuer to be subject to  a tax at the entity level  or to be classified as  a
taxable  mortgage pool  within the  meaning of Section  7701(i) of  the Code.
Upon receipt of the items  referred to above and payment of all amounts owing
to the  Credit Enhancer  and the  taking of  physical possession  of the  new
credit  enhancement, the Indenture  Trustee shall, within  five Business Days
following  receipt of  such items  and  such taking  of physical  possession,
deliver the  replaced Credit Enhancement  Instrument to the  Credit Enhancer.
In  the event of  any such replacement  the Issuer shall  give written notice
thereof to the Rating Agencies.)


                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     Section 4.01.  The Notes(; Increase of Maximum Variable Funding Balance;
                    ---------------------------------------------------------
Additional Variable Funding Notes).  (a)  The Notes shall be registered in
- ----------------------------------
the name  of a nominee designated by the  Depository.  Beneficial Owners will
hold interests in the Notes through  the book-entry facilities of the Deposi-
tory in minimum initial Principal Balances of $(________) and integral multi-
ples of $(_________)  in excess thereof.   (The Capped Funding Notes  will be
issuable  in minimum  initial Principal Balances  of $(_______)  and integral
multiples of  $(________) in  excess thereof,  together  with any  additional
amount  necessary to  cover the  aggregate initial  Principal Balance  of the
Capped Funding  Notes surrendered at  the time of the  initial denominational
exchange  thereof (with  such initial  Principal Balance  in each  case being
deemed to be the Principal Balance of the Capped Funding Notes at the time of
such initial denominational exchange thereof).)

     The  Indenture Trustee  may for  all purposes  (including the  making of
payments due  on  the Notes)  deal  with  the Depository  as  the  authorized
representative of the  Beneficial Owners with  respect to the  Notes for  the
purposes of  exercising the rights of Holders of  Notes hereunder.  Except as
provided in the next succeeding paragraph of this Section 4.01, the rights of
Beneficial  Owners with  respect  to  the Notes  shall  be  limited to  those
established  by law  and agreements  between such  Beneficial Owners  and the
Depository and Depository Participants.   Except as provided in Section 4.08,
Beneficial Owners  shall not be  entitled to definitive certificates  for the
Notes as to  which they are the  Beneficial Owners.  Requests  and directions
from, and votes of, the Depository as Holder of the Notes shall not be deemed
inconsistent if  they are made  with respect to different  Beneficial Owners.
The Indenture  Trustee may establish  a reasonable record date  in connection
with solicitations of consents from or voting by Noteholders and  give notice
to the Depository of such record date.  Without the consent of the Issuer and
the Indenture Trustee, no Note may be transferred by the Depository except to
a successor Depository that agrees to  hold such Note for the account  of the
Beneficial Owners.

     In  the event  the Depository  Trust  Company resigns  or is  removed as
Depository, the Indenture Trustee with the approval of the Issuer may appoint
a successor Depository.  If no successor Depository has been appointed within
30 days  of the effective  date of  the Depository's resignation  or removal,
each  Beneficial Owner  shall  be entitled  to certificates  representing the
Notes it beneficially owns in the manner prescribed in Section 4.08.

     The Notes shall,  on original issue, be executed on behalf of the Issuer
by the  Owner Trustee,  not in its  individual capacity  but solely  as Owner
Trustee, authenticated by  the Note Registrar and delivered  by the Indenture
Trustee to or upon the order of the Issuer.

     ((b) So long as no Amortization  Event has occurred the Maximum Variable
Funding Balance on the Closing Date may be increased from time to  time by an
aggregate  amount not  to exceed  $(______________)  and Additional  Variable
Funding Notes may be issued upon satisfaction of the following conditions:

            (i)  the Indenture  Trustee  shall have  received  an  Additional
     Credit Enhancement Instrument  pursuant to the  terms and conditions  of
     the  Insurance Agreement,  including  without limitation  Section  _____
     thereof;

           (ii)  the  Indenture Trustee  shall have  received  an Opinion  of
     Counsel to the Credit Enhancer in the form attached hereto as Exhibit C;

          (iii)  the  Indenture Trustee  shall have  received  an Opinion  of
     Counsel in the form attached hereto as Exhibit D;

           (iv)  the  Indenture  Trustee shall  have  received the  documents
     specified in Section 11.01(a) (other than clause (iii) thereof).

The  Security  Balance of  such  Additional  Variable  Funding Notes  in  the
aggregate  will reflect the sum of  (i) the related Excess Additional Balance
Differential and (ii) the Additional Balance Differential for each Collection
Period from  the  Collection  Period  during which  the  Additional  Variable
Funding Notes are issued  until the new Maximum  Variable Funding Balance  is
reached.    Notwithstanding the  foregoing,  the  Security  Balance  of  each
specific  Additional Variable  Funding Note  will be  limited to  the Maximum
Individual Variable Funding Balance as provided in subsection (c) below.

     The Additional  Variable Funding  Notes issued  in  connection with  the
first  increase in  the Maximum  Variable  Funding Balance  pursuant to  this
subsection  will bear  the  designation  "A" (in  addition  to the  numerical
designation  pursuant to subsection (c) below)  and any subsequent Additional
Variable Funding Notes issued in  connection with any subsequent increases in
the  Maximum Variable Funding Balance  will bear alphabetical designations in
the order of their issuance.

     Any Additional Variable Funding Notes shall be in the form of Exhibit A-
2  hereof  and  for all  purposes  shall  be Notes  issued  pursuant  to this
Indenture and all  references to Variable Funding Notes  herein shall include
Additional Variable Funding Notes issued pursuant to this Section 4.01(b).

     Upon the  issuance of any  Additional Variable Funding Notes  the Issuer
will deliver written notice thereof to the Rating Agencies.

     (c)  Subject to the Maximum Variable Funding Balance at such time as the
Security Balance of any Variable  Funding Note reaches the Maximum Individual
Variable Funding Balance, no subsequent  amounts in respect of the Additional
Balance Differential shall be added to the Security  Balance of such Variable
Funding Note and  instead a  new Variable  Funding Note shall  be issued  and
executed on behalf of the Issuer by the Owner Trustee, not in  its individual
capacity but solely as Owner Trustee, authenticated by the Note Registrar and
delivered  by the Indenture Trustee to or upon  the order of the Issuer.  All
subsequent amounts in respect of the Additional Balance Differential shall be
added to  the Security Balance of such new  Variable Funding Note (subject to
the Maximum  Variable Funding  Balance)  until the  Security Balance  thereof
reaches the Maximum Individual Variable Funding Balance.

     The Variable  Funding Note  issued on  the Closing  Date shall  bear the
Designation  "1" and  each new  Variable  Funding Note  will bear  sequential
numerical designations in the order of their issuance.  On each  Payment Date
on or  after the Accelerated  Amortization Date a  new Variable Funding  Note
will be issued on each Payment Date in a principal amount equal to the lesser
of (a) the Maximum Individual Variable Funding Balance and (b) the Additional
Balance  Differential  for  such Payment  Date,  but  in  no  event will  the
Principal Balance of  the Variable Funding Notes exceed  the Maximum Variable
Funding Balance without satisfying the conditions of Section 4.01 hereof.)

     Section 4.02.  Registration of and Limitations on Transfer and Exchange
                    --------------------------------------------------------
of Notes; Appointment of Certificate Registrar.  The Note Registrar shall
- ----------------------------------------------
cause to be  kept at  its Corporate Trust  Office a  Note Register in  which,
subject  to  such  reasonable  regulations  as it  may  prescribe,  the  Note
Registrar shall  provide for the registration  of Notes and of  transfers and
exchanges of Notes as herein provided.

     Subject  to  the  restrictions and  limitations  set  forth  below, upon
surrender  for registration  of transfer of  any Note at  the Corporate Trust
Office,  the Indenture  Trustee shall  execute and  the Note  Registrar shall
authenticate  and  deliver, in  the  name  of  the designated  transferee  or
transferees, one  or more new  Notes in authorized initial  Security Balances
evidencing the same aggregate Percentage Interests.

     (No Variable Funding Note, other than  any Capped Funding Notes, may  be
transferred.  Subject to the provisions  set forth below Capped Funding Notes
may  be transferred,  provided  that  with respect  to  the initial  transfer
thereof by the Seller prior written notification of such  transfer shall have
been given  to the Rating Agencies  and to the Credit Enhancer  by the Seller
along with an  Opinion of Counsel to  the effect that such  transfer will not
constitute   a  fraudulent  conveyance   under  the  laws   of  the  relevant
jurisdiction.

     No transfer of a Capped Funding Note shall be made unless  such transfer
is exempt from the  registration requirements of the Securities  Act of 1933,
as amended, and any applicable state securities laws or is made in accordance
with said Act and  laws.  In the event of any such  transfer, (i) unless such
transfer is made in reliance upon Rule 144A under the 1933 Act, the Indenture
Trustee or the Issuer may, require a written Opinion of Counsel (which may be
in-house  counsel)  acceptable  to  and  in  form  and  substance  reasonably
satisfactory to the Indenture Trustee  and the Issuer that such  transfer may
be made pursuant to an exemption, describing the applicable exemption and the
basis therefor, from said Act and laws or is being  made pursuant to said Act
and laws,  which Opinion of Counsel shall not be  an expense of the Indenture
Trustee  or  the Issuer  and  (ii) the  Indenture  Trustee shall  require the
transferee  to execute  an investment  letter acceptable to  and in  form and
substance reasonably satisfactory  to the  Issuer and  the Indenture  Trustee
certifying to the Issuer and the Indenture Trustee the facts surrounding such
transfer, which investment  letter shall not be  an expense of the  Indenture
Trustee  or the Issuer.   The Holder of  a Variable Funding  Note desiring to
effect such transfer shall, and does hereby agree to, indemnify the Indenture
Trustee  the Credit  Enhancer and the  Issuer against any  liability that may
result if the  transfer is not so  exempt or is  not made in accordance  with
such federal and state laws.   Notwithstanding the foregoing, the restriction
of transfer  specified  in this  paragraph is  not applicable  to any  Capped
Funding Notes that have been registered under the Securities Act of 1933.)

     Subject to the foregoing, at the option of the Noteholders, Notes may be
exchanged  for  other Notes  of like  tenor  or, in  each case  in authorized
initial Principal Balances evidencing the same aggregate Percentage Interests
upon surrender of the Notes to be  exchanged at the Corporate Trust Office of
the Note Registrar.   (With respect to any surrender of  Capped Funding Notes
for  exchange the  new Notes  delivered in  exchange  therefor will  bear the
designation  "Capped"  in  addition to  any  other  applicable designations.)
Whenever any  Notes are  so surrendered for  exchange, the  Indenture Trustee
shall execute and the Note Registrar shall authenticate and deliver the Notes
which the  Noteholder making the exchange is entitled  to receive.  Each Note
presented or surrendered  for registration of transfer or  exchange shall (if
so required by the Note Registrar) be  duly endorsed by, or be accompanied by
a written instrument of transfer in  form reasonably satisfactory to the Note
Registrar  duly  executed  by,  the  Holder  thereof  or  his  attorney  duly
authorized in  writing.  Notes  delivered upon any such  transfer or exchange
will evidence  the same obligations, and will be  entitled to the same rights
and privileges, as the Notes surrendered.

     No service  charge shall  be made  for any  registration of  transfer or
exchange of Notes,  but the  Note Registrar  shall require payment  of a  sum
sufficient  to cover any  tax or governmental  charge that may  be imposed in
connection with any registration of transfer or exchange of Notes.

     All Notes surrendered for registration of transfer and exchange shall be
cancelled by  the Note Registrar  and delivered to the  Indenture Trustee for
subsequent destruction without liability on the part of either.

     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Notes.  If (i) any
                    ------------------------------------------
mutilated  Note is  surrendered to  the Indenture  Trustee, or  the Indenture
Trustee receives  evidence to  its satisfaction of  the destruction,  loss or
theft of any  Note, and (ii) there is delivered to the Indenture Trustee such
security or indemnity  as may be required  by it to  hold the Issuer and  the
Indenture Trustee harmless, then, in the absence of notice to the Issuer, the
Note Registrar or the Indenture Trustee that such Note has been acquired by a
bona fide purchaser,  and provided that the requirements  of Section 8-405 of
the UCC are met, the Issuer shall execute, and upon its request the Indenture
Trustee shall  authenticate and deliver,  in exchange for  or in lieu  of any
such mutilated, destroyed,  lost or  stolen Note, a  replacement Note of  the
same Class;  provided, however, that  if any  such destroyed, lost  or stolen
Note, but not a mutilated Note, shall have become  or within seven days shall
be due and payable, instead of issuing a replacement Note, the Issuer may pay
such destroyed, lost or stolen Note when  so due or payable without surrender
thereof.  If,  after the delivery  of such replacement  Note or payment of  a
destroyed,  lost or  stolen Note  pursuant to  the proviso  to the  preceding
sentence, a bona fide  purchaser of the original  Note in lieu of  which such
replacement  Note was  issued presents  for payment  such original  Note, the
Issuer and the  Indenture Trustee shall be entitled  to recover such replace-
ment Note (or such payment) from  the Person to whom it was delivered  or any
Person taking such replacement Note from such Person to whom such replacement
Note was  delivered  or any  assignee  of such  Person,  except a  bona  fide
purchaser,  and shall be  entitled to recover upon  the security or indemnity
provided therefor to the extent of any loss, damage, cost or expense incurred
by the Issuer or the Indenture Trustee in connection therewith.

     Upon the issuance  of any replacement Note under this  Section 4.03, the
Issuer may require the payment by the Holder of such Note of a sum sufficient
to cover any tax or other governmental charge that may be imposed in relation
thereto and any other reasonable expenses (including the fees and expenses of
the Indenture Trustee) connected therewith.

     Every  replacement   Note  issued  pursuant  to  this  Section  4.03  in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute
an original additional  contractual obligation of the Issuer,  whether or not
the  mutilated,  destroyed,  lost  or  stolen  Note  shall  be  at  any  time
enforceable by  anyone, and  shall be entitled  to all  the benefits  of this
Indenture  equally and  proportionately with  any  and all  other Notes  duly
issued hereunder.

     The provisions of this Section 4.03 are exclusive and shall preclude (to
the  extent  lawful)  all  other rights  and  remedies  with  respect to  the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

     Section 4.04.  Persons Deemed Owners.  Prior to due presentment for
                    ---------------------
registration of transfer of  any Note, the Issuer, the  Indenture Trustee and
any agent  of the  Issuer or the  Indenture Trustee may  treat the  Person in
whose  name any Note  is registered (as  of the day  of determination) as the
owner of such Note  for the purpose of receiving payments of principal of and
interest, if any, on such Note and for all other purposes whatsoever, whether
or not such  Note be overdue, and  neither the Issuer, the  Indenture Trustee
nor any  agent of the  Issuer or the Indenture  Trustee shall be  affected by
notice to the contrary.

     Section 4.05.  Cancellation.  All Notes surrendered for payment,
                    ------------
registration of transfer, exchange or redemption shall, if surrendered to any
Person  other than  the  Indenture  Trustee, be  delivered  to the  Indenture
Trustee and shall be promptly cancelled by the Indenture Trustee.  The Issuer
may at  any time deliver to the Indenture  Trustee for cancellation any Notes
previously authenticated and  delivered hereunder which  the Issuer may  have
acquired in  any  manner whatsoever,  and  all Notes  so  delivered shall  be
promptly cancelled by the Indenture Trustee.  No Notes shall be authenticated
in lieu of or in exchange for any Notes cancelled as provided in this Section
4.05, except as  expressly permitted by this Indenture.   All cancelled Notes
may be held  or disposed of by  the Indenture Trustee in  accordance with its
standard retention or  disposal policy as  in effect at  the time unless  the
Issuer shall direct by an Issuer  Request that they be destroyed or  returned
to it; provided, that  such Issuer Request is  timely and the Notes  have not
been previously disposed of by the Indenture Trustee.

     Section 4.06.  Book-Entry Notes.  The Notes, upon original issuance,
                    ----------------
will be issued in the  form of typewritten Notes representing  the Book-Entry
Notes,  to  be  delivered  to  The  Depository  Trust  Company,  the  initial
Depository,  by, or on behalf of, the  Issuer.  Such Notes shall initially be
registered on the Note Register in the name of Cede & Co., the nominee of the
initial Depository,  and no Beneficial  Owner will receive a  definitive Note
representing  such  Beneficial  Owner's  interest  in  such  Note,  except as
provided in  Section 4.08.   Unless and  until  definitive, fully  registered
Notes (the "Definitive Notes") have been issued to Beneficial Owners pursuant
to Section 4.08:

            (i)  the provisions of  this Section 4.06 shall be  in full force
     and effect;

           (ii)  the  Note Registrar  and  the  Indenture  Trustee  shall  be
     entitled to deal with the Depository for all  purposes of this Indenture
     (including the payment of principal of and interest on the Notes and the
     giving of  instructions or directions  hereunder) as the sole  holder of
     the Notes, and shall have no obligation to the Owners of Notes;

          (iii)  to the  extent  that the  provisions  of this  Section  4.06
     conflict with any other provisions  of this Indenture, the provisions of
     this Section 4.06 shall control;

           (iv)  the  rights of  Beneficial Owners  shall  be exercised  only
     through the Depository and shall be  limited to those established by law
     and agreements  between such Owners  of Notes and the  Depository and/or
     the Depository Participants  pursuant to the Note  Depository Agreement.
     Unless and until  Definitive Notes are issued pursuant  to Section 4.08,
     the   initial  Depository  will  make  book-entry  transfers  among  the
     Depository Participants and  receive and transmit payments  of principal
     of and interest on the Notes to such Depository Participants; and

            (v)  whenever  this Indenture requires  or permits actions  to be
     taken  based  upon  instructions  or  directions  of  Holders  of  Notes
     evidencing a specified percentage of the Security Balances of the Notes,
     the Depository shall be deemed to  represent such percentage only to the
     extent that it has received  instructions to such effect from Beneficial
     Owners   and/or   Depository   Participants  owning   or   representing,
     respectively, such required percentage of the beneficial interest in the
     Notes and has delivered such instructions to the Indenture Trustee.

     Section 4.07.  Notices to Depository.  Whenever a notice or other
                    ---------------------
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes  shall have been issued to  Beneficial Owners pursuant
to  Section 4.08, the  Indenture  Trustee  shall give  all  such notices  and
communications specified herein  to be given to  Holders of the Notes  to the
Depository, and shall have no obligation to the Beneficial Owners.

     Section 4.08.  Definitive Notes.  If (i) the Administrator advises the
                    ----------------
Indenture Trustee in writing that the Depository is no longer willing or able
to properly discharge its responsibilities with respect  to the Notes and the
Administrator  is   unable  to   locate  a   qualified  successor,   (ii) the
Administrator at its option advises the Indenture Trustee in writing that  it
elects to  terminate the  book-entry system through  the Depository  or (iii)
after the occurrence  of an  Event of Default,  Owners of Notes  representing
beneficial interests aggregating at least a majority of the Security Balances
of the  Notes advise  the Depository in  writing that  the continuation  of a
book-entry system  through the Depository is no  longer in the best interests
of the  Beneficial Owners,  then the Depository  shall notify  all Beneficial
Owners and the Indenture Trustee  of the occurrence of any such  event and of
the availability  of Definitive  Notes  to Beneficial  Owners requesting  the
same.    Upon surrender  to the  Indenture Trustee  of the  typewritten Notes
representing  the  Book-Entry   Notes  by  the  Depository,   accompanied  by
registration instructions, the Issuer shall execute and the Indenture Trustee
shall  authenticate the Definitive Notes in  accordance with the instructions
of the  Depository.  None of the Issuer, the  Note Registrar or the Indenture
Trustee shall be  liable for any delay  in delivery of such  instructions and
may  conclusively  rely  on,  and shall  be  protected  in  relying  on, such
instructions.  Upon  the issuance of Definitive Notes,  the Indenture Trustee
shall recognize the Holders of the Definitive Notes as Noteholders.

     Section 4.09.  Tax Treatment.  The Issuer has entered into this
                    -------------
Indenture,  and the  Notes  will be  issued,  with  the intention  that,  for
federal, state and local income,  single business and franchise tax purposes,
the  Notes  will qualify  as  indebtedness of  the  Issuer.   The  Issuer, by
entering  into this Indenture, and each Noteholder,  by its acceptance of its
Note (and  each Beneficial  Owner by  its acceptance  of an  interest in  the
applicable Book-Entry Note), agree to treat the Notes  for federal, state and
local income, single  business and franchise tax purposes  as indebtedness of
the Issuer.

     Section 4.10.  Satisfaction and Discharge of Indenture.   This Indenture
                    ---------------------------------------
shall  cease to be of further  effect with respect to  the Notes except as to
(i) rights of  registration of  transfer and  exchange, (ii) substitution  of
mutilated,  destroyed, lost or  stolen Notes, (iii) rights  of Noteholders to
receive    payments    of   principal    thereof   and    interest   thereon,
(iv) Sections 3.03, 3.04,  3.06, 3.09, 3.18,  3.20 and 3.21,  (v) the rights,
obligations and immunities of the  Indenture Trustee hereunder (including the
rights of the Indenture Trustee under Section 6.07 and the obligations of the
Indenture  Trustee under Section 4.11) and (vi) the  rights of Noteholders as
beneficiaries  hereof with  respect to  the  property so  deposited with  the
Indenture Trustee payable to  all or any of them, and  the Indenture Trustee,
on demand  of  and  at  the  expense of  the  Issuer,  shall  execute  proper
instruments acknowledging satisfaction  and discharge of this  Indenture with
respect to the Notes, when

          (A)  either

          (1)  all  Notes theretofore authenticated and delivered (other than
     (i) Notes that have  been destroyed, lost  or stolen and that  have been
     replaced  or paid as provided  in Section 4.03  and (ii) Notes for whose
     payment money has theretofore been  deposited in trust or segregated and
     held in  trust by  the Issuer  and thereafter  repaid to  the Issuer  or
     discharged  from such  trust, as  provided  in Section  3.03) have  been
     delivered to the Indenture Trustee for cancellation; or 

          (2)  all Notes not  theretofore delivered to the  Indenture Trustee
     for cancellation
        
               a.   have become due and payable, or

               b.   will  become due  and  payable  at  the  Final  Scheduled
          Payment Date within one year, or

               c.   are  to be called  for redemption  within one  year under
          arrangements satisfactory to  the Indenture Trustee for  the giving
          of notice of  redemption by the Indenture Trustee  in the name, and
          at the expense, of the Issuer, 

     and the Issuer,  in the case of  a., or b. or c.  above, has irrevocably
     deposited or  caused  to be  irrevocably  deposited with  the  Indenture
     Trustee cash or  direct obligations of or obligations  guaranteed by the
     United States  of America  (which will  mature  prior to  the date  such
     amounts are payable), in trust for such purpose, in an amount sufficient
     to pay  and discharge the  entire indebtedness  on such Notes  then out-
     standing   not  theretofore  delivered  to  the  Indenture  Trustee  for
     cancellation  when  due on  the  Final  Scheduled  Payment Date  or  the
     Redemption Date, as applicable;

          (B)  the  Issuer  has paid  or caused  to  be paid  all  other sums
     payable hereunder (and under the Insurance Agreement) by the Issuer; and

          (C)  the Issuer  has  delivered to  the Indenture  Trustee and  the
     Credit Enhancer an Officer's Certificate,  an Opinion of Counsel and (if
     required by the TIA or the Indenture Trustee) an Independent Certificate
     from a firm of certified public accountants, each meeting the applicable
     requirements  of  Section 11.01  and,  subject  to  Section 11.02,  each
     stating that  all conditions precedent  herein provided for  relating to
     the  satisfaction and  discharge of  this  Indenture have  been complied
     with.

     Section 4.11.  Application of Trust Money.  All moneys deposited with
                    --------------------------
the Indenture Trustee pursuant to Section 4.10 hereof shall be held  in trust
and applied by it, in  accordance with the provisions  of the Notes and  this
Indenture, to the  payment, either directly or  through any Paying  Agent, as
the Indenture Trustee may determine, to the Holders of those particular Notes
for the  payment or redemption of which such  moneys have been deposited with
the  Indenture  Trustee,  of all  sums  due  and to  become  due  thereon for
principal  and interest; but  such moneys need  not be segregated  from other
funds except to the extent required herein or required by law.

     (Section 4.12. Subrogation and Cooperation.  (a)  The Issuer and the
                    ---------------------------
Indenture  Trustee  acknowledge that  (i) to the  extent the  Credit Enhancer
makes  payments  under  the  Credit  Enhancement  Instrument  on  account  of
principal  of  or interest  on  the  Notes or  the  Certificates, the  Credit
Enhancer will be  fully subrogated to the  rights of such Holders  to receive
such principal  and interest  from the Issuer,  and (ii) the  Credit Enhancer
shall be paid  such principal and interest  but only from the  sources and in
the manner provided herein and in the  Insurance Agreement for the payment of
such principal and interest.

     The  Indenture  Trustee  shall  cooperate  in   all  respects  with  any
reasonable request by the Credit  Enhancer for action to preserve or  enforce
the  Credit  Enhancer's  rights  or  interest under  this  Indenture  or  the
Insurance  Agreement  without limiting  the  rights  of  the  Noteholders  as
otherwise set forth in the Indenture, including, without limitation, upon the
occurrence  and continuance  of a  default under  the Insurance  Agreement, a
request to take any one or more of the following actions:

            (i)  institute Proceedings for the collection of all amounts then
     payable on the  Notes, or under this  Indenture in respect to  Notes and
     all  amounts payable under the Insurance  Agreement enforce any judgment
     obtained and collect from the Issuer moneys adjudged due;

           (ii)  sell the  Trust Estate or  any portion thereof or  rights or
     interest  therein, at  one or  more public  or private Sales  called and
     conducted in any manner permitted by law;

          (iii)  file or record all Assignments that have not previously been
     recorded;

           (iv)  institute Proceedings from time to time  for the complete or
     partial foreclosure of this Indenture; and

            (v)  exercise  any remedies of a  secured party under the Uniform
     Commercial Code  and take  any other appropriate  action to  protect and
     enforce the rights and remedies of the Credit Enhancer hereunder.)

     Section 4.13.  Repayment of Moneys Held by Paying Agent.  In connection
                    ----------------------------------------
with  the satisfaction and  discharge of this  Indenture with respect  to the
Notes,  all moneys  then held by  any Administrator other  than the Indenture
Trustee under the  provisions of  this Indenture with  respect to such  Notes
shall, upon demand of the Issuer, be paid to the Indenture Trustee to be held
and applied according  to Section 3.05 and thereupon such  Paying Agent shall
be released from all further liability with respect to such moneys.

                                  ARTICLE V

                                   Remedies
                                   --------

     Section 5.01.  Events of Default.  "Event of Default," wherever used
                    -----------------
herein, shall  have the meaning  provided in Appendix A(;  provided, however,
that no Event of Default  will occur under clause (i)  or clause (ii) of  the
definition  of "Event  of Default" if  the Issuer  fails to make  payments of
principal of and interest on the  Notes so long as the Credit  Enhancer makes
payments sufficient therefore under the Credit Enhancement Instrument).

     The  Issuer shall  deliver  to  the Indenture  Trustee  (and the  Credit
Enhancer), within five  days after the occurrence thereof,  written notice in
the form of an  Officer's Certificate of any  event which with the  giving of
notice and the lapse  of time would become an  Event of Default under  clause
(iii) of the definition of "Event of Default", its status and what action the
Issuer is taking or proposes to take with respect thereto.

     Section 5.02.  Acceleration of Maturity; Rescission and Annulment.  If
                    ---------------------------------------------------
an Event of Default  should occur and be  continuing, then and in every  such
case the Indenture Trustee or the Holders of Notes representing not less than
a majority of the Security Balances of all  Notes may declare the Notes to be
immediately due and payable, by a notice in writing to the Issuer (and to the
Indenture Trustee if given by Noteholders), and upon any such declaration the
unpaid  principal amount  of such Class  of Notes, together  with accrued and
unpaid  interest  thereon through  the  date  of acceleration,  shall  become
immediately due and payable.  (Unless the prior written consent of the Credit
Enhancer shall have been obtained by the Indenture  Trustee, the Payment Date
upon which such accelerated payment is due and payable shall not be a Payment
Date under the Credit Enhancement  Instrument and the Indenture Trustee shall
not be authorized under Section 3.32 to make a draw therefor.)

     At any time after such declaration of  acceleration of maturity has been
made and before a judgment  or decree for payment of  the money due has  been
obtained by the Indenture Trustee  as hereinafter in this Article V provided,
the Holders of Notes representing a majority  of the Security Balances of all
Notes, by written notice to the Issuer and the Indenture Trustee, may rescind
and annul such declaration and its consequences if:

            (i)  the  Issuer has paid or deposited with the Indenture Trustee
     a sum sufficient to pay:

               (A)  all  payments of principal  of and interest  on the Notes
          and all other amounts that would then  be due hereunder or upon the
          Notes if the Event of Default giving rise to such acceleration  had
          not occurred; and

               (B)  all  sums paid  or  advanced  by  the  Indenture  Trustee
          hereunder and the  reasonable compensation, expenses, disbursements
          and advances of  the Indenture Trustee and its  agents and counsel;
          and 

           (ii)  all Events  of Default,  other  than the  nonpayment of  the
     principal of the Notes that has become  due solely by such acceleration,
     have been cured or waived as provided in Section 5.12.

     No such  rescission shall  affect any subsequent  default or  impair any
right consequent thereto.

     Section 5.03.  Collection of Indebtedness and Suits for Enforcement by
                    -------------------------------------------------------
Indenture Trustee.  (a)  The Issuer covenants that if (i) default is made in
- -----------------
the  payment  of any  interest  on any  Note when  the  same becomes  due and
payable,  and  such  default  continues  for  a   period  of  five  days,  or
(ii) default is made in the payment of the principal of or any installment of
the principal  of any Note when the same  becomes due and payable, the Issuer
will, upon demand of the Indenture Trustee, pay to it, for the benefit of the
Holders of  Notes and of the  Credit Enhancer, the whole amount  then due and
payable  on the  Notes for  principal and  interest, with  interest upon  the
overdue  principal, and in  addition thereto such further  amount as shall be
sufficient  to cover  the costs  and  expenses of  collection, including  the
reasonable  compensation,  expenses,   disbursements  and  advances  of   the
Indenture Trustee and its agents and counsel.

     (b)   In case the Issuer shall  fail forthwith to pay  such amounts upon
such demand, the  Indenture Trustee, in  its own  name and as  trustee of  an
express  trust,  subject to  the  provisions  of  Section 11.17  hereof,  may
institute a Proceeding for the collection of the sums so due and unpaid,  and
may prosecute such Proceeding  to judgment or final  decree, and may  enforce
the  same against the Issuer or  other obligor upon the  Notes and collect in
the manner provided by law out of the property of the Issuer or other obligor
the Notes, wherever situated, the moneys adjudged or decreed to be payable.

     (c)   If an  Event of Default  occurs and  is continuing,  the Indenture
Trustee, subject  to the  provisions of  Section 11.17  hereof, may,  as more
particularly provided in Section 5.04,  in its discretion, proceed to protect
and enforce  its rights  and the rights  of the  Noteholders (and  the Credit
Enhancer),  by such  appropriate Proceedings as  the Indenture  Trustee shall
deem most effective to protect and  enforce any such rights, whether for  the
specific enforcement of any covenant or agreement in this Indenture or in aid
of the exercise  of any power granted herein, or to  enforce any other proper
remedy or legal  or equitable right vested  in the Indenture Trustee  by this
Indenture or by law.

     (d)  In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest
in the Trust Estate, Proceedings under Title 11  of the United States Code or
any other applicable federal or state bankruptcy, insolvency or other similar
law, or in  case a receiver, assignee  or trustee in bankruptcy  or reorgani-
zation,   liquidator,  sequestrator  or  similar  official  shall  have  been
appointed for or taken possession of the Issuer or its property or such other
obligor or  Person, or in case  of any other comparable  judicial Proceedings
relative to the Issuer or  other obligor upon the Notes, or  to the creditors
or property  of the  Issuer  or such  other obligor,  the Indenture  Trustee,
irrespective of  whether the  principal of any  Notes shall  then be  due and
payable as therein expressed or  by declaration or otherwise and irrespective
of whether the Indenture Trustee shall  have made any demand pursuant to  the
provisions of this Section, shall  be entitled and empowered, by intervention
in such Proceedings or otherwise:

            (i)  to file and prove a claim or claims for the whole  amount of
     principal and interest owing  and unpaid in respect of the  Notes and to
     file such other  papers or documents as may be necessary or advisable in
     order to have the claims  of the Indenture Trustee (including any  claim
     for   reasonable  compensation  to   the  Indenture  Trustee   and  each
     predecessor  Indenture Trustee,  and their respective  agents, attorneys
     and counsel,  and  for reimbursement  of  all expenses  and  liabilities
     incurred,  and all  advances made,  by  the Indenture  Trustee and  each
     predecessor Indenture Trustee,  except as a result of  negligence or bad
     faith) and of the Noteholders allowed in such Proceedings;

           (ii)  unless prohibited by applicable law and regulations, to vote
     on  behalf of  the Holders  of  Notes in  any election  of a  trustee, a
     standby  trustee  or Person  performing  similar functions  in  any such
     Proceedings;

          (iii)  to collect and receive any moneys or other property  payable
     or deliverable on any such claims and to distribute all amounts received
     with  respect to  the claims  of the  Noteholders and  of the  Indenture
     Trustee on their behalf; and

           (iv)  to file such  proofs of claim and other  papers or documents
     as may  be necessary or  advisable in  order to have  the claims of  the
     Indenture  Trustee or  the  Holders  of Notes  allowed  in any  judicial
     proceedings relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding is hereby authorized by each of such Noteholders  to make
payments to  the Indenture  Trustee, and,  in the  event  that the  Indenture
Trustee shall consent to the making of payments directly to such Noteholders,
to pay to the Indenture Trustee such amounts as shall be  sufficient to cover
reasonable  compensation to the Indenture Trustee, each predecessor Indenture
Trustee and  their respective  agents, attorneys and  counsel, and  all other
expenses and  liabilities incurred, and  all advances made, by  the Indenture
Trustee  and  each  predecessor  Indenture  Trustee except  as  a  result  of
negligence or bad faith.

     (e)  Nothing herein contained shall be deemed to authorize the Indenture
Trustee to authorize or consent to or  vote for or accept or adopt on  behalf
of  any Noteholder  any plan  of  reorganization, arrangement,  adjustment or
composition affecting the  Notes or the  rights of any  Holder thereof or  to
authorize  the Indenture Trustee to vote in respect of the claim of any Note-
holder in any such proceeding except, as aforesaid, to vote for  the election
of a trustee in bankruptcy or similar Person.

     (f)  All rights of action and of asserting claims under  this Indenture,
or under any  of the Notes, may be enforced by  the Indenture Trustee without
the possession of any  of the Notes or the production thereof in any trial or
other  Proceedings  relative thereto,  and  any  such  action or  proceedings
instituted by  the Indenture  Trustee shall  be brought  in its  own name  as
trustee of  an express trust,  and any recovery  of judgment, subject  to the
payment of  the  expenses, disbursements  and compensation  of the  Indenture
Trustee, each  predecessor Indenture Trustee and their  respective agents and
attorneys, shall be for the ratable  benefit of the Holders of the  Notes (or
the Variable Funding Notes, as applicable).

     (g)  In any Proceedings brought  by the Indenture Trustee (and also  any
Proceedings involving the  interpretation of any provision of  this Indenture
to which the Indenture Trustee shall be a party), the Indenture Trustee shall
be held  to represent  all the  Holders of  the Notes,  and it  shall not  be
necessary to make any Noteholder a party to any such Proceedings.

     Section 5.04.  Remedies; Priorities.  (a)  If an Event of Default shall
                    --------------------
have  occurred  and be  continuing,  the  Indenture  Trustee subject  to  the
provisions  of Section  11.17 hereof  may  do one  or more  of  the following
(subject to Section 5.05):

            (i)  institute Proceedings in  its own name and as  trustee of an
     express  trust for  the collection of  all amounts  then payable  on the
     Notes  or  under  this  Indenture   with  respect  thereto,  whether  by
     declaration  or otherwise, and  all amounts payable  under the Insurance
     Agreement, enforce any  judgment obtained, and  collect from the  Issuer
     and any other obligor upon such Notes moneys adjudged due;

           (ii)  institute Proceedings from time to time  for the complete or
     partial foreclosure of this Indenture with respect to the Trust Estate;

          (iii)  exercise any remedies  of a secured party under  the UCC and
     take any other appropriate action to protect and  enforce the rights and
     remedies of the  Indenture Trustee, the  Holders of the  Notes (and  the
     Credit Enhancer); and

           (iv)  sell the  Trust Estate or  any portion thereof or  rights or
     interest therein, at  one or  more public  or private  sales called  and
     conducted in  any manner permitted  by law; provided, however,  that the
     Indenture Trustee may  not sell or otherwise liquidate  the Trust Estate
     following  an Event  of Default, unless  (A) the Holders of  100% of the
     Security Balances  of the Securities  (and the Credit  Enhancer) consent
     thereto,  (which  consent  will not  be  unreasonably  withheld) (B) the
     proceeds  of such  sale  or  liquidation  distributable to  Holders  are
     sufficient to discharge in full all amounts then due and unpaid upon the
     Securities  for principal  and  interest (and  to  reimburse the  Credit
     Enhancer for any amounts  drawn under the Credit  Enhancement Instrument
     and  any other  amounts  due  the Credit  Enhancer  under the  Insurance
     Agreement) or  (C) the Indenture  Trustee determines  that the  Mortgage
     Loans  will not continue to provide  sufficient funds for the payment of
     principal of  and interest  on either  the Notes,   as  they would  have
     become due if  the Notes had not been declared due  and payable, and the
     Indenture  Trustee obtains  the consent (of  the Credit  Enhancer, which
     consent will  not be unreasonably withheld,  and) of the Holders  of not
     less than 66-2/3% of the Security Balances of the Notes.  In determining
     such sufficiency  or insufficiency with  respect to clause (B)  and (C),
     the Indenture Trustee may, but need not, obtain and rely upon an opinion
     of  an Independent  investment banking  or  accounting firm  of national
     reputation as to the  feasibility of such proposed action and  as to the
     sufficiency of the Trust Estate  for such purpose.  (Notwithstanding the
     foregoing, so long as an Event of Servicer Termination has not occurred,
     any Sale of  the Trust  Estate shall  be made subject  to the  continued
     Servicing of  the Mortgage Loans by  the Master Servicer  as provided in
     the Servicing Agreement.)

     (b)  If the Indenture Trustee collects any money or property pursuant to
this Article V,  it shall  pay out  the money  or property  in the  following
order:

          FIRST:     to   the  Indenture   Trustee  for  amounts   due  under
          Section 6.07;

          SECOND:    to each Class of Noteholders for amounts due  and unpaid
          on the related  Class of Notes for interest and  to each Noteholder
          of such Class, in each case ratably, without preference or priority
          of any kind, according to the amounts due and payable on such Class
          of Notes  for interest from  amounts available in the  Trust Estate
          for such Noteholders; 

          THIRD:    to Holders  of each  Class of Notes  for amounts  due and
          unpaid on the  related Class of Notes  for principal, from  amounts
          available in  the Trust  Estate for such  Noteholders, and  to each
          Noteholder of such Class, in  each case ratably, without preference
          or  priority of any kind, according to  the amounts due and payable
          on  such Class of Notes for principal,  until the Security Balances
          of each Class of Notes is reduced to zero;

          FOURTH:   to the Issuer  for amounts required  to be distributed to
          the Certificateholders pursuant to the Trust Agreement;

          FIFTH:  (To the payment  of all amounts due and owing to the Credit
          Enhancer under the Insurance Agreement);

          SIXTH:   to the Issuer  for amounts due  under Article VIII  of the
          Trust Agreement; and

          SEVENTH:  to the payment of the remainder, if  any to the Issuer or
          any other person legally entitled thereto.

     The Indenture  Trustee may fix  a record date  and payment date  for any
payment  to Noteholders  pursuant to  this Section  5.04.   At least  15 days
before such record  date, the Issuer  shall mail to  each Noteholder and  the
Indenture Trustee a  notice that states the record date, the payment date and
the amount to be paid.

     Section 5.05.  Optional Preservation of the Trust Estate.   If the Notes
                    -----------------------------------------
have been declared  to be  due and  payable under Section  5.02 following  an
Event  of Default  and such declaration  and its  consequences have  not been
rescinded and  annulled, the Indenture  Trustee may, but  need not, elect  to
maintain possession of  the Trust Estate.   It is  the desire of  the parties
hereto and the  Noteholders that there be  at all times sufficient  funds for
the payment  of principal of and interest on  the Notes and other obligations
of  the Issuer (including payment to  the Credit Enhancer), and the Indenture
Trustee shall take  such desire into account when  determining whether or not
to maintain  possession of  the  Trust Estate.    In determining  whether  to
maintain possession of the  Trust Estate, the Indenture Trustee may, but need
not, obtain and  rely upon an opinion of an Independent investment banking or
accounting firm of national reputation as to the feasibility of such proposed
action and as to the sufficiency of the Trust Estate for such purpose.

     Section 5.06.  Limitation of Suits.  No Holder of any Note shall have
                    -------------------
any right to institute any Proceeding, judicial or otherwise, with respect to
this Indenture, or for  the appointment of a receiver or  trustee, or for any
other remedy hereunder, unless and subject to the provisions of Section 11.17
hereof:

            (i)  such  Holder  has  previously given  written  notice  to the
     Indenture Trustee of a continuing Event of Default; 

           (ii)  the Holders of not less than 25% of the Security Balances of
     the  Notes  have  made  written  request to  the  Indenture  Trustee  to
     institute such Proceeding in respect of such Event of Default in its own
     name as Indenture Trustee hereunder;

          (iii)  such Holder or Holders have offered to the Indenture Trustee
     reasonable indemnity against the  costs, expenses and liabilities  to be
     incurred in complying with such request;

           (iv)  the  Indenture Trustee for 60 days after its receipt of such
     notice,  request and  offer of  indemnity has  failed to  institute such
     Proceedings; and

            (v)  no direction inconsistent with such written request has been
     given to the Indenture Trustee during such 60-day period by the  Holders
     of a majority of the Security Balances of the Notes.

It is understood and intended that no one or more Holders of Notes shall have
any  right in  any manner  whatever  by virtue  of,  or by  availing of,  any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders  of  Notes  or to  obtain  or to  seek  to obtain  priority  or
preference  over  any  other  Holders  or to  enforce  any  right  under this
Indenture, except in the manner herein provided.

     In  the  event  the  Indenture  Trustee  shall  receive  conflicting  or
inconsistent  requests and indemnity  from two or  more groups of  Holders of
Notes, each representing less than a majority of the Security Balances of the
Notes,  the Indenture  Trustee  in  its sole  discretion  may determine  what
action, if any, shall be taken,  notwithstanding any other provisions of this
Indenture.

     Section 5.07.  Unconditional Rights of Noteholders To Receive Principal
                    --------------------------------------------------------
and Interest.  Notwithstanding any other provisions in this Indenture, the
- ------------
Holder of any Note shall have the right, which is absolute and unconditional,
to receive payment of the principal of and interest, if any, on  such Note on
or after the respective due dates thereof  expressed in such Note or in  this
Indenture and to  institute suit for the enforcement of any such payment, and
such right shall not be impaired without the consent of such Holder.

     Section 5.08.  Restoration of Rights and Remedies.  If the Indenture
                    ----------------------------------
Trustee or any  Noteholder has instituted any Proceeding to enforce any right
or remedy under  this Indenture and such Proceeding has  been discontinued or
abandoned for any  reason or has been  determined adversely to the  Indenture
Trustee or to  such Noteholder, then and  in every such case the  Issuer, the
Indenture Trustee and the Noteholders  shall, subject to any determination in
such Proceeding,  be  restored severally  and  respectively to  their  former
positions hereunder, and thereafter all  rights and remedies of the Indenture
Trustee and the  Noteholders shall continue as though no  such Proceeding had
been instituted.

     Section 5.09.  Rights and Remedies Cumulative.  No right or remedy
                    ------------------------------
herein  conferred  upon or  reserved  to  the  Indenture  Trustee or  to  the
Noteholders is  intended to be  exclusive of any  other right or  remedy, and
every right  and remedy shall, to the extent  permitted by law, be cumulative
and in addition  to every other  right and remedy  given hereunder or now  or
hereafter existing  at  law or  in equity  or otherwise.    The assertion  or
employment of any right  or remedy hereunder, or otherwise, shall not prevent
the  concurrent assertion  or employment  of any  other appropriate  right or
remedy.

     Section 5.10.  Delay or Omission Not a Waiver.  No delay or omission of
                    ------------------------------
the Indenture  Trustee or  any Holder of  any Note  to exercise any  right or
remedy accruing upon  any Event  of Default  shall impair any  such right  or
remedy or constitute a waiver of any such Event of Default or an acquiescence
therein.  Every  right and remedy  given by this Article V  or by law  to the
Indenture Trustee or to  the Noteholders may be exercised from  time to time,
and as  often as may be deemed expedient, by  the Indenture Trustee or by the
Noteholders, as the case may be.

     Section 5.11.  Control by Noteholders.  The Holders of a majority of the
                    ----------------------
Security Balances of  Notes shall have the  right to direct the  time, method
and  place of  conducting  any Proceeding  for any  remedy  available to  the
Indenture Trustee with respect to the Notes or exercising any trust  or power
conferred on the Indenture Trustee; provided that:

            (i)  such direction shall not be in conflict with any rule of law
     or with this Indenture;

           (ii)  subject  to the express terms of Section 5.04, any direction
     to the Indenture Trustee to sell or  liquidate the Trust Estate shall be
     by  Holders of  Notes representing  not less than  100% of  the Security
     Balances of Notes;

          (iii)  if  the conditions  set  forth  in  Section 5.05  have  been
     satisfied and  the Indenture Trustee  elects to retain the  Trust Estate
     pursuant to such Section, then any direction to the Indenture Trustee by
     Holders of Notes representing less than 100% of the Security Balances of
     Notes  to sell or  liquidate the Trust  Estate shall be  of no force and
     effect; and

           (iv)  the  Indenture  Trustee  may take  any  other  action deemed
     proper  by the  Indenture Trustee  that  is not  inconsistent with  such
     direction.

Notwithstanding the rights of Noteholders  set forth in this Section, subject
to  Section 6.01, the  Indenture  Trustee need  not take  any action  that it
determines might involve it in liability or might materially adversely affect
the rights of any Noteholders not consenting to such action.

     Section 5.12.  Waiver of Past Defaults.   Prior to the declaration of
                    ------------------------
the acceleration of  the maturity of the  Notes as provided in  Section 5.02,
the Holders of Notes of not less than  a majority of the Security Balances of
the  Notes may waive any past Event of Default and its consequences except an
Event of Default (a) with respect to  payment of principal of or interest  on
any of  the Notes or (b) in respect  of a covenant or  provision hereof which
cannot be modified  or amended without the consent of the Holder of each Note
(or  (c) the  waiver of  which  would  materially  and adversely  affect  the
interests of  the Credit Enhancer or  modify its obligation  under the Credit
Enhancement Instrument.)   In the case  of any such  waiver, the Issuer,  the
Indenture Trustee  and the Holders  of the Notes  shall be restored  to their
former positions and rights hereunder, respectively; but no such waiver shall
extend to any subsequent or other Event of Default or impair any right conse-
quent thereto.

     Upon any  such waiver, any Event  of Default arising therefrom  shall be
deemed to have been cured and not to have occurred, for every purpose of this
Indenture; but  no such waiver shall extend to  any subsequent or other Event
of Default or impair any right consequent thereto.

     Section 5.13.  Undertaking for Costs.   All parties to this Indenture
                    ----------------------
agree, and each  Holder of any Note by such Holder's acceptance thereof shall
be  deemed to have agreed, that  any court may in  its discretion require, in
any suit  for the enforcement of any right or remedy under this Indenture, or
in any suit against the Indenture  Trustee for any action taken, suffered  or
omitted by it as Indenture Trustee, the filing by any party litigant  in such
suit of an undertaking to pay the costs of such suit, and that such court may
in  its discretion assess  reasonable costs, including  reasonable attorneys'
fees, against  any party  litigant in  such suit,  having due  regard to  the
merits and good faith of the claims  or defenses made by such party litigant;
but  the provisions  of this Section  5.13 shall  not apply  to (a)  any suit
instituted   by  the  Indenture  Trustee,  (b) any  suit  instituted  by  any
Noteholder,  or group of  Noteholders, in each case  holding in the aggregate
more than  10%  of  the  Security  Balances of  the  Notes  or  (c) any  suit
instituted  by any Noteholder for the enforcement of the payment of principal
of or interest on any Note on  or after the respective due dates expressed in
such Note and in this Indenture.

     Section 5.14.  Waiver of Stay or Extension Laws.  The Issuer covenants
                    --------------------------------
(to the  extent that  it may lawfully  do so)  that it will  not at  any time
insist upon, or plead or in any manner whatsoever,  claim or take the benefit
or  advantage of, any stay  or extension law wherever enacted,  now or at any
time hereafter in force, that may affect the covenants or the  performance of
this Indenture; and  the Issuer (to  the extent that  it may lawfully do  so)
hereby expressly  waives  all  benefit or  advantage  of any  such  law,  and
covenants that it will not hinder, delay or impede the execution of any power
herein  granted to  the Indenture  Trustee, but  will suffer  and permit  the
execution of every such power as though no such law had been enacted.

     Section 5.15.  Sale of Trust Estate.  (a)  The power to effect any sale
                    --------------------
or other  disposition (a "Sale") of any portion  of the Trust Estate pursuant
to Section 5.04  is expressly subject to  the provisions of Section  5.05 and
this Section 5.15.  The power to effect any such Sale shall  not be exhausted
by any  one or more  Sales as to  any portion of  the Trust Estate  remaining
unsold, but  shall continue  unimpaired until the  entire Trust  Estate shall
have  been sold or all amounts payable on  the Notes and under this Indenture
(and under  the Insurance  Agreement) shall  have been  paid.   The Indenture
Trustee may from time to time postpone any public Sale by public announcement
made at  the time  and place  of  such Sale.   The  Indenture Trustee  hereby
expressly waives its right to any amount fixed by law as compensation for any
Sale.

     (b)  The Indenture Trustee shall not  in any private Sale sell the Trust
Estate, or any portion thereof, unless

          (1)  the  Holders of  all  Securities  (and  the  Credit  Enhancer)
consent to or direct the Indenture Trustee to make, such Sale, or

          (2)  the proceeds of  such Sale would be  not less than the  entire
amount which would  be payable to  the Noteholders under  the Notes (and  the
Credit  Enhancer in  respect of  amounts drawn  under the  Credit Enhancement
Instrument and  any other amounts due the Credit Enhancer under the Insurance
Agreement,)  in full payment thereof in accordance  with Section 5.02, on the
Payment Date next succeeding the date of such Sale, or

          (3)  The Indenture Trustee determines, in its sole discretion, that
the conditions for  retention of the Trust  Estate set forth in  Section 5.05
cannot be satisfied (in making  any such determination, the Indenture Trustee
may rely upon  an opinion of an Independent investment  banking firm obtained
and delivered as provided in Section 5.05,  (and the Credit Enhancer consents
to  such Sale,  which  consent will  not  be unreasonably  withheld) and  the
Holders  representing  at least  66-2/3%  of  the  Security Balances  of  the
Securities consent to such Sale.

The purchase by  the Indenture  Trustee of all  or any  portion of the  Trust
Estate at  a private Sale  shall not be  deemed a  Sale or other  disposition
thereof for purposes of this Section 5.15(b).

     (c)  Unless the Holders of  Notes (and the Credit Enhancer) have  other-
wise consented  or directed the Indenture Trustee, at  any public Sale of all
or any portion of the Trust Estate at which a minimum bid equal to or greater
than the amount  described in paragraph (2) of subsection (b) of this Section
5.15  has not been established by the Indenture Trustee and no Person bids an
amount equal to or greater than such  amount, the Indenture Trustee shall bid
an amount at least $1.00 more than the highest other bid.

     (d)  In connection with a Sale of all or any portion of the Trust Estate

          (1)  any Holder  or Holders  of Notes  may  bid for  and (with  the
consent of the Credit Enhancer) purchase  the property offered for sale,  and
upon compliance  with the  terms of  sale may  hold, retain  and possess  and
dispose of such property, without  further accountability, and may, in paying
the purchase money therefor, deliver any Notes or claims for interest thereon
in lieu of cash  up to the amount  which shall, upon distribution of  the net
proceeds  of such  sale, be  payable  thereon, and  such Notes,  in  case the
amounts so payable thereon  shall be less than the amount  due thereon, shall
be returned to the Holders thereof  after being appropriately stamped to show
such partial payment;

          (2)  the Indenture  Trustee may  bid for  and acquire  the property
offered  for Sale in  connection with any  Sale thereof, and,  subject to any
requirements of, and to the extent permitted by, applicable law in connection
therewith, may  purchase all or any portion of  the Trust Estate in a private
sale, and,  in lieu  of paying  cash therefor,  may make  settlement for  the
purchase price by crediting the  gross Sale price against the sum of  (A) the
amount which would  be distributable to the Holders of the Notes (and amounts
owing  to the Credit  Enhancer) as a  result of such  Sale in accordance with
Section 5.04(b) on the Payment Date next succeeding the date of such Sale and
(B) the expenses of the Sale  and of any Proceedings in connection  therewith
which are reimbursable to it, without being required to produce the  Notes in
order to complete  any such Sale  or in order  for the net  Sale price to  be
credited against such  Notes, and any property  so acquired by  the Indenture
Trustee shall be  held and dealt with by it in accordance with the provisions
of this Indenture;

          (3)  the Indenture Trustee shall execute and deliver an appropriate
instrument  of conveyance  transferring its  interest in  any portion  of the
Trust Estate in connection with a Sale thereof;

          (4)  the  Indenture Trustee  is  hereby  irrevocably appointed  the
agent and attorney-in-fact of the Issuer to transfer and convey  its interest
in any portion of the Trust Estate in  connection with a Sale thereof, and to
take all action necessary to effect such Sale; and

          (5)  no purchaser or  transferee at such a  Sale shall be bound  to
ascertain the Indenture Trustee's authority, inquire into the satisfaction of
any conditions precedent or see to the application of any moneys.

     Section 5.16.  Action on Notes.  The Indenture Trustee's right to seek
                    ---------------
and  recover judgment  on the  Notes  or under  this Indenture  shall  not be
affected by  the seeking, obtaining or application  of any other relief under
or with respect  to this Indenture.  Neither  the lien of this  Indenture nor
any rights  or remedies of the Indenture Trustee  or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the  levy of any execution under such judgment  upon any portion
of the Trust  Estate or upon any of  the assets of the Issuer.   Any money or
property collected  by the Indenture  Trustee shall be applied  in accordance
with Section 5.04(b).

     Section 5.17.  Performance and Enforcement of Certain Obligations.  
                    ---------------------------------------------------
(a)  Promptly following a request from the Indenture Trustee to do so  and at
the  Administrator's expense, the Issuer shall take all such lawful action as
the Indenture  Trustee may  request to compel  or secure the  performance and
observance by  the Seller and the Master Servicer,  as applicable, of each of
their obligations to the Issuer under or in connection with the Mortgage Loan
Purchase  Agreement and the Servicing Agreement,  and to exercise any and all
rights,  remedies, powers  and privileges  lawfully available  to the  Issuer
under or  in connection  with the  Mortgage Loan Purchase  Agreement and  the
Servicing Agreement to the extent and in the manner directed by the Indenture
Trustee, including the transmission of notices of default on the part  of the
Seller  or the Master  Servicer thereunder  and the  institution of  legal or
administrative actions or proceedings to  compel or secure performance by the
Seller or the Master Servicer of each of their obligations under the Mortgage
Loan Purchase Agreement and the Servicing Agreement.

     (b)  If  an  Event  of  Default  has occurred  and  is  continuing,  the
Indenture Trustee  (subject to the  rights of the  Credit Enhancer  under the
Servicing Agreement) may,  and at the direction (which  direction shall be in
writing or  by telephone (confirmed  in writing promptly thereafter))  of the
Holders of 66-2/3% of the Security Balances  of the Notes shall, exercise all
rights, remedies,  powers, privileges  and claims of  the Issuer  against the
Seller or  the Master Servicer under or in  connection with the Mortgage Loan
Purchase Agreement and the Servicing  Agreement, including the right or power
to take  any action  to compel  or secure  performance or  observance by  the
Seller  or  the  Master Servicer,  as  the  case may  be,  of  each of  their
obligations  to the  Issuer  thereunder  and to  give  any consent,  request,
notice, direction,  approval, extension  or waiver  under  the Mortgage  Loan
Purchase Agreement  and the Servicing Agreement, as the  case may be, and any
right of the Issuer to take such action shall not be suspended.

                                  ARTICLE VI

                            The Indenture Trustee
                           ---------------------

     Section 6.01.  Duties of Indenture Trustee.  (a)  If an Event of Default
                    ---------------------------
has  occurred and  is continuing,  the Indenture  Trustee shall  exercise the
rights and powers vested in  it by this Indenture and use the  same degree of
care  and skill in their  exercise as a prudent  person would exercise or use
under the circumstances in the conduct of such person's own affairs.

     (b)  Except during the continuance of an Event of Default:

            (i)  the  Indenture Trustee undertakes to perform such duties and
     only such duties as are specifically set forth in this Indenture  and no
     implied  covenants  or obligations  shall  be read  into  this Indenture
     against the Indenture Trustee; and 

           (ii)  in  the absence  of bad  faith  on its  part, the  Indenture
     Trustee may conclusively rely, as to the truth of the statements and the
     correctness  of the  opinions expressed  therein,  upon certificates  or
     opinions  furnished to  the  Indenture  Trustee  and conforming  to  the
     requirements of  this Indenture;  however, the  Indenture Trustee  shall
     examine the certificates  and opinions to determine whether  or not they
     conform to the requirements of this Indenture. 

     (c)  The  Indenture Trustee may not  be relieved from liability  for its
own negligent action,  its own negligent  failure to act  or its own  willful
misconduct, except that:

            (i)  this paragraph does not limit the effect of paragraph (b) of
     this Section 6.01;

           (ii)  the Indenture Trustee  shall not be liable for  any error of
     judgment made in good faith by a Responsible Officer unless it is proved
     that the Indenture  Trustee was negligent in ascertaining  the pertinent
     facts; and

          (iii)  the  Indenture Trustee shall  not be liable  with respect to
     any action it takes or omits to take in good  faith in accordance with a
     direction  received by it (A) pursuant  to Section 5.11 (or (B) from the
     Credit  Enhancer, which it  is entitled to  give under any  of the Basic
     Documents).

     (d)  Every  provision of this Indenture  that in any way relates  to the
Indenture  Trustee is subject  to paragraphs (a),  (b), (c)  and (g)  of this
Section 6.01.

     (e)  The Indenture Trustee shall not be liable for interest on any money
received by it except as  the Indenture Trustee may agree in writing with the
Issuer.

     (f)  Money held in trust by the Indenture Trustee need not be segregated
from other funds except  to the extent required  by law or the terms  of this
Indenture.

     (g)  No provision of this  Indenture shall require the Indenture Trustee
to expend or risk its own funds or otherwise incur financial liability in the
performance of any of  its duties hereunder or in the exercise  of any of its
rights or  powers,  if  it shall  have  reasonable grounds  to  believe  that
repayment of such  funds or adequate indemnity against such risk or liability
is not reasonably assured to it.

     (h)   Every  provision  of this  Indenture  relating to  the conduct  or
affecting the liability  of or affording protection to  the Indenture Trustee
shall be subject to  the provisions of this Section and  to the provisions of
the TIA.

     Section 6.02.  Rights of Indenture Trustee.  (a)  The Indenture Trustee
                    ---------------------------
may rely on any document believed by it to be genuine and to have been signed
or  presented  by  the  proper  person.    The  Indenture  Trustee  need  not
investigate any fact or matter stated in the document.

     (b)  Before the Indenture Trustee  acts or refrains from acting, it  may
require  an Officer's Certificate  or an Opinion  of Counsel.   The Indenture
Trustee shall not be liable for any action it takes or omits  to take in good
faith in reliance on an Officer's Certificate or Opinion of Counsel.

     (c)   The Indenture  Trustee may  execute any  of the  trusts or  powers
hereunder or perform  any duties hereunder  either directly or by  or through
agents  or attorneys  or a  custodian or nominee,  and the  Indenture Trustee
shall  not be responsible for any misconduct or negligence on the part of, or
for  the supervision  of,  any  such agent,  attorney,  custodian or  nominee
appointed with due care by it hereunder.

     (d)  The Indenture Trustee  shall not be liable for any  action it takes
or  omits to take in good faith which  it believes to be authorized or within
its rights or powers; provided, however, that the Indenture Trustee's conduct
does not constitute willful misconduct, negligence or bad faith.

     (e)  The Indenture  Trustee may consult with counsel, and  the advice or
opinion of counsel with  respect to legal matters relating  to this Indenture
and the Notes  shall be full and  complete authorization and  protection from
liability in respect to any action taken, omitted or suffered by it hereunder
in good faith and in accordance with the advice or opinion of such counsel.

     Section 6.03.  Individual Rights of Indenture Trustee.  The Indenture
                    --------------------------------------
Trustee in  its individual  or any  other capacity  may become  the owner  or
pledgee of Notes  and may otherwise  deal with the  Issuer or its  Affiliates
with the same  rights it would  have if it were  not Indenture Trustee.   Any
Administrator, Note  Registrar, co-registrar  or co-paying agent  may do  the
same with  like rights.   However,  the  Indenture Trustee  must comply  with
Sections 6.11 and 6.12.

     Section 6.04.  Indenture Trustee's Disclaimer.  The Indenture Trustee
                    ------------------------------
shall not  be responsible for and makes no  representation as to the validity
or adequacy of this  Indenture or the Notes, it shall  not be accountable for
the  Issuer's  use of  the  proceeds from  the  Notes, and  it  shall  not be
responsible  for any  statement of  the  Issuer in  the Indenture  or  in any
document issued in  connection with  the sale of  the Notes or  in the  Notes
other than the Indenture Trustee's certificate of authentication.

     Section 6.05.  Notice of Event of Default.  If an Event of Default
                    --------------------------
occurs and is continuing and if it  is known to a Responsible Officer of  the
Indenture Trustee,  the Indenture Trustee  shall give notice thereof  to each
Noteholder  (and the  Credit  Enhancer).   The  Trustee  shall mail  to  each
Noteholder such  notice  of the  Event of  Default within  90  days after  it
occurs.  Except in the case of an Event of Default in payment of principal of
or interest on any Note, the Indenture Trustee may withhold the notice if and
so long as a committee of  its Responsible Officers in good faith  determines
that withholding the notice is in the interests of Noteholders.

     Section 6.06.  Reports by Indenture Trustee to Holders.   The Indenture
                    ---------------------------------------
Trustee shall deliver to each Noteholder  such information as may be required
to enable such  holder to prepare its  federal and state income  tax returns.
In addition, upon  the Issuer's written request, the  Indenture Trustee shall
promptly  furnish  information reasonably  requested  by the  Issuer  that is
reasonably available to the Indenture Trustee to enable the Issuer to perform
its federal and state income tax reporting obligations.

     Section 6.07.  Compensation and Indemnity.  The Issuer shall or shall
                    --------------------------
cause the Administrator to pay to the  Indenture Trustee on each Payment Date
reasonable   compensation  for  its   services.    The   Indenture  Trustee's
compensation shall not  be limited by any law on compensation of a trustee of
an express  trust.   The Issuer  shall or  shall cause  the Administrator  to
reimburse the  Indenture Trustee  for all  reasonable out-of-pocket  expenses
incurred  or made by  it, including costs  of collection, in  addition to the
compensation for  its services.   Such expenses shall include  the reasonable
compensation  and expenses,  disbursements  and  advances  of  the  Indenture
Trustee's  agents, counsel,  accountants and  experts.   The Issuer  shall or
shall cause the Administrator to  indemnify the Indenture Trustee against any
and all loss, liability or expense (including attorneys' fees) incurred by it
in  connection with the administration  of this trust  and the performance of
its duties hereunder.  The Indenture Trustee  shall notify the Issuer and the
Administrator promptly of any claim for which it may seek indemnity.  Failure
by the Indenture Trustee to so notify the Issuer and the  Administrator shall
not relieve  the Issuer  or the Administrator  of its  obligations hereunder.
The Issuer shall or shall cause  the Administrator to defend any such  claim,
and the  Indenture Trustee may have separate counsel  and the Issuer shall or
shall cause the Administrator  to pay the fees and expenses  of such counsel.
Neither  the Issuer  nor  the  Administrator need  reimburse  any expense  or
indemnify against  any loss, liability  or expense incurred by  the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

     The Issuer's payment  obligations to the  Indenture Trustee pursuant  to
this Section 6.07  shall survive the discharge  of this Indenture.   When the
Indenture Trustee incurs expenses after the occurrence of an Event of Default
specified in Section 5.01(iv) or (v) with respect to the Issuer, the expenses
are intended to  constitute expenses of administration under  Title 11 of the
United  States Code  or any  other  applicable federal  or state  bankruptcy,
insolvency or similar law.

     Section 6.08.  Replacement of Indenture Trustee.  No resignation or
                    --------------------------------
removal of the  Indenture Trustee and no appointment of a successor Indenture
Trustee shall  become effective  until the acceptance  of appointment  by the
successor  Indenture Trustee  pursuant to this  Section 6.08.   The Indenture
Trustee  may resign at  any time  by so notifying  the Issuer and  the Credit
Enhancer.   The Holders of  a majority of Security Balances  of the Notes may
remove the  Indenture Trustee by so  notifying the Indenture  Trustee and the
Credit Enhancer and may  appoint a successor Indenture  Trustee.  The  Issuer
shall remove the Indenture Trustee if:

            (i)  the Indenture Trustee fails to comply with Section 6.11;


           (ii)  the Indenture Trustee is adjudged a bankrupt or insolvent;

          (iii)  a  receiver or  other  public officer  takes  charge of  the
     Indenture Trustee or its property; or

           (iv)  the Indenture Trustee otherwise becomes incapable of acting.

     If the Indenture Trustee resigns or is removed or if a vacancy exists in
the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring Indenture Trustee), the Issuer
shall promptly appoint a successor Indenture Trustee.

     A successor Indenture Trustee shall  deliver a written acceptance of its
appointment to the  retiring Indenture Trustee and to the  Issuer.  Thereupon
the resignation  or removal  of the retiring  Indenture Trustee  shall become
effective, and  the successor  Indenture Trustee shall  have all  the rights,
powers and duties of the Indenture Trustee under this Indenture.  The succes-
sor Indenture Trustee shall mail  a notice of its succession  to Noteholders.
The retiring Indenture  Trustee shall promptly transfer all  property held by
it as Indenture Trustee to the successor Indenture Trustee.

     If a successor  Indenture Trustee does  not take office  within 60  days
after  the retiring  Indenture Trustee  resigns or  is removed,  the retiring
Indenture  Trustee, the  Issuer or  the  Holders of  a  majority of  Security
Balances of  the Notes may petition  any court of competent  jurisdiction for
the appointment of a successor Indenture Trustee.

     If  the  Indenture  Trustee  fails  to comply  with  Section  6.11,  any
Noteholder may petition  any court of competent jurisdiction  for the removal
of  the  Indenture Trustee  and  the  appointment  of a  successor  Indenture
Trustee.

     Notwithstanding the  replacement of  the Indenture  Trustee pursuant  to
this   Section,  the  Issuer's  and  the  Administrator's  obligations  under
Section 6.07  shall  continue  for  the  benefit of  the  retiring  Indenture
Trustee.

     Section 6.09.  Successor Indenture Trustee by Merger.  If the Indenture
                    -------------------------------------
Trustee  consolidates with,  merges or  converts  into, or  transfers all  or
substantially  all  its  corporate  trust  business  or  assets  to,  another
corporation  or banking association,  the resulting, surviving  or transferee
corporation without any further act shall be the successor Indenture Trustee;
provided, that such  corporation or  banking association  shall be  otherwise
qualified  and eligible  under  Section 6.11.   The  Indenture Trustee  shall
provide the Rating Agencies prior written notice of any such transaction.

     In case at the  time such successor or successors by  merger, conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created
by this Indenture  any of  the Notes  shall have been  authenticated but  not
delivered,  any  such  successor  to  the Indenture  Trustee  may  adopt  the
certificate of  authentication of any  predecessor trustee, and  deliver such
Notes so authenticated; and  in case at that time any of  the Notes shall not
have been authenticated,  any successor to the Indenture  Trustee may authen-
ticate such Notes either in the name  of any predecessor hereunder or in  the
name of  the successor to the  Indenture Trustee; and in all  such cases such
certificates shall have the  full force which it is anywhere  in the Notes or
in  this Indenture  provided that  the certificate  of the  Indenture Trustee
shall have. 

     Section 6.10.  Appointment of Co-Indenture Trustee or Separate Indenture
                    ---------------------------------------------------------
Trustee.  (a)  Notwithstanding any other provisions of this Indenture, at any
- -------
time, for the purpose of meeting any legal requirement of any jurisdiction in
which any part of the Trust Estate may at the  time be located, the Indenture
Trustee shall  have the power and may execute  and deliver all instruments to
appoint  one  or more  Persons  to act  as  a co-trustee  or  co-trustees, or
separate trustee or separate trustees, of all  or any part of the Trust,  and
to vest in such Person  or Persons, in such capacity  and for the benefit  of
the Noteholders, such  title to the  Trust Estate, or  any part hereof,  and,
subject to the  other provisions of this Section,  such powers, duties, obli-
gations, rights and trusts as the Indenture Trustee may consider necessary or
desirable.  No co-trustee  or separate trustee hereunder shall be required to
meet the terms of eligibility as  a successor trustee under Section 6.11  and
no  notice to Noteholders  of the appointment  of any  co-trustee or separate
trustee shall be required under Section 6.08 hereof.

     (b)    Every  separate  trustee  and co-trustee  shall,  to  the  extent
permitted by  law, be appointed and  act subject to the  following provisions
and conditions:

            (i)  all  rights, powers,  duties  and obligations  conferred  or
     imposed upon  the Indenture Trustee  shall be conferred or  imposed upon
     and exercised  or performed by  the Indenture Trustee and  such separate
     trustee or co-trustee  jointly (it being  understood that such  separate
     trustee or  co-trustee is not  authorized to act separately  without the
     Indenture Trustee joining in such act), except to the extent  that under
     any law of any  jurisdiction in which any particular act  or acts are to
     be performed the Indenture  Trustee shall be incompetent or  unqualified
     to perform such act or acts, in which event such rights,  powers, duties
     and obligations (including the  holding of title to the Trust  Estate or
     any portion  thereof in  any such jurisdiction)  shall be  exercised and
     performed singly by  such separate trustee or co-trustee,  but solely at
     the direction of the Indenture Trustee;

           (ii)  no trustee hereunder shall be personally liable by reason of
     any act or omission of any other trustee hereunder; and

          (iii)  the Indenture Trustee may at any time accept the resignation
     of or remove any separate trustee or co-trustee.

     (c)  Any notice, request or other writing given to the Indenture Trustee
shall be deemed to have been given to each of  the then separate trustees and
co-trustees, as effectively  as if given to  each of them.   Every instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions of this Article VI.  Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Indenture  Trustee or separately, as may  be provided therein, subject to
all the provisions of this Indenture, specifically including  every provision
of this Indenture relating to the conduct of, affecting the liability  of, or
affording protection to, the Indenture  Trustee.  Every such instrument shall
be filed with the Indenture Trustee.

     (d)  Any separate  trustee or co-trustee may at any  time constitute the
Indenture  Trustee,  its  agent  or  attorney-in-fact  with  full  power  and
authority, to the extent not prohibited by law, to do any lawful act under or
in respect of this Agreement on its behalf and in its name.   If any separate
trustee  or co-trustee shall  die, become incapable  of acting,  resign or be
removed, all  of its estates,  properties, rights, remedies and  trusts shall
vest in and be exercised by the Indenture Trustee, to the extent permitted by
law, without the appointment of a new or successor trustee.

     Section 6.11.  Eligibility; Disqualification.  The Indenture Trustee
                    -----------------------------
shall  at all  times satisfy  the  requirements of  TIA Section 310(a).   The
Indenture  Trustee shall  have a  combined capital  and  surplus of  at least
$50,000,000  as  set forth  in its  most  recent published  annual  report of
condition and it or its parent  shall have a long-term debt rating of  (____)
or  better  by  (______).    The  Indenture  Trustee shall  comply  with  TIA
Section 310(b),  including the  optional provision  permitted  by the  second
sentence of  TIA Section 310(b)(9);   provided, however, that there  shall be
excluded  from  the operation  of  TIA  Section 310(b)(1)  any  indenture  or
indentures under which other securities of  the Issuer are outstanding if the
requirements for such exclusion set forth in TIA Section 310(b)(1) are met.

     Section 6.12.  Preferential Collection of Claims Against Issuer.  The
                    ------------------------------------------------
Indenture  Trustee  shall  comply  with  TIA  Section 311(a),  excluding  any
creditor relationship listed in TIA Section 311(b).  An Indenture Trustee who
has resigned or  been removed shall be  subject to TIA Section 311(a)  to the
extent indicated.

     Section 6.13.  Representation and Warranty.  The Indenture Trustee
                    ---------------------------
represents and warrants  to the Issuer, for  the benefit of the  Noteholders,
that this Indenture has been executed and delivered by one of its Responsible
Officers who is duly authorized to execute  and deliver such document in such
capacity on its behalf.

     Section 6.14.  Directions to Indenture Trustee.  The Indenture Trustee
                    -------------------------------
is hereby directed:

     (a)   to accept assignment of the Mortgage  Loans and hold the assets of
the Trust in trust for the Noteholders;

     (b)  to issue, execute and  deliver the Notes substantially in the  form
prescribed by Exhibit A in accordance with the terms of this Indenture; and

     (c)  to take all other  actions as shall be required to be  taken by the
terms of this Indenture.

                                 ARTICLE VII

                        Noteholders' Lists and Reports
                       ------------------------------

     Section 7.01.  Issuer To Furnish Indenture Trustee Names and Addresses
                    -------------------------------------------------------
of Noteholders.  The Issuer will furnish or cause to be furnished to the
- --------------
Indenture Trustee (a) not more than five days after each Record Date, a list,
in such form  as the Indenture Trustee  may reasonably require, of  the names
and addresses  of the Holders  of Notes as of  such Record Date,  (b) at such
other times as the Indenture Trustee  and the Credit Enhancer may request  in
writing, within 30 days  after receipt by the  Issuer of any such  request, a
list of similar form and content as of a date not more  than 10 days prior to
the time  such list  is furnished;  provided, however,  that so  long as  the
Indenture Trustee is the Note Registrar, no such list shall be required to be
furnished.

     Section 7.02.  Preservation of Information; Communications to
                    ----------------------------------------------
Noteholders.  (a)  The Indenture Trustee shall preserve, in as current a form
- -----------
as is reasonably practicable, the names and addresses of the Holders of Notes
contained in  the most  recent list  furnished to  the  Indenture Trustee  as
provided in  Section 7.01  and the names  and addresses  of Holders  of Notes
received by the  Indenture Trustee in  its capacity as  Note Registrar.   The
Indenture Trustee may  destroy any list furnished  to it as provided  in such
Section 7.01 upon receipt of a new list so furnished.

     (b)   Noteholders may  communicate pursuant  to TIA Section 312(b)  with
other Noteholders with respect to their  rights under this Indenture or under
the Notes.

     (c)  The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

     Section 7.03.  Reports by Issuer.  (a)  The Issuer shall:
                    -----------------

            (i)  file  with the Indenture  Trustee, within 15 days  after the
     Issuer is required to  file the same with the Commission,  copies of the
     annual reports and  of the information, documents and  other reports (or
     copies of such  portions of any of  the foregoing as the  Commission may
     from time to  time by rules  and regulations prescribe) that  the Issuer
     may be required  to file with the  Commission pursuant to Section  13 or
     15(d) of the Exchange Act; 

           (ii)  file  with  the  Indenture Trustee,  and  the  Commission in
     accordance with  rules and regulations  prescribed from time to  time by
     the Commission such  additional information, documents and  reports with
     respect to compliance by the Issuer with the conditions and covenants of
     this Indenture as  may be required from time  to time by such  rules and
     regulations; and

          (iii)  supply to the  Indenture Trustee (and the  Indenture Trustee
     shall  transmit   by  mail   to   all  Noteholders   described  in   TIA
     Section 313(c)) such summaries of any information, documents and reports
     required to  be filed by the Issuer pursuant  to clauses (i) and (ii) of
     this Section 7.03(a)  and by rules and regulations  prescribed from time
     to time by the Commission.

     (b)   Unless the  Issuer otherwise  determines, the fiscal  year of  the
Issuer shall end on December 31 of each year.

     Section 7.04.  Reports by Indenture Trustee.  If required by TIA
                    ----------------------------
Section 313(a),   within  60 days  after   each  January  1   beginning  with
___________, 199_,  the Indenture  Trustee shall mail  to each  Noteholder as
required by  TIA Section 313(c) (and to  the Credit Enhancer) a  brief report
dated as  of such date that complies with  TIA Section 313(a).  The Indenture
Trustee also shall comply with TIA Section 313(b).

     A copy of each report at the time of its mailing to Noteholders shall be
filed  by the Indenture Trustee with the  Commission and each stock exchange,
if any, on which the Notes are listed.  The Issuer shall notify the Indenture
Trustee if and when the Notes are listed on any stock exchange.


                                 ARTICLE VIII

                     Accounts, Disbursements and Releases
                    ------------------------------------

     Section 8.01.  Collection of Money.  Except as otherwise expressly
                    -------------------
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or other intermediary, all money and other  property payable
to or receivable  by the Indenture Trustee  pursuant to this Indenture.   The
Indenture Trustee shall  apply all such money  received by it as  provided in
this Indenture.  Except as otherwise expressly provided in this Indenture, if
any default occurs  in the  making of  any payment or  performance under  any
agreement  or instrument  that  is part  of the  Trust Estate,  the Indenture
Trustee may take such action as may be appropriate to enforce such payment or
performance,  including  the  institution  and   prosecution  of  appropriate
Proceedings.   Any  such action shall  be without  prejudice to any  right to
claim  a Default or Event  of Default under  this Indenture and  any right to
proceed thereafter as provided in Article V.

     Section 8.02.  Trust Accounts.  (a)  On or prior to the Closing Date,
                    --------------
the Issuer  shall cause the Indenture  Trustee to establish and  maintain, in
the name of the Indenture Trustee, for the benefit of the Noteholders and the
Certificateholders (and the Credit Enhancer), the Payment Account as provided
in Section 3.01 of this Indenture.

     (b)   All moneys  deposited from  time to  time in  the Payment  Account
pursuant to the Servicing Agreement and all deposits therein pursuant to this
Indenture,  including any  investments made  with  such moneys,  are for  the
benefit  of the  Noteholders and  the Certificateholders  (and all  income or
other gain from such investments are  for the benefit of the Master  Servicer
as provided by the Servicing Agreement).

     (On each  Payment Date during  the Funding Period the  Indenture Trustee
shall withdraw Net Principal Collections from the Payment Account and deposit
Net Principal Collections to the Funding Account.)

     On each Payment Date, the Indenture Trustee shall distribute all amounts
on deposit  in the  Payment Account  (after giving  effect to  the withdrawal
referred  to in the  preceding paragraph)  to Noteholders  in respect  of the
Notes in the order of priority set forth in Section 3.05 (except as otherwise
provided in Section 5.04(b)).

     The Master Servicer may direct the Indenture Trustee to invest any funds
in the Payment  Account in Eligible  Investments maturing  no later than  the
Business Day preceding each Payment Date and shall not be sold or disposed of
prior to the maturity.  (Unless otherwise instructed by the Master  Servicer,
the Indenture Trustee  shall invest all funds  in the Payment Account  in its
(__________) Short  Term  Investment  Fund  so  long as  it  is  an  Eligible
Investment).

     ((c)   On or  before the  Closing Date  the Issuer  shall  open, at  the
Corporate Trust Office, an account which shall be the "Funding Account".  The
Master Servicer may direct  the Indenture Trustee to invest any  funds in the
Funding Account in  Eligible Investments maturing no later  than the Business
Day preceding each Payment Date and shall not be sold or disposed of prior to
the  maturity.   Unless  otherwise  instructed by  the  Master Servicer,  the
Indenture Trustee  shall  invest all  funds  in the  Payment  Account in  its
Corporate Trust  Short Term  Investment Fund  so long  as it  is an  Eligible
Investment.  During the Funding Period, any amounts received by the Indenture
Trustee in  respect of Net Principal  Collections for deposit in  the Funding
Account, together with any Eligible  Investments in which such moneys are  or
will be invested or reinvested during the term of the Notes, shall be held by
the Indenture  Trustee in the  Funding Account as  part of the  Trust Estate,
subject to disbursement and withdrawal as herein provided.

            (i)  Amounts on deposit in the  Funding Account in respect of Net
     Principal Collections may be withdrawn on each Deposit Date and (1) paid
     to the Issuer  in payment for  Additional Loans by  the deposit of  such
     amount  to the  Collection Account  and (2) at  the  end of  the Funding
     Period any amounts remaining in the Funding Account after the withdrawal
     called for by clause (1) shall be deposited in the Payment Account to be
     included in  the payment of  principal on the  Payment Date that  is the
     last day of the Funding Period.

           (ii)  Amounts  on deposit  in the  Funding Account  in respect  of
     investment  earnings  shall  be  withdrawn  on  each  Payment  Date  and
     deposited in the  Payment Account and  included in  the amounts paid  to
     Noteholders and Certificateholders.

     (d)   (i)  Any  investment in  the  institution with  which the  Funding
Account is  maintained may  mature on  such Payment  Date and (ii) any  other
investment may  mature on such  Payment Date  if the Indenture  Trustee shall
advance funds  on such  Payment Date  to the  Funding Account  in the  amount
payable on  such investment on such Payment  Date, pending receipt thereof to
the extent necessary to make distributions on the Notes and the Certificates)
and shall not be sold or disposed of prior to maturity.)

     Section 8.03.  Opinion of Counsel.  The Indenture Trustee shall receive
                    ------------------
at least seven  days notice when requested by  the Issuer to take  any action
pursuant to Section 8.04(a),  accompanied by copies of any  instruments to be
executed, and the  Indenture Trustee  shall also require,  as a condition  to
such action, an Opinion of Counsel, in form and substance satisfactory to the
Indenture Trustee, stating the legal effect of any such action, outlining the
steps  required to  complete the  same,  and concluding  that all  conditions
precedent to  the taking  of such  action have  been complied  with and  such
action will not materially and adversely impair the security for the Notes or
the rights  of the  Noteholders in  contravention of  the provisions  of this
Indenture;  provided, however,  that such  Opinion  of Counsel  shall not  be
required to  express an opinion  as to  the fair value  of the Trust  Estate.
Counsel   rendering  any   such  opinion   may   rely,  without   independent
investigation,  on the  accuracy and  validity  of any  certificate or  other
instrument delivered  to the  Indenture Trustee in  connection with  any such
action.

     Section 8.04.  Release of Trust Estate.  (a)  Subject to the payment of
                    -----------------------
its fees and  expenses, the Indenture Trustee  may, and when required  by the
provisions of this  Indenture shall, execute instruments  to release property
from the lien of  this Indenture, or convey the Indenture  Trustee's interest
in the same,  in a manner and  under circumstances that are  not inconsistent
with the  provisions of this Indenture.  No  party relying upon an instrument
executed by the Indenture Trustee  as provided in Article IV  hereunder shall
be bound  to ascertain  the Indenture Trustee's  authority, inquire  into the
satisfaction of  any conditions precedent, or  see to the application  of any
moneys.

     (b)  The Indenture Trustee shall, at such time as (i) there are no Notes
Outstanding,  (ii)  all sums  due  the  Indenture  Trustee pursuant  to  this
Indenture have been paid, (and (iii)  all sums due the Credit Enhancer)  have
been paid, release any remaining portion of the Trust Estate that secured the
Notes from the lien  of this Indenture.  The Indenture  Trustee shall release
property from the lien of this  Indenture pursuant to this Section 8.04  only
upon receipt  of an  request  from the  Issuer  accompanied by  an  Officers'
Certificate, an Opinion of  Counsel, and (if required by the TIA) Independent
Certificates in accordance with TIA  Section 314(c) and 314(d)(1) meeting the
applicable requirements as described herein, (and a letter from the President
or  any  Vice President  or any  Secretary  of the  Credit Enhancer,  if any,
stating that the  Credit Enhancer has no  objection to such request  from the
Issuer).

     Section 8.05.  Surrender of Notes Upon Final Payment.  By acceptance of
                    -------------------------------------
any Note, the Holder  thereof agrees to surrender such Note  to the Indenture
Trustee promptly,  prior to  such Noteholder's receipt  of the  final payment
thereon.

                                  ARTICLE IX

                           Supplemental Indentures
                          -----------------------

     Section 9.01.  Supplemental Indentures Without Consent of Noteholders. 
                    ------------------------------------------------------
(a)  Without the consent of the Holders of any Notes but with (the consent of
the Credit Enhancer and) prior notice to  the Rating Agencies (and the Credit
Enhancer), the Issuer and the Indenture Trustee, when authorized by an Issuer
Request, at  any time  and from  time to  time, may  enter into  one or  more
indentures supplemental hereto (which shall  conform to the provisions of the
Trust Indenture  Act as in  force at the  date of the  execution thereof), in
form  satisfactory  to  the  Indenture  Trustee, for  any  of  the  following
purposes:

            (i)  to correct or amplify the description of any property at any
     time subject to the lien of this  Indenture, or better to assure, convey
     and confirm unto the Indenture  Trustee any property subject or required
     to be subjected to the lien of this Indenture, or to subject to the lien
     of this Indenture additional property;

           (ii)  to  evidence   the  succession,  in   compliance  with   the
     applicable provisions hereof,  of another person to the  Issuer, and the
     assumption by any such  successor of the covenants of  the Issuer herein
     and in the Notes contained;

          (iii)  to add to  the covenants of the  Issuer, for the benefit  of
     the Holders  of the  Notes, or to  surrender any  right or  power herein
     conferred upon the Issuer;

           (iv)  to convey, transfer, assign, mortgage or pledge any property
     to or with the Indenture Trustee;

            (v)  (A)  to cure  any  ambiguity,  to correct  any  error or  to
     correct  or supplement  any  provision  herein  or in  any  supplemental
     indenture that may be defective or inconsistent with any other provision
     herein or in  any supplemental indenture or with  the related Prospectus
     or  Prospectus Supplement  or  (B)  to make  any  other provisions  with
     respect  to matters or questions arising  under this Indenture or in any
     supplemental indenture; provided,  that in the case of  clause (B), such
     action shall  not adversely affect the  interests of the  Holders of the
     Notes;

           (vi)  to   evidence  and  provide   for  the  acceptance   of  the
     appointment hereunder by  a successor trustee with respect  to the Notes
     and to add to or change any of the provisions of this Indenture as shall
     be necessary to facilitate the administration of the trusts hereunder by
     more than one trustee, pursuant to the requirements of Article VI; or

          (vii)  to modify,  eliminate  or  add to  the  provisions  of  this
     Indenture  to  such   extent  as  shall  be  necessary   to  effect  the
     qualification  of this  Indenture under  the  TIA or  under any  similar
     federal  statute hereafter  enacted and  to add  to this  Indenture such
     other provisions as may be expressly required by the TIA;

provided, however, that  no such indenture supplements shall  be entered into
unless the Indenture Trustee  shall have received an Opinion  of Counsel that
entering into  such indenture supplement  will not have any  material adverse
federal income tax or _________ 
tax consequences to the Noteholders.

     The Indenture Trustee  is hereby authorized to join  in the execution of
any  such   supplemental  indenture  and  to  make  any  further  appropriate
agreements and stipulations that may be therein contained.

     (b)  The  Issuer and the Indenture Trustee, when authorized by an Issuer
Request, may, also without the consent of any of the Holders of the Notes but
with (the consent  of the  Credit Enhancer  and) prior notice  to the  Rating
Agencies (and  the Credit  Enhancer), enter into  an indenture  or indentures
supplemental hereto for the purpose of  adding any provisions to, or changing
in  any manner or eliminating any of  the provisions of, this Indenture or of
modifying  in any manner  the rights of  the Holders of the  Notes under this
Indenture; provided, however, that such action shall not, as evidenced by  an
Opinion  of  Counsel,  (i)  adversely  affect in  any  material  respect  the
interests of any  Noteholder (or (ii)  cause the Issuer  to be subject to  an
entity level  tax or  be classified  as a  taxable mortgage  pool within  the
meaning of Section 7701(i) of the Code).

     Section 9.02.  Supplemental Indentures With Consent of Noteholders.  The
                    ---------------------------------------------------
Issuer and the Indenture Trustee, when  authorized by an Issuer Request, also
may, with prior notice to the Rating Agencies (and, with the  written consent
of the Credit Enhancer)  and with the consent of the Holders of not less than
a majority of the  Security Balances of each  Class of Notes, by Act  of such
Holders delivered  to the  Issuer and  the Indenture Trustee,  enter into  an
indenture or  indentures supplemental  hereto for the  purpose of  adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, this Indenture or of modifying in any manner the rights of the Holders of
the Notes under this Indenture;  provided, however, that no such supplemental
indenture  shall, without  the consent  of the Holder  of each  Note affected
thereby:

            (i)  change the date of  payment of any installment of  principal
     of or interest  on any Note, or  reduce the principal amount  thereof or
     the  interest  rate thereon,  change  the provisions  of  this Indenture
     relating to  the application of collections  on, or the  proceeds of the
     sale of, the Trust Estate to payment of principal of or interest  on the
     Notes, or change any  place of payment where, or the coin or currency in
     which, any Note  or the interest thereon is payable, or impair the right
     to  institute  suit  for  the  enforcement of  the  provisions  of  this
     Indenture  requiring the  application of  funds  available therefor,  as
     provided  in Article V,  to the payment  of any  such amount due  on the
     Notes on or after the respective due dates thereof;

           (ii)  reduce the percentage of the Security Balances of the Notes,
     the  consent  of  the  Holders  of  which  is  required  for  any   such
     supplemental  indenture, or  the  consent  of the  Holders  of which  is
     required for  any waiver of  compliance with certain provisions  of this
     Indenture  or certain defaults hereunder and their consequences provided
     for in this Indenture;

          (iii)  modify  or  alter  the  provisions of  the  proviso  to  the
     definition of the term "Outstanding" or modify or alter the exception in
     the definition of the term "Holder";

           (iv)  reduce the percentage  of the Security Balances of the Notes
     required to direct the Indenture Trustee to direct the Issuer to sell or
     liquidate the Trust Estate pursuant to Section 5.04;

            (v)  modify any provision of this Section 9.02 except to increase
     any percentage  specified herein or  to provide that  certain additional
     provisions of this  Indenture or the Basic Documents  cannot be modified
     or  waived without  the  consent of  the  Holder of  each  Note affected
     thereby;

           (vi)  modify  any of  the  provisions of  this  Indenture in  such
     manner as  to affect  the calculation of  the amount  of any  payment of
     interest or principal due on any Note on any Payment Date (including the
     calculation of any of the individual components of such calculation); or

          (vii)  permit the  creation of any  lien ranking  prior to or  on a
     parity with  the lien of this Indenture with  respect to any part of the
     Trust Estate or,  except as otherwise permitted or  contemplated herein,
     terminate the lien of this Indenture on any property at any time subject
     hereto or deprive the Holder of any Note of the security provided by the
     lien of this  Indenture; (and provided, further, that  such action shall
     not, as  evidenced by  an Opinion  of Counsel,  cause the  Issuer to  be
     subject to an  entity level tax or  be classified as a  taxable mortgage
     pool within the meaning of Section 7701(i) of the Code).

     The Indenture Trustee may in its discretion determine whether or not any
Notes  would  be  affected  by   any  supplemental  indenture  and  any  such
determination  shall be  conclusive upon  the Holders  of all  Notes, whether
theretofore  or  thereafter  authenticated  and  delivered  hereunder.    The
Indenture Trustee shall not be liable for any such determination made in good
faith.

     It shall not be necessary for any Act of Noteholders under  this Section
9.02 to approve  the particular form of any  proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution  by the Issuer and the Indenture Trustee of
any  supplemental indenture  pursuant  to this  Section  9.02, the  Indenture
Trustee shall  mail to the  Holders of the Notes  to which such  amendment or
supplemental indenture  relates a notice  setting forth in general  terms the
substance  of such  supplemental indenture.    Any failure  of the  Indenture
Trustee to mail  such notice, or any  defect therein, shall not,  however, in
any way impair or affect the validity of any such supplemental indenture.

     Section 9.03.  Execution of Supplemental Indentures.  In executing, or
                    ------------------------------------
permitting  the  additional  trusts created  by,  any  supplemental indenture
permitted  by this  Article IX  or  the modification  thereby  of the  trusts
created  by  this Indenture,  the  Indenture  Trustee  shall be  entitled  to
receive, and subject to Sections 6.01  and 6.02, shall be fully protected  in
relying  upon,  an Opinion  of  Counsel stating  that  the execution  of such
supplemental indenture  is authorized  or permitted by  this Indenture.   The
Indenture Trustee  may, but shall  not be obligated  to, enter into  any such
supplemental  indenture  that  affects the  Indenture  Trustee's  own rights,
duties, liabilities or immunities under this Indenture or otherwise.

     Section 9.04.  Effect of Supplemental Indenture.  Upon the execution of
                    --------------------------------
any supplemental indenture pursuant to  the provisions hereof, this Indenture
shall be  and  shall be  deemed  to be  modified  and amended  in  accordance
therewith  with respect  to the  Notes affected  thereby, and  the respective
rights,   limitations  of   rights,  obligations,  duties,   liabilities  and
immunities  under this Indenture of the Indenture Trustee, the Issuer and the
Holders of the  Notes shall thereafter be determined,  exercised and enforced
hereunder subject in  all respects to such modifications  and amendments, and
all the terms and conditions of any such supplemental indenture shall  be and
be  deemed to be part of  the terms and conditions  of this Indenture for any
and all purposes.

     Section 9.05.  Conformity with Trust Indenture Act.  Every amendment of
                    -----------------------------------
this Indenture  and every  supplemental indenture  executed pursuant  to this
Article IX shall conform  to the requirements  of the Trust Indenture  Act as
then in effect  so long as this Indenture  shall then be qualified  under the
Trust Indenture Act.

     Section 9.06.  Reference in Notes to Supplemental Indentures.  Notes
                    ---------------------------------------------
authenticated and delivered after the execution of any supplemental indenture
pursuant  to this  Article IX may, and  if required by  the Indenture Trustee
shall, bear a notation  in form approved by  the Indenture Trustee as  to any
matter provided for  in such supplemental  indenture.  If  the Issuer or  the
Indenture Trustee shall so determine, new Notes so modified as to conform, in
the opinion of the Indenture Trustee and the Issuer, to any such supplemental
indenture  may be prepared and  executed by the  Issuer and authenticated and
delivered by the Indenture Trustee in exchange for Outstanding Notes.



                                  ARTICLE X

                             Redemption of Notes
                            -------------------

     Section 10.01.  Redemption.  (a)  The Notes are subject to redemption
                     ----------
in whole,  but not  in part,  at the  direction of  the Servicer pursuant  to
Section _____ of  the Servicing Agreement, on  any Payment Date on  which the
Servicer exercises its option  to purchase the Trust Estate pursuant  to said
Section ____,  for purchase  price equal to  the Redemption  Price; provided,
that the Issuer  has available funds sufficient to  pay the Redemption Price.
The Servicer  or the Issuer shall furnish the  Rating Agencies notice of such
redemption.    If the  Notes  are to  be  redeemed pursuant  to  this Section
10.01(a), the Servicer or the Issuer shall furnish notice of such election to
the Indenture Trustee not later than 20 days prior to the Redemption Date and
the  Issuer shall deposit by 10:00 A.M. New  York City time on the Redemption
date  with  the  Indenture  Trustee  in the  Note  Distribution  Account  the
Redemption Price of  the Notes to be  redeemed, whereupon all Notes  shall be
due  and  payable on  the Redemption  Date  upon the  furnishing of  a notice
complying with Section 10.02 to each Holder of the Notes.

     (b)   In the event  that the assets  of the  Trust are sold  pursuant to
Section 9.02 of  the Trust Agreement, all  amounts on deposit in  the Payment
Account shall be  paid to the Noteholders up  to the Security Balance  of the
Notes and all accrued and unpaid interest thereon.  If amounts are to be paid
to Noteholders pursuant to this Section 10.01(b), the  Servicer or the Issuer
shall, to the extent practicable, furnish notice of such event to the amounts
shall be payable on the Redemption Date.

     Section 10.02.  Form of Redemption Notice.  (a)  Notice of redemption
                     -------------------------
under Section 10.01(a) shall be given by the Indenture Trustee by first-class
mail, postage prepaid,  or by facsimile mailed or  transmitted not later than
10 days prior to the applicable Redemption  Date to each Holder of Notes,  as
of the  close  of  business  on  the Record  Date  preceding  the  applicable
Redemption Date,  at such Holder's  address or facsimile number  appearing in
the Note Register.

     All notices of redemption shall state:

          (i)   the Redemption Date;

          (ii)  the Redemption Price; and

          (iii) the  place where such Notes are to be surrendered for payment
of the Redemption Price (which shall be the office or agency of the Issuer to
be maintained as provided in Section 3.02). Notice of redemption of the Notes
shall be given by the Indenture Trustee in the name and at the expense of the
Issuer.  Failure to give notice of  redemption, or any defect therein, to any
Holder of any Note shall not impair or affect the validity of  the redemption
of any other Note.

     (b)  Prior notice  of redemption under Section 10,01(b) is  not required
to be given to Noteholders.

     Section 10.03.  Notes Payable on Redemption Date.  The Notes shall,
                     --------------------------------
following notice of redemption  as required by Section 10.02 (in  the case of
redemption pursuant to  Section 10.01(a)), on the Redemption  Date become due
and payable  at the Redemption Price and (unless  the Issuer shall default in
the  payment  of  the Redemption  Price)  no  interest  shall accrue  on  the
Redemption Price for  any period after the date to which the accrued interest
is calculated for purposes of calculating the Redemption Price.


                                  ARTICLE XI

                                Miscellaneous
                                -------------

     Section 11.01.  Compliance Certificates and Opinions, etc.   (a)  Upon
                     ------------------------------------------
any application or request by the Issuer to the Indenture Trustee to take any
action under any provision of this Indenture, the Issuer shall furnish to the
Indenture  Trustee and to  the Credit  Enhancer (i) an  Officer's Certificate
stating that all conditions precedent, if any, provided for in this Indenture
relating to the  proposed action have been complied  with, (ii) an Opinion of
Counsel  stating that  in the  opinion of  such  counsel all  such conditions
precedent, if any, have been complied with and (iii) (if required by the TIA)
an Independent  Certificate  from  a  firm of  certified  public  accountants
meeting the  applicable requirements of  this Section 11.01, except  that, in
the case of  any such application  or request as  to which the furnishing  of
such documents is  specifically required by any provision  of this Indenture,
no additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition
or covenant provided for in this Indenture shall include:

          (1)  a statement that each signatory of such certificate or opinion
     has  read or has  caused to be  read such covenant  or condition and the
     definitions herein relating thereto;

          (2)  a  brief  statement  as  to   the  nature  and  scope  of  the
     examination  or  investigation  upon which  the  statements  or opinions
     contained in such certificate or opinion are based;

          (3)  a statement that, in the  opinion of each such signatory, such
     signatory has made such examination  or investigation as is necessary to
     enable such signatory to  express an informed  opinion as to whether  or
     not such covenant or condition has been complied with; and

          (4)  a  statement  as to  whether,  in  the  opinion of  each  such
     signatory, such condition or covenant has been complied with; and 

          (5)  if the Signer of such Certificate or Opinion is required to be
     Independent,  the  Statement  required by  the  definition  of the  term
     "Independent". 

     (b)   (i)  Prior to  the deposit of any  Collateral or other property or
securities with the Indenture  Trustee that is to  be made the basis  for the
release of any property or securities subject to the lien of  this Indenture,
the Issuer shall,  in addition to any obligation  imposed in Section 11.01(a)
or elsewhere in this Indenture, furnish to the Indenture Trustee an Officer's
Certificate certifying  or stating  the opinion of  each person  signing such
certificate as  to the  fair value (within  90 days of  such deposit)  to the
Issuer of the Collateral or other property or securities to be so deposited.

           (ii)  Whenever the Issuer  is required to furnish to the Indenture
Trustee an  Officer's Certificate  certifying or stating  the opinion  of any
signer thereof  as to the  matters described in clause (i)  above, the Issuer
shall also deliver to the Indenture Trustee an Independent Certificate as  to
the same  matters, if the fair value to the Issuer of the securities to be so
deposited and of all other  such securities made the basis of  any such with-
drawal or release  since the commencement of the then-current  fiscal year of
the Issuer, as set forth in the certificates delivered pursuant to clause (i)
above and this clause  (ii), is 10% or  more of the Security Balances  of the
Notes, but  such a  certificate need  not be  furnished with  respect to  any
securities so deposited, if the fair value thereof to the Issuer as set forth
in the related  Officer's Certificate is less  than $25,000 or less  than one
percent of the Security Balances of the Notes.

          (iii)  Whenever any property or securities  are to be released from
the lien of  this Indenture, the Issuer  shall also furnish to  the Indenture
Trustee an  Officer's Certificate certifying  or stating the opinion  of each
person signing such certificate as to the fair value (within 90 days  of such
release)  of the property  or securities proposed to  be released and stating
that in the  opinion of such person the proposed release  will not impair the
security under this Indenture in contravention of the provisions hereof.

           (iv)  Whenever the Issuer is required to furnish  to the Indenture
Trustee an  Officer's Certificate  certifying or stating  the opinion  of any
signer thereof as  to the matters described in clause (iii) above, the Issuer
shall also  furnish to the Indenture Trustee an Independent Certificate as to
the same matters if the fair  value of the property or securities and  of all
other property,  other than property as  contemplated by clause (v)  below or
securities released from the lien of this Indenture since the commencement of
the then-current calendar year, as set forth in the certificates  required by
clause (iii) above and this clause  (iv), equals 10% or more of the  Security
Balances of the Notes, but such certificate need not be furnished in the case
of any  release of property  or securities if  the fair value  thereof as set
forth in the  related Officer's Certificate is less than $25,000 or less than
one percent of the then Security Balances of the Notes.

            (v)  Notwithstanding any provision of  this Indenture, the Issuer
may, without compliance with the requirements of the other provisions of this
Section 11.01, (A)  collect, sell or otherwise dispose of  Mortgage Loans and
Mortgaged Properties as  and to the extent permitted or required by the Basic
Documents or  (B) make cash payments out of the Payment Account as and to the
extent permitted or  required by the Basic  Documents, so long as  the Issuer
shall  deliver   to  the  Indenture  Trustee  every  six  months,  commencing
__________, 199_, an Officer's Certificate of the Issuer stating that all the
dispositions  of  Collateral described  in  clauses  (A)  or (B)  above  that
occurred during the preceding six calendar months were in the ordinary course
of the  Issuer's  business and  that  the proceeds  thereof  were applied  in
accordance with the Basic Documents.

     Section 11.02.  Form of Documents Delivered to Indenture Trustee.  In
                     ------------------------------------------------
any case where several matters are required to be certified by, or covered by
an  opinion of,  any specified  Person,  it is  not necessary  that  all such
matters  be certified by, or covered by the opinion of, only one such Person,
or that  they be so certified or  covered by only one document,  but one such
Person may certify or give an opinion with respect to some matters and one or
more other such  Persons as to other matters, and any such Person may certify
or give an opinion as to such matters in one or several documents.

     Any certificate or opinion of an Authorized Officer of the Issuer may be
based, insofar as  it relates to legal matters, upon a certificate or opinion
of,  or representations by,  counsel, unless  such officer  knows, or  in the
exercise of  reasonable care should know, that  the certificate or opinion or
representations with  respect to  the matters upon  which his  certificate or
opinion  is based  are erroneous.    Any such  certificate  of an  Authorized
Officer or Opinion of Counsel may be based, insofar  as it relates to factual
matters, upon a certificate or opinion of,  or representations by, an officer
or officers of the Seller, the Issuer or the Administrator, stating  that the
information with respect to such factual matters  is in the possession of the
Seller, the Issuer or the Administrator, unless such counsel knows, or in the
exercise  of reasonable care should know, that  the certificate or opinion or
representations with respect to such matters are erroneous.

     Where  any Person  is required  to  make, give  or execute  two  or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

     Whenever  in  this  Indenture, in  connection  with  any  application or
certificate  or report  to the  Indenture  Trustee, it  is provided  that the
Issuer shall deliver  any document  as a  condition of the  granting of  such
application, or as evidence  of the Issuer's compliance with any term hereof,
it is  intended that the truth and  accuracy, at the time of  the granting of
such application or at  the effective date of such certificate  or report (as
the case may be), of the facts and opinions stated  in such document shall in
such case  be conditions precedent  to the right  of the Issuer  to have such
application granted or to the sufficiency of such certificate or report.  The
foregoing shall not, however, be  construed to affect the Indenture Trustee's
right to  rely  upon the  truth  and accuracy  of  any statement  or  opinion
contained in any such document as provided in Article VI.

     Section 11.03.  Acts of Noteholders.  (a)  Any request, demand,
                     -------------------
authorization, direction, notice, consent, waiver or other action provided by
this Indenture  to be given  or taken by Noteholders  may be embodied  in and
evidenced by one or more instruments of substantially similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except
as  herein otherwise expressly  provided such  action shall  become effective
when such instrument  or instruments are delivered to  the Indenture Trustee,
and, where it is hereby expressly  required, to the Issuer.  Such  instrument
or instruments  (and the action  embodied therein and evidenced  thereby) are
herein  sometimes referred to  as the "Act"  of the Noteholders  signing such
instrument or instruments.  Proof of execution of any such instrument or of a
writing appointing any such agent shall be sufficient for any purpose of this
Indenture and (subject to Section 6.01)  conclusive in favor of the Indenture
Trustee and the Issuer, if made in the manner provided in this Section 11.03.

     (b)   The  fact and  date of  the execution  by any  person of  any such
instrument or writing  may be proved in any manner that the Indenture Trustee
deems sufficient.

     (c)  The ownership of Notes shall be proved by the Note Register.

     (d)   Any request,  demand, authorization,  direction, notice,  consent,
waiver or other  action by the Holder  of any Notes shall bind  the Holder of
every Note issued upon the registration thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be  done by
the Indenture  Trustee or  the  Issuer in  reliance thereon,  whether or  not
notation of such action is made upon such Note.

     Section 11.04.  Notices, etc., to Indenture Trustee, Issuer, Credit
                     ---------------------------------------------------
Enhancer and Rating Agencies.  Any request, demand, authorization, direction,
- -----------------------------
notice, consent,  waiver or Act of Noteholders or other documents provided or
permitted by this Indenture shall be in  writing and if such request, demand,
authorization, direction, notice, consent, waiver or act of Noteholders is to
be made upon, given or furnished to or filed with:

            (i)  the Indenture  Trustee by any  Noteholder or  by the  Issuer
     shall  be  sufficient  for  every  purpose  hereunder  if  made,  given,
     furnished or filed  in writing to or  with the Indenture Trustee  at the
     Corporate Trust Office, or

           (ii)  the  Issuer by  the Indenture Trustee  or by  any Noteholder
     shall be sufficient for every purpose hereunder if in writing and mailed
     first-class, postage prepaid to the Issuer addressed to:  ______________
     Loan  Trust   199_-__  in  care  of   (_____________),  (______________)
     Attention  of   (_________)  with  a   copy  to  the   Administrator  at
     (______________), Attention: (_____________),  or at  any other  address
     previously furnished in  writing to the Indenture Trustee  by the Issuer
     or the  Administrator.   The Issuer shall  promptly transmit  any notice
     received by it from the Noteholders to the Indenture Trustee, or

         ((iii)  the Credit  Enhancer by the Issuer, the Indenture Trustee or
     by any Noteholders shall be sufficient for every purpose hereunder to in
     writing  and  mailed,   first-class  postage  pre-paid,  or   personally
     delivered    or    telecopied    to:    (_______________),    Attention:
     (______________),      Telephone:      (_____________),      Telecopier:
     (___________)).


     Notices required  to be given to the Rating  Agencies by the Issuer, the
Indenture  Trustee or  the  Owner  Trustee shall  be  in writing,  personally
delivered or mailed  by certified mail, return receipt requested,  to ((i) in
the case of  Duff & Phelps, at  the following address:   (________________);)
(and) ((ii) in  the case of Fitch  Investors Service, L.P., at  the following
address:   (______________);)  (and) ((iii) in  the case  of Moody's,  at the
following address:  Moody's Investors  Service, ABS Monitoring Department, 99
Church Street, New York, New York 10007); (and) ((iv) in the case of Standard
&  Poor's, at  the  following address:   Standard  &  Poor's Corporation,  26
Broadway (15th  Floor), New York,  New York 10004, Attention of  Asset Backed
Surveillance Department;)  or as  to  each of  the foregoing,  at such  other
address as shall be designated by written notice to the other parties.

     Section 11.05.  Notices to Noteholders; Waiver.  Where this Indenture
                     ------------------------------
provides  for notice  to  Noteholders of  any  event,  such notice  shall  be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid  to each Noteholder affected by such
event, at his address  as it appears on the Note Register, not later than the
latest  date, and  not earlier  than the  earliest date,  prescribed for  the
giving of  such notice.  In any case where  notice to Noteholders is given by
mail, neither the failure to mail such notice nor any defect in any notice so
mailed  to any  particular Noteholder  shall affect  the sufficiency  of such
notice with respect  to other Noteholders, and  any notice that is  mailed in
the manner herein  provided shall conclusively be presumed to  have been duly
given.

     Where this Indenture provides for notice in any manner, such notice  may
be waived in  writing by any Person  entitled to receive such  notice, either
before or  after the event, and  such waiver shall be the  equivalent of such
notice.   Waivers of notice by Noteholders shall  be filed with the Indenture
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result
of a strike,  work stoppage or similar  activity, it shall be  impractical to
mail notice  of any event to Noteholders  when such notice is  required to be
given pursuant to any provision of this  Indenture, then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed
to be a sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure
to give such notice shall not affect any other rights or  obligations created
hereunder,  and shall  not  under  any circumstance  constitute  an Event  of
Default.

     Section 11.06.  Alternate Payment and Notice Provisions.  
                     ---------------------------------------
Notwithstanding any provision  of this Indenture or  any of the Notes  to the
contrary,  the Issuer may enter into any agreement  with any Holder of a Note
providing for a  method of payment, or notice by the Indenture Trustee or any
Administrator to such Holder, that is different from the methods provided for
in this Indenture  for such payments or notices.  The  Issuer will furnish to
the Indenture Trustee a copy of each such agreement and the Indenture Trustee
will cause  payments to be  made and notices  to be given in  accordance with
such agreements.

     Section 11.07.  Conflict with Trust Indenture Act.  If any provision
                     ---------------------------------
hereof limits, qualifies  or conflicts with another provision  hereof that is
required to be  included in this  Indenture by any  of the provisions  of the
Trust Indenture Act, such required provision shall control.

     The  provisions of TIA SectionSection 310 through 317 that impose duties
on any person  (including the provisions automatically deemed included herein
unless expressly excluded  by this Indenture) are  a part of and  govern this
Indenture, whether or not physically contained herein.

     Section 11.08.  Effect of Headings.  The Article and Section headings
                     ------------------
herein are for convenience only and shall not affect the construction hereof.

     Section 11.09.  Successors and Assigns.  All covenants and agreements
                     ----------------------
in this Indenture and  the Notes by the Issuer shall  bind its successors and
assigns,  whether  so expressed  or  not.   All  agreements of  the Indenture
Trustee in this Indenture shall bind its successors, co-trustees and agents.

     Section 11.10.  Separability.  In case any provision in this Indenture
                     ------------
or in  the Notes shall  be invalid, illegal  or unenforceable,  the validity,
legality, and enforceability of the remaining provisions shall not in any way
be affected or impaired thereby.

     Section 11.11.  Benefits of Indenture.  (The Credit Enhancer and its
                     ---------------------
successors and assigns  shall be a third-party beneficiary  to the provisions
of this Indenture.)   Nothing in this  Indenture or in the  Notes, express or
implied, shall give  to any Person, other  than the parties hereto  and their
successors  hereunder,  and the  Noteholders,  and  any other  party  secured
hereunder, and any other Person with an ownership interest in any part of the
Trust Estate, any  benefit or any legal  or equitable right, remedy  or claim
under this Indenture.

     Section 11.12.  Legal Holidays.  In any case where the date on which any
                     --------------
payment is due shall  not be a Business Day, then  (notwithstanding any other
provision of the Notes  or this Indenture) payment  need not be made on  such
date, but may be made on the next succeeding Business Day with the same force
and effect as if  made on the  date on which nominally  due, and no  interest
shall accrue for the period from and after any such nominal date.

     Section 11.13.  GOVERNING LAW.  THIS INDENTURE SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE WITH THE  LAWS OF THE STATE OF NEW YORK,  WITHOUT REFERENCE TO ITS
CONFLICT  OF LAW PROVISIONS, AND THE OBLIGATIONS,  RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 11.14.  Counterparts.  This Indenture may be executed in any
                     ------------
number of counterparts, each  of which so executed  shall be deemed to be  an
original, but all such counterparts shall together constitute but one and the
same instrument.

     Section 11.15.  Recording of Indenture.  If this Indenture is subject
                     ----------------------
to recording in  any appropriate public recording offices,  such recording is
to be effected by the Issuer and at its expense accompanied by an Opinion  of
Counsel (which may be counsel to  the Indenture Trustee or any other  counsel
reasonably  acceptable to  the Indenture  Trustee)  to the  effect that  such
recording  is necessary either for  the protection of  the Noteholders or any
other Person secured  hereunder or for the enforcement of any right or remedy
granted to the Indenture Trustee under this Indenture.

     Section 11.16.  Issuer Obligation.  No recourse may be taken, directly
                     -----------------
or  indirectly, with  respect to  the obligations  of  the Issuer,  the Owner
Trustee or the Indenture Trustee on the Notes or under this  Indenture or any
certificate or other  writing delivered in connection herewith  or therewith,
against  (i) the Indenture  Trustee or  the Owner  Trustee in  its individual
capacity, (ii) any owner of a beneficial interest in the Issuer  or (iii) any
partner, owner, beneficiary,  agent, officer, director, employee or  agent of
the Indenture Trustee  or the Owner Trustee  in its individual  capacity, any
holder of  a beneficial  interest in  the Issuer,  the Owner  Trustee or  the
Indenture Trustee  or of any successor or assign  of the Indenture Trustee or
the Owner Trustee in  its individual capacity, except as any  such Person may
have expressly agreed (it being understood that the Indenture Trustee and the
Owner  Trustee have  no such  obligations in  their individual  capacity) and
except that any such partner, owner or  beneficiary shall be fully liable, to
the  extent provided  by applicable  law,  for any  unpaid consideration  for
stock, unpaid capital contribution or failure to pay  any installment or call
owing to such entity.  For all purposes of this Indenture, in the performance
of any duties or obligations of the Issuer hereunder, the Owner Trustee shall
be subject to, and entitled  to the benefits of, the terms  and provisions of
Article VI, VII and VIII of the Trust Agreement.

     Section 11.17.  No Petition.  The Indenture Trustee, by entering into
                     -----------
this Indenture, and each Noteholder, by accepting a Note, hereby covenant and
agree that  they will not at any time institute  against the Depositor or the
Issuer, or join  in any institution against  the Depositor or the  Issuer of,
any  bankruptcy,  reorganization,  arrangement,  insolvency  or   liquidation
proceedings, or  other proceedings under  any United States federal  or state
bankruptcy  or similar law in connection with any obligations relating to the
Notes, this Indenture or any of the Basic Documents.

     Section 11.18.  Inspection.  The Issuer agrees that, on reasonable prior
                     ----------
notice, it  will permit any  representative of the Indenture  Trustee, during
the Issuer's  normal business  hours, to  examine all the  books of  account,
records, reports and  other papers of the Issuer, to make copies and extracts
therefrom, to cause such books to  be audited by Independent certified public
accountants, and to discuss the  Issuer's affairs, finances and accounts with
the  Issuer's   officers,  employees,   and   Independent  certified   public
accountants, all  at such reasonable times and as  often as may be reasonably
requested.  The  Indenture Trustee shall and shall  cause its representatives
to hold  in confidence all such  information except to the  extent disclosure
may  be required  by law  (and all  reasonable applications  for confidential
treatment are unavailing) and except to the extent that the Indenture Trustee
may  reasonably  determine  that  such  disclosure  is  consistent  with  its
obligations hereunder. 

     Section 11.19.  Authority of the Administrator.  Each of the parties to
                     ------------------------------
this Indenture  acknowledges that the Issuer and  the Owner Trustee have each
appointed the  Administrator to act  as its agent  to perform the  duties and
obligations  of the  Issuer hereunder.   Unless  otherwise instructed  by the
Issuer or  the Owner Trustee,  copies of  all notices, requests,  demands and
other documents to be delivered to  the Issuer or the Owner Trustee  pursuant
to the  terms  hereof  shall  be delivered  to  the  Administrator.    Unless
otherwise  instructed  by the  Issuer  or  the  Owner Trustee,  all  notices,
requests, demands  and other documents to  be executed or  delivered, and any
action to be taken, by the Issuer or the Owner  Trustee pursuant to the terms
hereof may be executed, delivered  and/or taken by the Administrator pursuant
to the Administration Agreement.

     IN WITNESS  WHEREOF, the  Issuer and the  Indenture Trustee  have caused
their names to be signed hereto  by their respective officers thereunto  duly
authorized, all as of the day and year first above written.

                         ______________ LOAN TRUST 199_-__
                         as Issuer

                         By:  (______________________),
                              not in its individual capacity
                              but solely as Owner Trustee



                         By:___________________________________
                            Name:
                            Title:


                         (________________________________),
                         as Indenture Trustee


                         By:____________________________________
                            Name:   
                            Title:  





STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )

     On this ____ day of __________, before me personally appeared _________-
_____,  to me known, who being by me  duly sworn, did depose and say, that he
resides at _________________, __________________ _____, that he is the     
__________ of the Owner Trustee, one of the corporations described in and
which executed the above instrument; that he knows the seal of  said corpora-
tion; that the seal  affixed to said instrument is such  corporate seal; that
it was so affixed by order of the Board of Directors of said corporation; and
that he signed his name thereto by like order.


                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)




STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )

     On this ____ day of __________, before me personally appeared         
                                                                   --------
_______________, to me known, who being by me duly sworn, did depose and say,

that he resides at  ___________________________________________________, that

he is  the ______________ of  ________________, as Indenture Trustee,  one of
the corporations described in and which executed the above instrument;   that
he knows the seal of said corporation; that the seal affixed to said  instru-
ment is such corporate seal; that it was so affixed by order  of the Board of
Directors of said  corporation; and that he  signed his name thereto  by like
order.

                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)

STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


     On this ____ day of __________, before me personally appeared _________
_______,  to  me  known,  who  being by me duly sworn, did depose and say,
that he resides at ____________________________________________________, that
he is  an ________________ of  _______________, as Indenture Trustee,  one of
the corporations described in  and which executed the above instrument;  that
he knows the  seal of said corporation; that the seal affixed to said instru-
ment is such corporate seal; that it was so affixed by order  of the Board of
Directors of said  corporation; and that he  signed his name thereto  by like
order.


                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)



                                                                    EXHIBIT A


                                (FORM OF NOTE)


(UNLESS  THIS  NOTE IS  PRESENTED  BY  AN  AUTHORIZED REPRESENTATIVE  OF  THE
DEPOSITORY TRUST  COMPANY, A NEW YORK  CORPORATION ("DTC"), TO THE  ISSUER OR
ITS  AGENT FOR REGISTRATION  OF TRANSFER, EXCHANGE  OR PAYMENT,  AND ANY NOTE
ISSUED IS REGISTERED IN THE  NAME OF CEDE & CO. OR  IN SUCH OTHER NAME AS  IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC  (AND ANY PAYMENT IS MADE TO
CEDE &  CO, OR  TO  SUCH OTHER  ENTITY AS  IS  REQUIRESTED BY  AN  AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR  TO ANY PERSON IS  WRONGFUL INASMUCH AS THE  REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)

THE PRINCIPAL OF  THIS NOTE IS PAYABLE  IN INSTALLMENTS AS SET  FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.


REGISTERED                                                    $______________

No. R-__                                             CUSIP NO. ______________


                       ____________ LOAN TRUST 199_-__

                         _______% ASSET BACKED NOTES

     ____________  Loan  Trust  199_-___,  a  business  trust  organized  and
existing under the laws  of the State of Delaware (herein  referred to as the
"Issuer"), for  value received, hereby  promises to pay  to (Cede &  Co.), or
registered assigns, the principal sum of ___________________________________
DOLLARS  payable on  each  Payment Date  in  an amount  equal  to the  result
obtained by multiplying (i) a fraction the numerator of which is $__________-
__ and the denominator of which is $___________ by (ii) the aggregate amount,
if any,  payable from  the Payment  Account in  respect of  principal on  the
Notes pursuant to  Section 3.05 of the Indenture  dated as of ______  1, 199_
(the "Indenture"), between the  Issuer and _____________, a  ________ banking
corporation,  as  Indenture  Trustee  (the  "Indenture  Trustee");  provided,
however, that the  entire unpaid principal amount  of this Note shall  be due
and payable  on the  earlier of  the  _________ 199_  Distribution Date  (the
"Final Scheduled Payment  Date") and the Redemption Date, if any, pursuant to
Section 10.01(a) of the Indenture.  

     The  Issuer will pay  interest on  this Note at  a rate per  annum shown
above  on each Payment Date until the principal  of this Note is paid or made
available for  payment, on the principal  amount of this  Note outstanding on
the preceding Payment Date  (after giving effect to all payments of principal
made on the preceding Payment Date), subject to certain limitations contained
in Section 3.05 of the Indenture.  Interest on this Note will accrue for each
Payment Date from the Closing Date (in the case of the first Payment Date) or
from the most  recent Payment  Date on which  interest has  been paid to  but
excluding  such Payment Date.   Interest will be computed  on the basis of (a
360-day year  of twelve 30-day  months).  Such  principal of and  interest on
this Note shall be paid in the manner specified on the reverse hereof.

     The principal  of and interest on this Note are  payable in such coin or
currency of  the United States of America as at  the time of payment is legal
tender  for payment of  public and private  debts.  All payments  made by the
Issuer with respect to  this Note shall be applied first to  interest due and
payable on this  Note as provided above  and then to the  unpaid principal of
this Note.

     Reference is made  to the further provisions  of this Note set  forth on
the reverse hereof,  which shall  have the  same effect as  though fully  set
forth on the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee  whose name  appears below by  manual signature,  this Note
shall not  be entitled  to any benefit  under the  Indenture, or be  valid or
obligatory for any purpose.

     IN WITNESS WHEREOF, the Issuer has caused this instrument to  be signed,
manually or in facsimile, by its Authorized Officer, as of the date set forth
below.


Date:               ___________________ LOAN TRUST 199_-__,

                         by:  _____________________________, not in its indi-
                              vidual  capacity but  solely  as Owner  Trustee
                              under the Trust Agreement,


                              by:                                
                                   ------------------------------
                                   Authorized Signatory



                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is  one of the  Notes designated  above and referred  to in the  within-
mentioned Indenture.

Date:                         ____________________,  not  in  its  individual
                              capacity but solely as Indenture Trustee,


                         by:                                     
                              -----------------------------------
                              Authorized Signatory

     This Note is  one of  a duly authorized  issue of  Notes of the  Issuer,
designated as its __________% Asset Backed Notes (herein called the "Notes"),
all  issued  under the  Indenture,  to  which  Indenture and  all  indentures
supplemental  thereto reference is hereby made for a statement of the respec-
tive rights and  obligations thereunder of the Issuer,  the Indenture Trustee
and the  Holders of the  Notes.  The  Notes are subject  to all terms  of the
Indenture.

     The Notes are and will be equally and ratably secured by  the collateral
pledged as security therefor as provided in the Indenture.

     Principal of the Notes will be payable on each Payment Date in an amount
described on the  face hereof.   "Payment Date" means the  _____ day of  each



month, or,  if any  such date  is  not a  Business Day,  the next  succeeding
Business Day, commencing _________ _, 199).

     As  described above,  the entire  unpaid principal  amount of  this Note
shall be due  and payable on  the earlier of  the Final Payment  Distribution
Date  and the Redemption  Date, if any,  pursuant to Section 10.01(a)  of the
Indenture.  Notwithstanding the foregoing, the entire unpaid principal amount
of  the Notes  shall be due  and payable  on the  date on  which an  Event of
Default shall  have occurred and be  continuing and the Indenture  Trustee or
the Holders of Notes representing not less than a majority of  the Securities
Balance  of  the Notes  have declared  the  Notes to  be immediately  due and
payable in  the  manner  provided in  Section 5.02  of the  Indenture.    All
principal  payments on the  Notes shall be  made pro rata  to the Noteholders
entitled thereto.

     Payments of interest on this Note due and payable on each  Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose  name
appears  as the Registered  Holder of this  Note (or one  or more Predecessor
Notes) on the Note Register as of the  close of business on each Record Date,
except that with respect to Notes  registered on the Record Date in  the name
of  the nominee of the Clearing Agency (initially, such nominee to be (Cede &
Co.)),  payments will be made by wire transfer in immediately available funds
to the  account designated by such nominee.   Such checks shall  be mailed to
the Person entitled  thereto at the address  of such Person as it  appears on
the Note Register  as of the  applicable Record  Date without requiring  that
this  Note be  submitted  for notation  of  payment.   Any  reduction in  the
principal amount of this Note (or any one or more Predecessor Notes) effected
by any  payments made on  any Payment Date  shall be binding upon  all future
Holders of this Note and of any Note issued upon the registration of transfer
hereof or in exchange hereof or in  lieu hereof, whether or not noted hereon.
If funds are  expected to  be available,  as provided in  the Indenture,  for
payment in full of the then remaining unpaid principal amount of this Note on
a Payment Date, then the  Indenture Trustee, in the name of and  on behalf of
the Issuer, will notify the Person who was the Registered Holder hereof as of
the Record Date  preceding such Payment Date by notice  mailed or transmitted
by facsimile prior to such Payment Date, and the amount then  due and payable
shall be payable  only upon presentation  and surrender of  this Note at  the
Indenture Trustee's principal Corporate Trust Office or at the office of  the
Indenture Trustee's  agent appointed for such purposes located in The City of
New York.

     The Issuer shall pay interest on overdue installments of interest at the
Interest Rate to the extent lawful.

     As  provided in  the Indenture  and subject  to certain  limitations set
forth  therein,  the transfer  of this  Note  may be  registered on  the Note
Register upon surrender  of this  Note for  registration of  transfer at  the
office or  agency designated by  the Issuer pursuant  to the  Indenture, duly
endorsed  by, or  accompanied by  a  written instrument  of transfer  in form
satisfactory to  the Indenture Trustee duly executed by, the Holder hereof or
such  Holder's  attorney duly  authorized  in  writing, with  such  signature
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Note Registrar, which requirements include membership or participation in
the Securities  Transfer Agent's  Medallion Program ("STAMP")  or such  other
"signature guarantee program" as  may be determined by the  Note Registrar in
addition  to, or  in substitution  for,  STAMP, all  in  accordance with  the
Securities Exchange Act  of 1934, as amended,  and thereupon one or  more new
Notes of authorized denominations and  in the same aggregate principal amount
will  be issued  to  the designated  transferee or  transferees.   No service
charge will  be charged for any registration of  transfer or exchange of this
Note, but the transferor may be required to pay a sum sufficient to cover any
tax or other governmental charge that  may be imposed in connection with  any
such registration of transfer or exchange.

     Each Noteholder or  Note Owner, by acceptance of a Note  or, in the case
of a Note  Owner, a beneficial interest  in a Note,  covenants and agrees  by
accepting the  benefits of the Indenture  that such Noteholder or  Note Owner
will not  at any  time institute  against the  Seller, (the  Company) or  the
Issuer, or join in  any institution against the Seller, (the  Company) or the
Issuer  of,  any  bankruptcy,  reorganization,   arrangement,  insolvency  or
liquidation proceedings under  any United States federal  or state bankruptcy
or similar law in connection with any  obligations relating to the Notes, the
indenture or the Basic Documents.

The Issuer  has entered into the Indenture  and this Note is  issued with the
intention  that, for  federal, state  and local  income, single  business and
franchise tax purposes,  the Notes will qualify as indebtedness of the Issuer
secured by the  Trust Estate.  Each Noteholder, by acceptance  of a Note (and
each Note Owner by acceptance  of a beneficial interest in a Note), agrees to
treat the  Notes for federal,  state and  local income,  single business  and
franchise tax purposes as indebtedness of the Issuer.

     Prior to the due  presentment for registration of transfer of this Note,
the  Issuer, the Indenture Trustee and any  agent of the Issuer or the Inden-
ture Trustee may treat the Person  in whose name this Note (as of  the day of
determination  or as of such other date as may be specified in the Indenture)
is registered as the owner hereof for  all purposes, whether or not this Note
be  overdue, and none of the Issuer, the  Indenture Trustee or any such agent
shall be affected by notice to the contrary.

     The Indenture permits, with certain exceptions as therein  provided, the
amendment thereof and  the modification of the rights  and obligations of the
Issuer and  the rights of the Holders of the Notes under the Indenture at any
time by  the Issuer with the  consent of the Holders of  Notes representing a
majority of the Securities Balance of all Notes at the time Outstanding.  The
Indenture also contains provisions permitting the Holders of Notes represent-
ing specified  percentages of the Securities Balance  of the Notes, on behalf
of  the Holders of  all the  Notes, to  waive compliance  by the  Issuer with
certain  provisions of  the Indenture  and  certain past  defaults under  the
Indenture and their consequences.  Any  such consent or waiver by the  Holder
of  this Note (or any one or more  Predecessor Notes) shall be conclusive and
binding upon such Holder and upon all future Holders of  this Note and of any
Note issued upon the registration of transfer hereof or in exchange hereof or
in lieu hereof whether or not notation of such consent or waiver is made upon
this Note.   The Indenture  also permits  the Indenture Trustee  to amend  or
waive certain  terms and conditions  set forth  in the Indenture  without the
consent of Holders of the Notes issued thereunder.

     The term  "Issuer" as used  in this Note  includes any successor  to the
Issuer under the Indenture.

     The Issuer is  permitted by the Indenture,  under certain circumstances,
to merge  or consolidate, subject to the rights  of the Indenture Trustee and
the Holders of Notes under the Indenture.

     The  Notes are  issuable only  in  registered form  in denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

     This Note and  the Indenture shall  be construed in accordance  with the
laws  of the  State of  New York,  without reference to  its conflict  of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall  alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to pay the principal of and interest on this Note
at the times, place and rate, and in the coin or currency herein prescribed.

     Anything herein  to the  contrary notwithstanding,  except as  expressly
provided in  the Basic Documents,  none of _______________ in  its individual
capacity, _____________ in its individual capacity, any owner of a beneficial
interest in the  Issuer, or any of their  respective partners, beneficiaries,
agents,  officers, directors,  employees or  successors or  assigns shall  be
personally liable  for, nor shall  recourse be  had to any  of them  for, the
payment  of  principal of  or interest  on  this Note  or performance  of, or
omission to  perform, any of  the covenants, obligations  or indemnifications
contained in the Indenture.  The Holder of this Note by its acceptance hereof
agrees that, except as expressly provided in the Basic Documents, in the case
of  an Event of Default  under the Indenture, the Holder  shall have no claim
against  any of the  foregoing for any  deficiency, loss  or claim therefrom;
provided, however,  that nothing contained  herein shall be taken  to prevent
recourse to, and  enforcement against, the assets  of the Issuer for  any and
all liabilities, obligations and undertakings  contained in the Indenture  or
in this Note.

                                  ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee:


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

FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto:


- --------------------------------------------------------------------------
                        (name and address of assignee)

the within Note and  all rights thereunder,   and hereby irrevocably  consti-
tutes  and appoints
                                                                           
- ---------------------------------------------------------------------------
                                      , attorney, to transfer said Note on
- --------------------------------------
the books kept  for registration thereof, with full power  of substitution in
the premises.

Dated:                                                                     
       ------------------------------
                               */
                              Signature Guaranteed:


                                                                           
                              ---------------------------------------------
     */
- ------



________________________

  */ NOTICE:  The signature to this assignment must correspond with the name
  -
of the registered owner as it appears on the face of the within Note in every
particular, without alteration,  enlargement or  any change  whatever.   Such
signature  must be guaranteed by an  "eligible guarantor institution" meeting
the requirements of the Note Registrar, which requirements include membership
or participation in STAMP or such other "signature  guarantee program" as may
be determined by the Note Registrar  in addition to, or in substitution  for,


STAMP, all  in  accordance  with the  Securities  Exchange Act  of  1934,  as
amended.

                                                                    EXHIBIT B


                            MORTGAGE LOAN SCHEDULE

                                                                  Exhibit 4.5





                                                                             

 
                                                                             
                                                                 




                       ______________________________,
                                  as Servicer

                   MERRILL LYNCH MORTGAGE INVESTORS, INC.,
                                as Transferor

                                     and

                       ______________________________,
                                  as Trustee


                           _______________________

                       POOLING AND SERVICING AGREEMENT

                              Dated as of (DATE)

                            ______________________


         _________________ Home Equity Loan Asset Backed Certificates

                               Series 199__-__


                                                                 







                              TABLE OF CONTENTS
                             -----------------

                                                                         Page
                                                                       ----

                                  ARTICLE I

                                 Definitions

Section 1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . .   1
Section 1.02.  Interest Calculations  . . . . . . . . . . . . . . . . . .  26

                                  ARTICLE II

                        Conveyance of Mortgage Loans;
                      Original Issuance of Certificates

Section 2.01.  Conveyance of Mortgage Loans . . . . . . . . . . . . . . .  27
Section 2.02.  Acceptance by Trustee; Retransfer
               of Mortgage Loans; Substitution of
               Eligible Substitute Mortgage Loans.  . . . . . . . . . . .  32
Section 2.03.  Representations and Warranties
               Regarding the Servicer . . . . . . . . . . . . . . . . . .  35
Section 2.04.  Representations and Warranties of the Servicer Regarding the
               Mortgage Loans; Repurchase and Substitution Obligations  .  37
Section 2.05.  Execution and Authentication
               of Certificates  . . . . . . . . . . . . . . . . . . . . .  41
Section 2.06.  Retransfers of Mortgage Loans
               at Election of the Transferor  . . . . . . . . . . . . . .  41
Section 2.07.  Tax Treatment  . . . . . . . . . . . . . . . . . . . . . .  43
Section 2.08.  Covenants of the Transferor  . . . . . . . . . . . . . . .  44

                                 ARTICLE III

                         Administration and Servicing
                              of Mortgage Loans

Section 3.01.  ____________ to Act as Servicer  . . . . . . . . . . . . .  45
Section 3.02.  Collection of Certain Mortgage Loan
               Payments; Mortgage Loan Payment Record . . . . . . . . . .  47
Section 3.03.  Permitted Debits to the Mortgage Loan
               Payment Record . . . . . . . . . . . . . . . . . . . . . .  49
Section 3.04.  Hazard Insurance Policies; Property 
               Protection Expenses  . . . . . . . . . . . . . . . . . . .  50
Section 3.05.  Mortgagor Transfers of
               Mortgaged Properties . . . . . . . . . . . . . . . . . . .  52
Section 3.06.  Realization Upon Defaulted
               Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .  53
Section 3.07.  Trustee to Cooperate . . . . . . . . . . . . . . . . . . .  54
Section 3.08.  Servicing Compensation; Payment
               of Certain Expenses by Servicer  . . . . . . . . . . . . .  55
Section 3.09.  Annual Statement as to Compliance  . . . . . . . . . . . .  56
Section 3.10.  Annual Independent Public
               Accountants' Servicing Report  . . . . . . . . . . . . . .  56
Section 3.11.  Access to Certain Documentation
               and Information Regarding the
               Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .  57
Section 3.12.  Maintenance of Certain Servicing Policies  . . . . . . . .  57
Section 3.13.  Reports to the Securities and Exchange
               Commission . . . . . . . . . . . . . . . . . . . . . . . .  58
Section 3.14.  Information Required by the Internal Revenue Service Generally
               and Reports of
               Foreclosures and Abandonments of
               Mortgaged Property . . . . . . . . . . . . . . . . . . . .  58
Section 3.15.  Tax Returns  . . . . . . . . . . . . . . . . . . . . . . .  58
Section 3.16.  Further Assurances . . . . . . . . . . . . . . . . . . . .  59

                                  ARTICLE IV

              Servicing Certificate; Certificate Account Deposit

Section 4.01.  Servicing Certificate  . . . . . . . . . . . . . . . . . .  60
Section 4.02.  Certificate Account  . . . . . . . . . . . . . . . . . . .  63
Section 4.03.  Payments Under Support Agreement . . . . . . . . . . . . .  64
(Section 4.04.  The Certificate Insurance Policy  . . . . . . . . . . .   64)

                                  ARTICLE V

                          Payments and Statements to
                              Certificateholders

Section 5.01.  Distributions  . . . . . . . . . . . . . . . . . . . . . .  66
Section 5.02.  Certain Calculations by the Trustee  . . . . . . . . . . .  70
Section 5.03.  Statements to Certificateholders . . . . . . . . . . . . .  70
Section 5.04.  Rights of Certificateholders . . . . . . . . . . . . . . .  72

                                  ARTICLE VI


                               The Certificates

Section 6.01.  The Certificates . . . . . . . . . . . . . . . . . . . . .  73
Section 6.02.  Registration of Transfer and
               Exchange of Certificates; Registrar  . . . . . . . . . . .  74
Section 6.03.  Mutilated, Destroyed, Lost
               or Stolen Certificates . . . . . . . . . . . . . . . . . .  76
Section 6.04.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . .  77
Section 6.05.  Restrictions on Transfer
               of Transferor Certificates . . . . . . . . . . . . . . . .  77
Section 6.06.  Actions of Certificateholders  . . . . . . . . . . . . . .  79


                                 ARTICLE VII

                       The Servicer and the Transferor

Section 7.01.  Liability of the Servicer  . . . . . . . . . . . . . . . .  80
Section 7.02.  Merger or Consolidation of,
               or Assumption of the Obligations
               of, the Servicer or Transferor . . . . . . . . . . . . . .  80
Section 7.03.  Limitation on Liability of
               the Servicer and Others  . . . . . . . . . . . . . . . . .  81
Section 7.04.  Servicer Not to Resign . . . . . . . . . . . . . . . . . .  81
Section 7.05.  Limitation on Liability of Certain Persons . . . . . . . .  82
Section 7.06.  Liability of Transferor  . . . . . . . . . . . . . . . . .  83
Section 7.07.  Transferor May Own Certificates  . . . . . . . . . . . . .  83

                                 ARTICLE VIII

                                   Default

Section 8.01.  Events of Default  . . . . . . . . . . . . . . . . . . . .  85
Section 8.02.  Trustee to Act; Appointment of Successor . . . . . . . . .  87
Section 8.03.  Notification to Certificateholders . . . . . . . . . . . .  88
Section 8.04.  Waiver of Past Events of Default . . . . . . . . . . . . .  88

                                  ARTICLE IX

                                 The Trustee

Section 9.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . .  90
Section 9.02.  Certain Matters Affecting the Trustee  . . . . . . . . . .  91
Section 9.03.  Trustee Not Liable for Certificates
               or Mortgage Loans  . . . . . . . . . . . . . . . . . . . .  93
Section 9.04.  Trustee May Own Certificates . . . . . . . . . . . . . . .  93
Section 9.05.  Servicer to Pay Trustee's Fees and Expenses  . . . . . . .  93
Section 9.06.  Eligibility Requirements for Trustee . . . . . . . . . . .  94
Section 9.07.  Resignation or Removal of Trustee  . . . . . . . . . . . .  94
Section 9.08.  Successor Trustee  . . . . . . . . . . . . . . . . . . . .  96
Section 9.09.  Merger or Consolidation of Trustee . . . . . . . . . . . .  96
Section 9.10.  Appointment of Co-Trustee or
               Separate Trustee . . . . . . . . . . . . . . . . . . . . .  96
Section 9.11.  Tax Returns  . . . . . . . . . . . . . . . . . . . . . . .  98
Section 9.12.  Streit Act . . . . . . . . . . . . . . . . . . . . . . . .  98

                                  ARTICLE X

                                 Termination

Section 10.01.  Termination . . . . . . . . . . . . . . . . . . . . . . . 100
Section 10.02.  Termination by Certificate Insurer  . . . . . . . . . . . 102


                                  ARTICLE XI



                          Rapid Amortization Events

Section 11.01.  Rapid Amortization Events . . . . . . . . . . . . . . . . 103
Section 11.02.  Additional Rights Upon an Insolvency Event  . . . . . . . 105

                                 ARTICLE XII

                           Miscellaneous Provisions

Section 12.01.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . 107
Section 12.02.  Recordation of Agreement  . . . . . . . . . . . . . . . . 108
Section 12.03.  Limitation on Rights of Certificateholders  . . . . . . . 108
Section 12.04.  (Reserved)  . . . . . . . . . . . . . . . . . . . . . . . 109
Section 12.05.  The Certificate Insurer.  . . . . . . . . . . . . . . . . 109
Section 12.06.  Governing Law . . . . . . . . . . . . . . . . . . . . . . 110
Section 12.07.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . 110
Section 12.08.  Severability of Provisions  . . . . . . . . . . . . . . . 110
Section 12.09.  Assignment  . . . . . . . . . . . . . . . . . . . . . . . 111
Section 12.10.  Certificates Nonassessable and Fully Paid . . . . . . . . 111
Section 12.11.  Counterparts  . . . . . . . . . . . . . . . . . . . . . . 111
Section 12.12.  Effect of Headings and Table of Contents  . . . . . . . . 111
Section 12.13.  Third Party Beneficiary . . . . . . . . . . . . . . . . . 111
Section 12.14.  Merger and Integration  . . . . . . . . . . . . . . . . . 112

TESTIMONIUM   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113
SIGNATURES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113

EXHIBIT A      - Form of Face of Investor Certificate   . . . . . . .     A-1
EXHIBIT B      - Form of Face of Transferor Certificate   . . . . . .     S-1
EXHIBIT C      - Form of Reverse of Investor Certificate  . . . . . .     C-1
EXHIBIT D      - Form of Reverse of Transferor Certificate  . . . . .     D-1
EXHIBIT E      - Form of Notice for Certificate 
                    Insurance Policy  . . . . . . . . . . . . . . . .     E-1
EXHIBIT F      - Mortgage Loan Schedule   . . . . . . . . . . . . . .     F-1


     THIS POOLING AND SERVICING AGREEMENT, dated as of (Date) between
________________________, a corporation organized and existing under the laws
of the State of ________________, MERRILL LYNCH MORTGAGE INVESTORS, INC., a
corporation organized and existing under the laws of the State of
________________, and ______________________________________, as Trustee,


                        W I T N E S S E T H  T H A T:
                       ----------------------------

     In consideration of the mutual agreements herein contained, the parties
hereto agree as follows:

                                  ARTICLE I

                                 Definitions


     Section 1.01.  Definitions.  
                    -----------

     Whenever used in this Agreement, the following words and phrases, unless
the context otherwise requires, shall have the meanings specified in this
Article.

     Accelerated Principal Distribution Amount:  As to any Distribution
     -----------------------------------------
Date, the amount, if any, required to reduce the Certificate Principal
Balance (after giving effect to the distribution of all other amounts
actually distributed on the Investor Certificates on such Distribution Date)
until the Invested Amount (immediately following such Distribution Date)
exceeds the Certificate Principal Balance (as so reduced) by the amount, if
any, equal to (x) the Required Amount minus (y) the Transferor Subordinated
Amount.

     Accrual Period:  As to any Distribution Date other than the first
     --------------
Distribution Date, the period beginning on the preceding Distribution Date
and ending on the day preceding such Distribution Date, and, in the case of
the first Distribution Date, the period beginning on (date) and ending on the
day preceding the first Distribution Date.

     Additional Balance:  As to any Mortgage Loan and day, the unpaid
     ------------------
balance of any principal advanced to the related Mortgagor after the date as
of which the related Cut-off Date Trust Balance is calculated.

     Aggregate Investor Loss Amount:   With respect to any Distribution
     ------------------------------
Date, the total of the Investor Loss Amounts for prior Distribution Dates
(other than Investor Loss Amounts that were reallocated on prior Distribution
Dates to the Transferor pursuant to Section 5.01(c)(ii)).

     Agreement:  This Pooling and Servicing Agreement and all amendments
     ---------
hereof and supplements hereto.

     Alternate Certificate Rate:  As to any Accrual Period, the weighted
     --------------------------
average of the Net Loan Rates applicable to the Mortgage Loans included in
the Trust Fund during the Collection Period preceding the related
Distribution Date, weighted on the basis of the monthly average Trust
Balances of such Mortgage Loans during such Collection Period as determined
by the Servicer in accordance with its normal servicing procedures, less the
Premium Percentage for the related Distribution Date.

     Alternative Principal Payment:   As to any Distribution Date, the
     -----------------------------
amount (but not less than zero) equal to the aggregate amount of Trust
Principal Collections received during the related Collection Period minus the
total Additional Balances created during such Collection Period.

     Appraised Value:  As to any Mortgaged Property and time referred to
     ---------------
herein, the appraised value of the Mortgaged Property based upon the
appraisal made by or on behalf of the Transferor at such time.

     Available Distribution Amount:  As to any Distribution Date, the
     -----------------------------
aggregate of the amounts on deposit in the Certificate Account on such
Distribution Date described in clauses (i) - (vi), inclusive, of Section
4.01.

     BIF:  The Bank Insurance Fund, as from time to time constituted,
     ---
created under the Financial Institutions Reform, Recovery and Enhancement Act
of 1989, or if at any time after the execution of this instrument the Bank
Insurance Fund is not existing and performing duties now assigned to it, the
body performing such duties on such date.

     Book-Entry Certificate:  Any Investor Certificate registered in the
     ----------------------
name of the Depository or its nominee ownership of which is reflected on the
books of the Depository or on the books of a Person maintaining an account
with such Depository (directly or as an indirect participant in accordance
with the rules of such Depository).

     Business Day:  Any day other than (i) a Saturday or a Sunday or (ii)
     ------------
a day on which national banks in the States of New York, _______ or _________
are required or authorized by law to be closed.

     Certificate:  Any Investor Certificate or a Transferor Certificate.
     -----------

     Certificate Account:  The trust account or accounts created and
     -------------------
maintained with the Trustee pursuant to Section 4.02 and which shall be an
Eligible Account and shall be entitled " ________________________________, in
trust for the benefit of the registered holders of the _________________ Home
Equity Loan Asset Backed Certificates, Series 199__-__".

     Certificateholder or Holder:  The Person in whose name a Certificate
     ---------------------------
is registered in the Certificate Register, except that, solely for the
purpose of giving any consent pursuant to this Agreement, any Investor
Certificate registered in the name of the Transferor or the Servicer or any
affiliate of either shall be deemed not to be outstanding and the Percentage
Interest evidenced thereby shall not be taken into account in determining
whether the requisite amount of Percentage Interests necessary to effect any
such consent has been obtained.

     Certificate Formula Interest:  As to any Distribution Date, interest
     ----------------------------
at the Certificate Rate for the related Accrual Period on the Certificate
Principal Balance on the first day of such Accrual Period (after giving
effect to any distribution of principal made on the first day of such Accrual
Period).

     (Certificate Insurance Policy:  The certificate insurance policy
      ----------------------------
number ____________ dated as of the Closing Date, issued by the Certificate
Insurer to the Trustee for the benefit of the Holders of the Investor
Certificates.)

     Certificate Insurer: __________________________, or its successor in
     -------------------
interest.

     Certificate Interest Collections:   As to any Distribution Date, an
     --------------------------------
amount equal to the Floating Allocation Percentage of the aggregate amount of
Trust Interest Collections for the related Collection Period.

     Certificate Owner:  With respect to an Investor Certificate, the
     -----------------
person who is the beneficial owner of a Book-Entry Certificate.

     Certificate Principal Balance:  As of any Distribution Date, (i) the
     -----------------------------
Original Certificate Principal Balance minus (ii) the aggregate amount
actually distributed as principal on the Investor Certificates on previous
Distribution Dates.

     Certificate Register and Certificate Registrar:  The register
     ----------------------------------------------
maintained and the registrar appointed pursuant to Section 6.02.

     Certificate Rate:  As to the initial Distribution Date, LIBOR
     ----------------
determined as of (DATE) plus _____%.  As to any subsequent Distribution Date,
LIBOR plus ______%; provided, however, that in the event the Alternate Certi-
ficate Rate is less than LIBOR for such Distribution Date plus the applicable
percentage specified above, the Certificate Rate for such Distribution Date
shall be the Alternate Certificate Rate.

     Closing Date: (DATE).
     ------------

     Code:  The Internal Revenue Code of 1986, as the same may be amended
     ----
from time to time (or any successor statute thereto).

     Collection Period:  As to any Distribution Date and collections other
     -----------------
than scheduled payments of Interest Collections and scheduled and unscheduled
payments of Principal Collections by Mortgagors, the calendar month preceding
the month in which such Distribution Date occurs.  As to such Interest
Collections and Principal Collections and any Distribution Date, the period
from and including the ___th day of the month preceding the month in which
such Distribution Date occurs to and including the ___th day of the month in
which such Distribution Date occurs.

     Combined Loan-to-Value Ratio:  As of any date and Mortgage Loan, the
     ----------------------------
fraction, expressed as a percentage, the numerator of which is the sum of (i)
the Credit Limit and (ii) the unpaid principal balance of any related senior
mortgage loan or loans as of such date and the denominator of which is
generally the lesser of the Appraised Value or the sales price of the
Mortgaged Property, as applicable, as of the date of the appraisal and/or
purchase contract for the Mortgaged Property, as applicable, used by or on
behalf of ____________ to underwrite such Mortgage Loan.

     Corporate Trust Office:  The principal office of the Trustee in
     ----------------------
__________________, at which at any particular time its trust shall
administer this Agreement, which office at the date of the execution of this
Agreement is located at (address ______________________), Attention: 
_________________ Home Equity Loan Asset Backed Certificates, Series
199__-__; Facsimile: (___) __________. 

     Credit Limit:  As to any Mortgage Loan, the maximum Loan Balance
     ------------
permitted under the terms of the related Loan Agreement.

     Cut-off Date:  With respect to each Initial Mortgage Loan, (DATE)
     ------------
and, with respect to any Eligible Substitute Mortgage Loan, the day on which
each such Mortgage Loan is transferred to the Trust.

     Cut-off Date Pool Balance:  The aggregate of the Cut-off Date Trust
     -------------------------
Balances of the Initial Mortgage Loans.

     Cut-off Date Trust Balance:  As to any Mortgage Loan, the unpaid
     --------------------------
principal balance thereof (which may be $0) transferred and assigned to the
Trust as of the applicable Cut-off Date.

     Defective Mortgage Loan:  Any Mortgage Loan which is required to be
     -----------------------
repurchased or replaced by the Servicer pursuant to Sections 2.02, 2.04 or
3.01.

     Depository:  The initial Depository shall be The Depository Trust
     ----------
Company, the nominee of which is Cede & Co., as the registered Holder of one
or more Certificates evidencing the Certificate Principal Balance.  The
Depository shall at all times be a "clearing corporation" as defined in
Section 8-102(3) of the Uniform Commercial Code of the State of New York.

     Depository Participant:  A broker, dealer, bank or other financial
     ----------------------
institution or other Person for whom from time to time a Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     Determination Date:  The __th day (or, if such __th day is not a
     ------------------
Business Day, the Business Day immediately preceding such __th day) of the
month in which the related Distribution Date occurs.

     Dissolution Distribution Date:  The date on which the proceeds from
     -----------------------------
the sale, disposition or liquidation of the Trust Balance of the Mortgage
Loans are received and distributed to Certificateholders pursuant to Article
XI hereof.

     Distribution Date:  The __th day of each month beginning in the month
     -----------------
following the month of the initial issuance of the Certificates (or, if such
__th day is not a Business Day, the Business Day immediately following).

     Eligible Account:  One or more accounts: 
     ----------------

     (i)  that are maintained with a depository institution or trust company
          whose long-term and short-term unsecured debt obligations (or, in
          the case of a depository institution or trust company that is the
          principal subsidiary of a bank holding company, the debt
          obligations of such holding company) at the time of deposit therein
          have been rated by each Rating Agency in its highest rating catego-
          ries; 

     (ii) that are maintained with a depository institution or trust company
          the long-term unsecured debt obligations of which have been rated
          Baa3 or higher by Moody's, and the deposits in which are fully
          insured by the Federal Deposit Insurance Corporation acting through
          either the BIF or the SAIF; 

    (iii) that are segregated trust accounts maintained with the corporate
          trust department of a depository institution or trust company,
          acting in its fiduciary capacity, which has a short-term deposit
          rating of P-1 by Moody's and A-1+ by Standard & Poor's; or 

     (iv) such other accounts that are acceptable to each Rating Agency and
          the Certificate Insurer, as evidenced by a letter from each Rating
          Agency and the Certificate Insurer to the Trustee, without
          reduction or withdrawal of the rating of the Investor Certificates. 

The depository institution or trust company with which the Eligible Account
is maintained shall be organized under the laws of the United States or any
state thereof, have a net worth in excess of $100,000,000 and deposits
insured to the full extent permitted by law by the Federal Deposit Insurance
Corporation and be subject to supervision and examination by federal or state
banking authorities.  An Eligible Account may bear interest, and may include,
if otherwise qualified by this definition, an account maintained with the
Trustee.

     Eligible Substitute Mortgage Loan:  A Mortgage Loan to be substituted
     ---------------------------------
by the Servicer for a Defective Mortgage Loan pursuant to Section 2.02, 2.04
or 3.01, which on the date of such substitution shall: 

     (i)  have a Trust Balance not substantially greater than and not less
          than the Trust Balance of the Defective Mortgage Loan;

     (ii) have a Loan Rate of not less than the Loan Rate of the Defective
          Mortgage Loan and not more than ___ basis points in excess thereof;

    (iii) have a Loan Rate based on the same index as that of the Defective
          Mortgage Loan;

    (iv)  have a Margin that is not less than the Margin for the Defective
          Mortgage Loan, or more than ___ basis points higher than the Margin
          for the Defective Mortgage Loan;

     (v)  have a maximum Loan Rate and a minimum Loan Rate, if any, that are
          not lower than the maximum Loan Rate and minimum Loan Rate,
          respectively, of the Defective Mortgage Loan;

     (vi) have a remaining term to maturity not more than ____ months earlier
          and not more than ___ months later than the remaining term to
          maturity of the Defective Mortgage Loan, and in no case later than
          (DATE); 

    (vii) comply with the representations and warranties set forth in Section
          2.04 (which representations and warranties shall be deemed to be
          made as of the date of substitution); 

   (viii) have a Combined Loan-to-Value Ratio that is not greater than the
          Combined Loan-to-Value Ratio of the Defective Mortgage Loan as of
          the date of origination of the Defective Mortgage Loan; 

     (ix) have a Mortgage in a lien position at least equal to the lien
          position of the Mortgage securing the Defective Mortgage Loan; and 

     (x)  be secured by a Mortgaged Property that is subject to the same use
          (owner-occupied, second home or rental property) and that has the
          same structural characteristics (attached or detached) as the
          Mortgaged Property securing the Defective Mortgage Loan, 

provided, however, that in the case of clause (x), an owner-occupied,
detached Mortgaged Property will satisfy the requirements of clause (x) in
all cases.

     Event of Default:  As defined in Section 8.01.
     ----------------

     (Fixed Allocation Percentage:   With respect to any date, the greater
      ---------------------------
of (i) ___% and (ii) the percentage equivalent (but not in excess of 100%) of
a fraction, the numerator of which is the Invested Amount and the denominator
of which is the Pool Balance as of the end of such day.)

     Floating Allocation Percentage:   As to any Distribution Date, the
     ------------------------------
percentage equivalent of a fraction, the numerator of which is the Invested
Amount at the close of business on the preceding Distribution Date (or at the
Closing Date in the case of the first Distribution Date) and the denominator
of which is the Pool Balance, calculated as of the first day of the month
preceding the month in which such Distribution Date occurs.

     Indirect Parent:  Merrill Lynch & Co., Inc., a ________________
     ---------------
corporation, or its successor in interest.

     Initial Mortgage Loans:   The mortgage loans (including the rights to
     ----------------------
receive payments thereunder) transferred and assigned to the Trustee on the
Closing Date pursuant to Section 2.01, together with the related Loan
Agreements and other Mortgage File documents and the rights thereunder
conveyed to the Trustee on the Closing Date pursuant to Section 2.01.

     (Insurance Agreement:  The Insurance and Indemnity Agreement dated as
      -------------------
of the Closing Date, among the Servicer, the Transferor, the Trustee and the
Certificate Insurer, including any amendments and supplements thereto.

     Insurance Proceeds:  Proceeds paid by any insurer pursuant to any
     ------------------
insurance policy covering a Mortgage Loan or the related Mortgaged Property
net of any component thereof covering any expenses incurred by or on behalf
of the Transferor or the Servicer in connection with obtaining such Insurance
Proceeds.

     Insured Amount:  As defined in the Certificate Insurance Policy.
     --------------

     Insured Payment:  With respect to any Distribution Date, the Insured
     ---------------
Amount for such Distribution Date paid to the Trustee by the Certificate
Insurer.)

     Interest Collections:  As to any payment on a Mortgage Loan made by
     --------------------
or on behalf of the related Mortgagor for the related Collection Period, the
portion thereof allocable to accrued interest for the related Interest Period
in accordance with the terms of the related Loan Agreement (net of interest
at the Servicing Fee Rate on the Loan Balance for each day during such
Interest Period), including Net Liquidation Proceeds allocable to interest on
such Mortgage Loan.

     Interest Period:  As to any payment of interest on a Mortgage Loan,
     ---------------
the period during which the interest covered by such payment accrued and
which, for any Distribution Date, is the month preceding the month in which
such Distribution Date occurs.

     Invested Amount:   With respect to any date, an amount equal to the
     ---------------
Original Invested Amount minus the sum of (i) the total of Trust Principal
Collections previously distributed to Investor Certificateholders pursuant to
Section 5.01(b) and (ii) the Aggregate Investor Loss Amount.

     Investor Certificate:  Any one of the Certificates signed and
     --------------------
countersigned by the Trustee substantially in the form set forth in Exhibits
A and C hereto.

     Investor Certificate Distribution Amount:  As to any Distribution
     ----------------------------------------
Date, the sum of all amounts to be distributed to the Investor
Certificateholders pursuant to Article V and Article XI hereof.

     Investor Certificateholder: The Holder of an Investor Certificate.
     --------------------------

     Investor Loss Amount:   With respect to any Distribution Date, the
     --------------------
amount equal to the product of (i) the Floating Allocation Percentage and
(ii) the aggregate of the Liquidation Loss Amounts for such Distribution
Date.

     Investor Loss Reduction Amount:   With respect to any Distribution
     ------------------------------
Date, the portion, if any, of the Investor Loss Amount for such Distribution
Date and all prior Distribution Dates that has not been (i) paid to Investor
Certificateholders from Certificate Interest Collections pursuant to Section
5.01(a), (ii) paid to Investor Certificateholders from Trust Interest
Collections and Trust Principal Collections allocable to the Transferor
pursuant to Section 5.01(c)(i), (iii) reallocated to the Transferor pursuant
to Section 5.01(c)(ii), or (iv) paid to Investor Certificateholders from
Insured Payments pursuant to Section 5.01(d).

     Late Payment Rate:  For any Distribution Date, the rate of interest,
     -----------------
as it is publicly announced by _____________________, at its principal office
in New York, New York as its prime rate (any change in such prime rate of
interest to be effective on the date such change is announced by
_________________ ) plus ___%.  The Late Payment Rate shall be computed on
the basis of a year of 365 days calculating the actual number of days
elapsed.  In no event shall the Late Payment Rate exceed the maximum rate
permissible under any applicable law limiting interest rates.

     LIBOR:  As to any Distribution Date as follows:
     -----

          (i)  the arithmetic mean (rounded, if necessary, to the nearest one
     sixteenth of a percent, with one thirty-second of a percent rounded
     upwards) of the offered rates for United States dollar deposits for one
     month which appear on the Reuters Screen LIBO Page (as defined below) as
     of 11:00 A.M., London time, on the second LIBOR Business Day prior to
     the immediately preceding Distribution Date (as of (DATE) in the case of
     the initial Distribution Date); provided that at least two such offered
     rates appear on the Reuters Screen LIBO Page on such date.  If fewer
     than two offered rates appear, LIBOR will be determined on such date as
     described in clause (ii) below.  "Reuters Screen LIBO Page" means the
     display designated as page "LIBO" on the Reuter Monitor Money Rates
     Service (or such other page as may replace the LIBO page on that service
     for the purpose of displaying London inter-bank offered rates of major
     banks).

         (ii)  If on such date fewer than two offered rates appear on the
     Reuters Screen LIBO Page as described in clause (i) above, the Trustee
     will request the principal London office of each of four reference banks
     (which shall be _____________________, _____________________,
     ________________________________, ____________________, so long as each
     such bank is engaged in transactions in the London inter-bank market)
     ("Reference Banks") to provide the Trustee with its offered quotation
     for United States dollar deposits for one month to prime banks in the
     London inter-bank market as of 11:00 A.M., London time, on such date. 
     If at least two Reference Banks provide the Trustee with such offered
     quotations, then LIBOR on such date will be the arithmetic mean
     (rounded, if necessary, to the nearest one sixteenth of a percent, with
     one thirty-second of a percent rounded upwards) of all such quotations. 
     If on such date fewer than two of the Reference Banks provide the
     Trustee with such an offered quotation, LIBOR on such date will be the
     arithmetic mean (rounded, if necessary, to the nearest one sixteenth of
     a percent, with one thirty-second of a percent rounded upwards) of the
     offered per annum rates which one or more leading banks in The City of
     New York selected by the Trustee (after consultation with the Servicer)
     are quoting as of 11:00 A.M., New York City time, on such date to
     leading European banks for United States dollar deposits for one month,
     provided, however, that if such banks are not quoting as described
     above, LIBOR will be the LIBOR applicable to the immediately preceding
     Distribution Date.

     LIBOR Business Day:  Any day other than (i) a Saturday or a Sunday or
     ------------------
(ii) a day on which banking institutions in the States of New York or
__________________ or in the City of London, England are required or
authorized by law to be closed.

     Liquidated Mortgage Loan:    As to any Distribution Date, any
     ------------------------
Mortgage Loan which was not previously a Liquidated Mortgage Loan, was in
default during the related Collection Period and with respect to which the
Servicer has determined that all Liquidation Proceeds which the Servicer
expects to recover from or on account of such Mortgage Loan have been
recovered.

     Liquidation Expenses:  Expenses which are incurred by the Servicer in
     --------------------
connection with the liquidation of any defaulted Mortgage Loan and not
recovered under any insurance policy or from the related Mortgagor,
including, without limitation, legal fees and expenses, real estate brokerage
commissions, any unreimbursed amount expended by the Servicer pursuant to
Section 3.06 with respect to such Mortgage Loan (including, without
limitation, amounts advanced to correct defaults on any mortgage loan which
is prior to such defaulted Mortgage Loan) and any related and previously
unreimbursed Property Protection Expenses.

     Liquidation Loss Amount:   With respect to any Distribution Date and
     -----------------------
any Mortgage Loan that becomes a Liquidated Mortgage Loan during the related
Collection Period, the unrecovered Trust Balance thereof at the end of such
Collection Period, after giving effect to the Net Trust Liquidation Proceeds
applied in reduction of such Trust Balance in accordance with the related
Loan Agreement and this Agreement.

     Liquidation Proceeds:  Cash or funds (including Insurance Proceeds)
     --------------------
received in connection with the liquidation of any defaulted Mortgage Loan,
whether through trustee's sale, foreclosure sale or otherwise.

     Loan Agreement:  As to any Mortgage Loan, the Credit Agreement, Note
     --------------
or other instrument pursuant to which the Servicer agrees to make revolving
credit loans to a Mortgagor or a Mortgagor agrees to repay such loans on the
terms and conditions provided in such instrument.

     Loan Balance:  As to any Mortgage Loan and day, the principal balance
     ------------
of such Mortgage Loan upon which interest accrued for such day was
calculated. 

     Loan Rate:  As to any Mortgage Loan and day, the rate of interest
     ---------
applicable to the calculation of interest for such day on the Loan Balance.

     Managed Amortization Period:   The period from the first Distribution
     ---------------------------
Date to and including the earlier of (i) the Distribution Date in (DATE) and
(ii) the day as of which a Rapid Amortization Event occurs.

     Margin:   As to any Mortgage Loan, the spread over the applicable
     ------
index, as specified in the related Loan Agreement.

     Maximum Principal Payment:  As to any Distribution Date, an amount
     -------------------------
equal to the Fixed Allocation Percentage of the aggregate amount of Trust
Principal Collections received during the related Collection Period.

     Minimum Monthly Payment:   As to any Mortgage Loan and any month, the
     -----------------------
minimum amount required to be paid by the related Mortgagor pursuant to the
related Loan Agreement.

     Minimum Transferor Interest:   As to any date, an amount equal to the
     ---------------------------
lesser of (i) ___% of the Pool Balance on such date and (ii) the Original
Transferor Certificate Principal Balance.

     Monthly Advance:  As to any Distribution Date, the aggregate of the
     ---------------
advances made by the Servicer on such Distribution Date pursuant to Section
4.02, the amount of any such Monthly Advance being equal to the excess of:

     (i)  the total amount of accrued interest (adjusted to interest at the
          related Net Loan Rate) and principal due (including principal due
          by reason of default or acceleration) on the Trust Balances of the
          Mortgage Loans for the related Interest Period, over

     (ii) the total amount of interest (adjusted to interest at the related
          Net Loan Rate) and principal collected on the Trust Balances of the
          Mortgage Loans for the related Collection Period as of the
          Determination Date,

minus any amounts with respect to installments of interest and principal on
the Trust Balances of the Mortgage Loans which (x) were delinquent as of the
end of the related Collection Period, (y) were not the subject of a previous
Monthly Advance and (z) are determined by the Servicer to be Nonrecoverable
Advances.

     Monthly Advance Reimbursement Amount:  As to any Distribution Date,
     ------------------------------------
the aggregate of the Monthly Advances which have not been reimbursed (or
deemed to have been reimbursed) to the Servicer through either (i)
withdrawals from the Certificate Account on or before such Distribution Date
pursuant to the second paragraph of Section 4.02 or (ii) debits to the
Mortgage Loan Payment Record pursuant to clause (ii) of Section 3.03.

     Moody's:  Moody's Investors Service, Inc. or its successor in
     -------
interest.

     Mortgage:  The mortgage, deed of trust or other instrument creating a
     --------
first, second or more junior lien on an estate in fee simple interest in real
property securing a Mortgage Loan or creating a first, second or more junior
lien on a leasehold interest insofar as such leasehold interest exceeds the
term of the related mortgage by five years.

     Mortgage File:  The mortgage documents listed in Section 2.01
     -------------
pertaining to a particular Mortgage Loan and any additional documents
required to be added to the Mortgage File pursuant to this Agreement.

     Mortgage Loan Payment Record:  With respect to the Trust, the record
     ----------------------------
maintained by the Servicer pursuant to Section 3.02(b).

     Mortgage Loan Schedule:  As of any date, the schedule of Mortgage
     ----------------------
Loans included in the Trust Fund on such date.  The initial schedule of
Mortgage Loans as of the Cut-off Date is attached hereto as Exhibit F and
sets forth as to each Initial Mortgage Loan (i) the Cut-off Date Trust
Balance, (ii) the Credit Limit, (iii) the stated maturity upon which any out-
standing Loan Balance is due and payable, (iv) the identification number, and
(v) the state and zip code of the related Mortgaged Property.  The Mortgage
Loan Schedule will be amended from time to time to reflect the removal of any
Mortgage Loans from the Trust and/or the conveyance of any Eligible
Substitute Mortgage Loans to the Trust, and when so amended shall include the
information set forth above with respect to each Eligible Substitute Mortgage
Loan as of its related Cut-off Date.

     Mortgage Loan Seller:  ___________________________, a
     --------------------
________________ corporation, or its successor in interest, as assignor of
the Trust Balances of the Mortgage Loans to the Transferor.

     (Mortgage Loan With Title Insurance:  Each of the following Mortgage
      ----------------------------------
Loans:

  (i)     Mortgage Loans originated before (date); 

  (ii)    Mortgage Loans originated after (date) in which (a) the Credit
          Limit was over $1,000,000, or (b) the Mortgage Loan was being used
          for a purchase money first mortgage transaction; and

  (iii)   Any other Mortgage Loan for which the Mortgage Loan Transferor
          required title insurance to be obtained.)

     Mortgage Loans:  Such of the mortgage loans for which balances are
     --------------
transferred and assigned to the Trustee pursuant to Section 2.01 as from time
to time are held as a part of the Trust Fund, the Mortgage Loans so held
being identified in the Mortgage Loan Schedule.  Any reference in this
Agreement (including, without limitation, any reference in subsection
2.01(a)) to a Mortgage Loan sold and assigned to, or repurchased or purchased
from, the Trust Fund or as constituting part of the Trust Fund shall mean
such Mortgage Loan to the extent of the related balance owned by the Trust
Fund.  Any defaulted Mortgage Loan in respect of which the Servicer has not
yet received all Liquidation Proceeds that it expects to receive shall
continue to be a part of the Trust Fund.  All proceeds of any such defaulted
Mortgage Loan shall be credited to the Mortgage Loan Payment Record to the
same extent as proceeds of Mortgage Loans which are not defaulted.

     Mortgaged Property:  The underlying property securing a Mortgage
     ------------------
Loan.

     Mortgagor:  The obligor under a Loan Agreement.
     ---------

     Net Liquidation Proceeds:  As to any Liquidated Mortgage Loan,
     ------------------------
Liquidation Proceeds net of Liquidation Expenses.

     Net Loan Rate:  As to any Mortgage Loan and day, the Loan Rate less
     -------------
the Servicing Fee Rate.

     Net Trust Liquidation Proceeds:  As to any Liquidated Mortgage Loan,
     ------------------------------
(i) the lesser of (x) Net Liquidation Proceeds and (y) the Trust Balance of
such Mortgage Loan at the time of liquidation, together with accrued and
unpaid interest thereon at the Net Loan Rate from the last day on which
interest was paid in full on such Mortgage Loan to the end of the Collection
Period in which such Mortgage Loan became a Liquidated Mortgage Loan, minus
(ii) any amount which may be retained by the Servicer on account of any
unreimbursed Monthly Advances under clause (iii) of Section 3.03.

     Nonrecoverable Advance:  Any portion of a Monthly Advance previously
     ----------------------
made or proposed to be made in respect of a Mortgage Loan which has not been
previously reimbursed to the Servicer and which, in the good faith judgment
of the Servicer, will not or, in the case of a proposed Monthly Advance,
would not be ultimately recoverable from Net Trust Liquidation Proceeds or
other recoveries in respect of the related Mortgage Loan.  The determination
by the Servicer that it has made a Nonrecoverable Advance or that any pro-
posed advance, if made, would constitute a Nonrecoverable Advance, shall be
evidenced by a certificate of a Servicing Officer delivered to the Trustee
and detailing the reasons for such determination.

     Officer's Certificate:  A certificate signed by the Chairman of the
     ---------------------
Board, the President, a Senior Vice President, a Vice President or an
Assistant Vice President of the Transferor or the Servicer, as the case may
be, and delivered to the Trustee.

     Opinion of Counsel:  A written opinion of counsel acceptable to the
     ------------------
Trustee and the Certificate Insurer, who may be internal counsel for the
Transferor or the Servicer.

     Original Certificate Principal Balance: $_______________. 
     --------------------------------------

     Original Invested Amount: $_________________. 
     ------------------------

     Original Transferor Certificate Principal Balance:
     -------------------------------------------------
$____________________. 

     Overcollateralization Amount:   As of any date of determination, the
     ----------------------------
amount, if any, by which the Invested Amount exceeds the Certificate
Principal Balance.

     Ownership Interest:  With respect to any Certificate, any ownership
     ------------------
or security interest in such Certificate, including any interest in such
Certificate as the Holder thereof and any other interest therein, whether
direct or indirect, legal or beneficial, as owner or as pledgee.

     Percentage Interest:  As to any Investor Certificate, the percentage
     -------------------
interest evidenced thereby in distributions required to be made thereon, such
percentage interest being equal to the percentage obtained by dividing the
initial principal denomination of such Investor Certificate by the Original
Certificate Principal Balance.

     Permitted Investments:  One or more of the following (excluding any
     ---------------------
callable investments purchased at a premium):

     (i)  obligations of, or guaranteed as to timely principal and interest
          by, the United States or any agency or instrumentality thereof when
          such obligations are backed by the full faith and credit of the
          United States;

     (ii) repurchase agreements on obligations specified in clause (i)
          maturing not more than one month from the date of acquisition
          thereof, provided that the short-term unsecured obligations of the
          party agreeing to repurchase such obligations are at the time rated
          by each Rating Agency in one of its two highest short-term rating
          categories and the short-term debt obligations of the party agree-
          ing to repurchase shall be rated Prime-1 or better by Moody's and
          A-1+ by Standard & Poor's;

    (iii) certificates of deposit, demand and time deposits and bankers'
          acceptances (which, if Moody's is a Rating Agency, shall each have
          an original maturity of not more than 90 days and, in the case of
          bankers' acceptances, shall in no event have an original maturity
          of more than 365 days) of any U.S. depository institution or trust
          company incorporated under the laws of the United States or any
          state; provided that the short-term debt obligations of such
          depository institution or trust company (or, if the only Rating
          Agency is Standard & Poor's, in the case of the principal
          depository institution in a depository institution holding company,
          debt obligations of the depository institution holding company) at
          the date of acquisition thereof have been rated by each Rating
          Agency in its highest short-term rating category; provided that if
          Moody's is a Rating Agency, the short-term obligations of such
          depository institution or trust company shall be rated Prime-1 or
          better;

     (iv) commercial paper (having original maturities of not more than 270
          days) of any corporation incorporated under the laws of the United
          States or any state thereof which on the date of acquisition has
          been rated by each Rating Agency in its highest short-term rating
          category; 

     (v)  investments in money market mutual funds registered under the
          Investment Company Act of 1940 that are rated by each Rating Agency
          in its highest rating category; provided that if Standard & Poor's
          is a Rating Agency, the rating of such money market funds shall be
          AAAm or AAAm-G; and

     (vi) other obligations or securities that are acceptable to each Rating
          Agency as a Permitted Investment hereunder and will not result in a
          reduction in the then current rating or ratings of the Investor
          Certificates without taking into account the Certificate Insurance
          Policy, as evidenced by a letter to such effect from such Rating
          Agency.

     Person:  Any individual, corporation, partnership, joint venture,
     ------
association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

     Pool Balance:  As to any date, the aggregate of the Trust Balances of
     ------------
all Mortgage Loans as of such date.

     Pool Factor:  As to any Distribution Date, the percentage, carried to
     -----------
six places, obtained by dividing the Certificate Principal Balance for such
Distribution Date (before taking into account any distributions of principal
to be made on such Distribution Date) by the Original Certificate Principal
Balance.

     (Preference Amount:  As defined in the Certificate Insurance Policy.
      -----------------

     Premium Amount:  As to any Distribution Date other than the first
     --------------
Distribution Date, the product of (x) the Premium Percentage and (y) the
Certificate Principal Balance for such Distribution Date (before taking into
account any distributions of principal to be made on such Distribution Date). 
As to the first Distribution Date, the amount determined in accordance with
the preceding sentence minus $_________.

     Premium Percentage:  As defined in the Certificate Insurance Policy.)
     ------------------

     Principal Collections:  As to any Mortgage Loan and Collection
     ---------------------
Period, all amounts (other than Insurance Proceeds and Liquidation Proceeds)
received from or on behalf of the related Mortgagor during such Collection
Period which, at the time of receipt, were applied in reduction of the Loan
Balance in accordance with the terms of the related Loan Agreement.

     Property Protection Expenses:  Expenses paid or incurred by or for
     ----------------------------
the account of the Servicer in connection with the preservation or protection
of a Mortgaged Property or the security of a Mortgaged Property including (i)
hazard insurance policy premiums, (ii) real estate taxes and property repair,
replacement, protection and preservation expenses, (iii) amounts expended to
cure or prevent any default with respect to any mortgage loan senior to a
Mortgage Loan, and (iv) similar expenses reasonably paid or incurred to
preserve or protect the value of such security.

     Rapid Amortization Commencement Date:   The earlier of (i) the
     ------------------------------------
Distribution Date in (date) and (ii) the Distribution Date next following the
Collection Period in which a Rapid Amortization Event is deemed to occur
pursuant to Section 11.01.

     Rapid Amortization Event:   As defined in Section 11.01.
     ------------------------

     Rapid Amortization Period:   The period following the Managed
     -------------------------
Amortization Period until the termination of the Trust pursuant to Section
10.01.

     Rating Agency:  Any statistical credit rating agency, or its
     -------------
successor, that rated the Investor Certificates at the request of the
Transferor at the time of the initial issuance of the Investor Certificates. 
If such agency or a successor is no longer in existence, "Rating Agency"
shall be such statistical credit rating agency, or other comparable Person,
designated by the Servicer, notice of which designation shall be given to the
Trustee.  References herein to the highest rating categories of a Rating
Agency shall mean AAA (long-term), AAAm or AAAm-G (money market funds) and A-
1+ (short-term) in the case of Standard & Poor's and Aaa (long-term) and P-1
(short-term) in the case of Moody's and in the case of any other Rating
Agency shall mean such equivalent ratings.

     Record Date:  As to any Distribution Date, the last day of the month
     -----------
(or if such last day is not a Business Day, the Business Day immediately
preceding such last day) preceding the month of such Distribution Date.

     (Reimbursement Amount:  As to any Distribution Date, the sum of
      --------------------
(x)(i) all Insured Payments paid by the Certificate Insurer, but for which
the Certificate Insurer has not been reimbursed prior to such Distribution
Date pursuant to Section 5.01(a) plus (ii) interest accrued thereon,
calculated at the Late Payment  Rate from the date the Trustee received the
related Insured Payments and (y)(i) any amounts then due and owing to the
Certificate Insurer under the Insurance Agreement or the Certificate
Insurance Policy plus (ii) interest on such amounts at the Late Payment Rate. 
The Certificate Insurer shall notify the Trustee and the Servicer of the
amount of any Reimbursement Amount.)

     Required Amount: For each Distribution Date occurring on or prior to
     ---------------
the ___th Distribution Date, __% of the Cut-off Date Pool Balance.  For each
Distribution Date thereafter, the lesser of (i) __% of the Cut-off Date Pool
Balance and (ii) __% of the Pool Balance as of such Distribution Date;
provided that in no event will the Required Amount be less than a floor
amount equal to the greater of (x) __% of the Cut-off Date Pool Balance and
(y) ___% of the aggregate Trust Balances of all Mortgage Loans delinquent 91
days or more (including for this purpose any Mortgage Loans in foreclosure
and any Mortgage Loans with respect to which the related Mortgaged Properties
have been acquired by the Trust Fund) as of the end of the related Collection
Period.  Notwithstanding the foregoing, for each Distribution Date, if the
cumulative principal losses on the Trust Balances of the Mortgage Loans
specified in item (xxxvi) of the Servicing Certificate prepared pursuant to
Section 4.01 exceed ___% of the Cut-off Date Pool Balance, then the Required
Amount shall be ______% of the Cut-off Date Pool Balance.

     Responsible Officer:  When used with respect to the Trustee, the
     -------------------
Chairman or Vice Chairman of the Board of Directors or Trustees, the Chairman
or Vice Chairman of the Executive or Standing Committee of the Board of
Directors or Trustees, the President, the Chairman of the Committee on Trust
Matters, any  Vice President, any Assistant Vice President, the Secretary,
any Assistant Secretary, the Treasurer, any Assistant Treasurer, the Cashier,
any Assistant Cashier, any Trust Officer or Assistant Trust Officer, the
Controller and any Assistant Controller or any other officer of the Trustee
customarily performing functions similar to those performed by any of the
above designated officers and also, with respect to a particular matter, to
whom such matter is referred because of such officer's knowledge of and
familiarity with the particular subject.

     Retransfer Date: As defined in Section 2.06.
     ---------------

     Retransfer Notice Date: As defined in Section 2.06.
     ----------------------

     SAIF:  The Savings Association Insurance Fund, as from time to time
     ----
constituted, created under the Financial Institutions Reform, Recovery and
Enhancement Act of 1989, or if at any time after the execution of this
instrument the Savings Association Insurance Fund is not existing and
performing duties now assigned to it, the body performing such duties on such
date.

     Scheduled Principal Collections Payment:   With respect to any
     ---------------------------------------
Distribution Date during the Managed Amortization Period, an amount equal to
the lesser of (i) the Maximum Principal Payment and (ii) the Alternative
Principal Payment. With respect to any Distribution Date on or after the
Rapid Amortization Commencement Date, an amount equal to the Maximum
Principal Payment.

     Seriously Delinquent Mortgage Loan:  As to any Distribution Date, any
     ----------------------------------
Mortgage Loan which (i) had not reached its stated maturity and was
delinquent in payment of interest for more than 90 days at the end of the
related Collection Period, (ii) had reached its stated maturity and was more
than 60 days delinquent at the end of the related Collection Period, or (iii)
was in default under the terms and provisions of the Loan Agreement (other
than a default related to a delinquency) as of the end of the related
Collection Period and as to which the Servicer had notified the Mortgagor of
such default, terminated the Loan Agreement and demanded the immediate
repayment of the outstanding Loan Balance.

     Servicer or ____________:  _____________________________, a ________
     ------------------------
corporation, or its successor in interest or any successor servicer appointed
as herein provided.

     Servicing Certificate:  A certificate completed by and executed on
     ---------------------
behalf of the Servicer in accordance with Section 4.01.

     Servicing Fee Rate:  0.____% per annum.
     ------------------

     Servicing Officer:  Any officer of the Servicer involved in, or
     -----------------
responsible for, the administration and servicing of the Mortgage Loans whose
name and facsimile signature appear on a list of servicing officers furnished
to the Trustee by the Servicer, as such list may from time to time be
amended.

     Standard & Poor's:  Standard & Poor's Corporation or its successor in
     -----------------
interest.

     Stated Maturity Date:  The Distribution Date in (date).
     --------------------

     Support Agreement:  The letter agreement between the Servicer and its
     -----------------
Indirect Parent dated as of (date), pursuant to which the Indirect Parent
ensures performance by the Servicer of the obligations to repurchase certain
Mortgage Loans pursuant to Section 2.02 and to deposit certain amounts in the
Certificate Account pursuant to Section 4.02.

     Transfer:  Any direct or indirect transfer, sale, pledge,
     --------
hypothecation or other form of assignment of any Ownership Interest in a
Certificate.

     Transfer Date:   With respect to the Initial Mortgage Loans, the
     -------------
Closing Date and with respect to any Eligible Substitute Mortgage Loan, the
date on which such Eligible Substitute Mortgage Loan is conveyed to the Trust
under the terms hereof.

     Transfer Deposit Amount:  As defined in Section 2.02(b).
     -----------------------

     Transferee:  Any Person who is acquiring by Transfer any Ownership
     ----------
Interest in a Certificate.

     Transferor:  Merrill Lynch Mortgage Investors, Inc., a
     ----------
________________ corporation, or its successor in interest.

     Transferor Certificate:  The Certificates signed and countersigned by
     ----------------------
the Trustee substantially in the form set forth in Exhibits B and D hereto.

     Transferor Certificate Principal Balance:   As of any date of
     ----------------------------------------
determination, the amount equal to (i) the Pool Balance as of the end of the
day next preceding such date of determination minus (ii) the Invested Amount
as of the end of such day.

     Transferor Certificateholders: The Holders of the Transferor
     -----------------------------
Certificates.

     Transferor Interest Collections:   As to any Distribution Date, Trust
     -------------------------------
Interest Collections for the related Collection Period that are not
Certificate Interest Collections.

     Transferor Principal Collections:   As to any Distribution Date,
     --------------------------------
Trust Principal Collections for the related Collection Period minus the
amount of such Trust Principal Collections required to be distributed to
Investor Certificateholders pursuant to Section 5.01(b).

     Transferor Subordinated Amount: As to any Distribution Date, the
     ------------------------------
least of

     (i)  ___% of the Cut-off Date Pool Balance minus the sum of (a) the
          aggregate amount of Trust Principal Collections allocable to the
          Transferor that have previously been distributed to Investor
          Certificateholders pursuant to Section 5.01(c)(i) and (b) the
          aggregate amount of Investor Loss Amounts that have previously been
          reallocated to the Transferor pursuant to Section 5.01(c)(ii); or

     (ii) the Transferor Subordinated Amount on the previous Distribution
          Date; or

    (iii) the Required Amount.

     Trust:  The trust created by this Agreement and designated
     -----
"_________________ Home Equity Loan Trust 199__-__".

     Trust Balance:  As to any Mortgage Loan, other than a Liquidated
     -------------
Mortgage Loan, and day, the related Cut-off Date Trust Balance, plus any
Additional Balances in respect of such Mortgage Loan arising during the
Managed Amortization Period, minus the sum of (i) all Principal Collections
credited against the Loan Balance in accordance with the related Loan
Agreement prior to such day, and (ii) any Trust Insurance Proceeds received
prior to such day in respect of such Mortgage Loan.  For purposes of this
definition, a Liquidated Mortgage Loan shall be deemed to have a Trust
Balance equal to the Trust Balance of the related Mortgage Loan immediately
prior to the final recovery of related Liquidation Proceeds and a Trust
Balance of zero thereafter.

     Trust Fund:  The corpus of the _________________ Home Equity Loan
     ----------
Trust 199__-__, consisting of, to the extent described herein, the following:


     (i)  the Trust Balance of each Mortgage Loan (including any Additional
          Balance arising during the Managed Amortization Period under such
          Mortgage Loan subsequent to the related Cut-off Date), all payments
          of interest and of principal thereon, from whatever source derived,
          received on or with respect to such Mortgage Loan on and after the
          applicable Cut-off Date and allocable to such Trust Balance (but
          not including all accrued interest and principal due on or with
          respect to such Mortgage Loan for Interest Periods prior to the
          related Cut-off Date); 

     (ii) such assets as shall from time to time be identified as deposited
          in the Certificate Account in accordance with this Agreement; 

    (iii) the interest of the Certificateholders to the extent of the Trust
          Balances of the Mortgage Loans and interest accrued thereon in (x)
          property which secured a Mortgage Loan and which has been acquired
          by foreclosure or deed in lieu of foreclosure, (y) any insurance
          policies related to the Mortgage Loans, including hazard insurance
          policies, and (z) the related Mortgage, Loan Agreement and other
          Mortgage File documents for each Mortgage Loan;

     (iv) the benefit of the Support Agreement and the Certificate Insurance
          Policy; and

     (v)  the proceeds of each of the foregoing.

     Trust Insurance Proceeds: As to any Mortgage Loan and Collection
     ------------------------
Period, an amount equal to the lesser of (i) Insurance Proceeds paid to the
Servicer during such Collection Period (reduced by any related expenses of
the Servicer in collecting such proceeds), which (x) are not Liquidation
Proceeds, (y) are not applied to the restoration or repair of the related
Mortgaged Property or released to the related Mortgagor in accordance with
the normal servicing procedures of the Servicer and (z) will be applied by
the Servicer in reduction of the Loan Balance of such Mortgage Loan and (ii)
the Trust Balance of such Mortgage Loan at the end of such Collection Period,
together with accrued and unpaid interest thereon at the Net Loan Rate from
the last day on which interest was paid in full on such Mortgage Loan to the
end of such Collection Period.

     Trust Interest Collections:  As to any payment on a Mortgage Loan
     --------------------------
made by or on behalf of the related Mortgagor for the related Collection
Period, the lesser of (i) the portion thereof allocable to accrued interest
for the related Interest Period in accordance with the terms of the related
Loan Agreement (net of interest at the Servicing Fee Rate on the Loan Balance
for each day during such Interest Period) and (ii) accrued interest at the
Net Loan Rate on the Trust Balance for each day during such Interest Period.

     Trust Principal Collections:  As to any Mortgage Loan and Collection
     ---------------------------
Period, the sum of (i) all amounts (other than Insurance Proceeds and
Liquidation Proceeds) received from or on behalf of the related Mortgagor
during such Collection Period which, at the time of receipt, were applied in
reduction of the Loan Balance in accordance with the terms of the related
Loan Agreement, (ii) the principal portion of any Net Trust Liquidation
Proceeds and Trust Insurance Proceeds and (iii) the principal portion of any
Transfer Deposit Amount.

     Trustee: The institution executing this Agreement as Trustee, or its
     -------
successor in interest, or any successor trustee that has been appointed in
accordance with the terms of this Agreement.

     Unpaid Certificate Interest Shortfall:  As to any Distribution Date,
     -------------------------------------
the aggregate amount, if any, of Certificate Formula Interest that was
accrued in respect of one or more prior Distribution Dates and has not
previously been distributed to Investor Certificateholders.

     Section 1.02.  Interest Calculations.  
                    ---------------------
     All calculations of interest hereunder that are made in respect of the
Loan Balance, Trust Balance or Additional Balance of a Mortgage Loan,
including calculations of interest at the Servicing Fee Rate, shall be made
on a daily basis using a 365 day year.  All calculations of interest on the
Investor Certificates shall be made on the basis of the actual number of days
in an Accrual Period and a year assumed to consist of 360 days.

                                  ARTICLE II

                        Conveyance of Mortgage Loans;
                      Original Issuance of Certificates


     Section 2.01.  Conveyance of Mortgage Loans.  
                    ----------------------------

     (a)  In consideration of the Trustee's delivery to or upon the order of
the Transferor of the Certificates in an aggregate amount equal to the
Cut-off Date Pool Balance, the Transferor does hereby transfer, assign, set
over and otherwise convey to the Trustee without recourse (except as provided
herein) all the right, title and interest of the Transferor in and to (i)(A)
the Cut-off Date Trust Balance of each Mortgage Loan, including any
Additional Balance arising during the Managed Amortization Period under each
Mortgage Loan subsequent to the related Cut-off Date and assigned and
transferred to the Trustee hereunder, all payments of interest and principal
thereon, from whatever source derived, which are received on or with respect
to each Mortgage Loan on or after the Cut-off Date and are allocable to the
Trust Balance (but not including all accrued interest and principal due on or
with respect to the Mortgage Loans for Interest Periods prior to the Cut-off
Date), (B) the Certificate Account, and (C) the Certificate Insurance Policy,
(ii) to the extent of the Trust Balances of the Mortgage Loans and interest
accrued thereon, as provided in this Agreement, (A) any  Mortgaged Properties
converted to ownership through foreclosure or deed in lieu or otherwise, (B)
any insurance policies related to the Mortgage Loans, and (C) the related
Mortgages, Loan Agreements and other Mortgage File documents for the Mortgage
Loans; and (iii) the proceeds of each of the foregoing.

     Notwithstanding the characterization of the Investor Certificates as
debt for federal, state and local income and franchise tax purposes, the
parties hereto intend to treat the transfer of the Mortgage Loans as provided
herein as a sale for non-tax purposes from the Mortgage Loan Seller to the
Transferor and from the Transferor to the Trust of all of their right, title
and interest in and to the Mortgage Loans and other property described above. 
In the event the transaction set forth herein is deemed not to be a sale for
the purposes described in the preceding sentence, the Mortgage Loan Seller
and the Transferor hereby grant to the Trustee a first priority security
interest in all of the Mortgage Loan Seller's and the Transferor's right,
title and interest in and to the (i) Mortgage Loans identified on the
Mortgage Loan Schedule on the Cut-off Date, (ii) Mortgage Loans added to the
Mortgage Loan Schedule from time to time, (iii) all property included in the
Trust Fund, (iv) and all proceeds of any of the foregoing; and this Agreement
shall constitute a security agreement under applicable law.

     In connection with such assignment, transfer and conveyance of the Trust
Fund, as promptly as practicable but in no event later than 10 days following
the Closing Date, (i) the Mortgage Loan Seller will file in the appropriate
office in the State in which the principal place of business of the Mortgage
Loan Seller is located a UCC-1 financing statement executed by the Mortgage
Loan Seller as debtor, naming the Transferor as secured party and listing as
collateral the Mortgage Loans identified on the Mortgage Loan Schedule and
all property constituting the Trust Fund, and (ii) the Transferor will file
in the appropriate office in the State in which the principal place of
business of the Transferor is located a UCC-1 financing statement executed by
the Transferor as debtor, naming the Trustee as secured party and listing as
collateral the Mortgage Loans identified on the Mortgage Loan Schedule and
all property constituting the Trust Fund. In connection with such filings,
the Mortgage Loan Seller and the Transferor agree that they shall each cause
to be filed all necessary continuation statements thereof and to take or
cause to be taken such actions and execute such documents as are necessary to
perfect and protect the Certificateholders' interests in the Mortgage Loans
and the proceeds thereof allocable thereto.

     (b)  In connection with the foregoing assignment, transfer and
conveyance by the Transferor, the Servicer acknowledges that it is holding as
custodian for the Trustee the following documents or instruments with respect
to each Mortgage Loan so assigned and transferred (other than Mortgage Loans
which have been prepaid in full on or after the Cut-off Date and prior to the
date of the execution of this Agreement):


         (i)   The original Loan Agreement;

        (ii)   The related Mortgage with evidence of recording indicated
               thereon; and

       (iii)   As to each Mortgage Loan With Title Insurance, evidence of
               such insurance (to the extent such evidence is included in the
               related Mortgage File).

     Except as hereinafter provided, the Servicer shall be entitled to
maintain possession of all of the foregoing documents and instruments and
shall not be required to deliver any of them to the Trustee.  In the event,
however, that possession of any of such documents or instruments is required
by any person (including the Trustee) acting as successor servicer pursuant
to Section 7.04 in order to carry out the duties of Servicer hereunder, then
such successor shall be entitled to request delivery of such documents or
instruments by the Servicer and to retain such documents or instruments for
as long as necessary for servicing purposes.  Any such documents or
instruments shall be returned to the Servicer (unless returned to the related
Mortgagor in connection with the payment in full of the related Mortgage
Loan) when possession thereof is no longer required.

     (c)  The Servicer further confirms to the Trustee that it has caused the
portions of its records relating to the Mortgage Loans to be clearly and
unambiguously marked to indicate that the Trust Balances of such Mortgage
Loans (to the extent provided herein) have been assigned and transferred to
the Trustee and constitute part of the Trust Fund in accordance with the
terms of the trust created hereunder. 

     (d)  The Servicer's right to maintain possession of the documents
enumerated above shall continue so long as the long term unsecured debt of
the Indirect Parent is assigned ratings of at least A- by Standard and Poor's
and A3 by Moody's.  At such time as the long term unsecured debt of the
Indirect Parent does not satisfy the above referenced criteria, as promptly
as practicable but in no event more than 90 days following the happening of
such event (or 120 days upon the receipt by the Trustee from the Servicer of
a letter from each Rating Agency that such longer period (without taking into
account the Certificate Insurance Policy) will not result in a reduction in
or withdrawal of any rating of the Investor Certificates), the Servicer shall
at the expense of the Servicer (i) prepare assignments in recordable form to
the Trustee of each Mortgage Loan (which may be a blanket assignment) and
(ii) deliver the related Mortgage Files to the Trustee to be held by the
Trustee in trust, upon the terms herein set forth, for the use and benefit of
all present and future Certificateholders and the Trustee shall retain
possession thereof except to the extent the Servicer requires any Mortgage
Files for normal servicing as contemplated by Section 3.07.  In the event the
Servicer fails to deliver the Mortgage Files to the Trustee within such 90
day period or, if applicable, 120 day period, the Trustee shall give written
notice pursuant to the Support Agreement to the Indirect Parent of the
Servicer's failure to deliver the Mortgage Files.  

     Within 60 days following delivery of the Mortgage Files to the Trustee,
it will review or cause to be reviewed each Mortgage File to ascertain that
all required documents set forth in this Section 2.01 have been executed and
received, and that such documents relate to the Mortgage Loans identified on
the Mortgage Loan Schedule and in so doing the Trustee may rely on the
purported due execution and genuineness of any signature thereon.  If within
such 60 day period the Trustee finds any document constituting a part of a
Mortgage File not to have been executed or received or to be unrelated to the
Mortgage Loans identified in the Mortgage Loan Schedule, the Trustee shall
promptly notify the Servicer, which shall have a period of 30 days after such
notice within which to correct or cure any such defect.  Upon the completion
of the review by the Trustee of each Mortgage File within such 60 day period
and, if necessary, the correction or cure of any defect by the Servicer
within such 30 day period, the Servicer will submit such assignments of the
Mortgage Loans for recording in the appropriate public offices for real
property records within seven (7) days of the completion of such review and
necessary correction and instruct the recording offices to return the
original recorded assignments to the Trustee.  Within 30 days following
receipt by the Trustee of the recorded assignment the Trustee shall review or
cause to be reviewed such assignment to confirm the information specified
above with respect to the other documents.  The Trustee shall notify the
Servicer of any defect in such assignment based on such review.  The Servicer
shall have a period of 30 days following such notice to correct or cure such
defect.  

     If the Servicer fails to record an assignment of a Mortgage Loan as
herein provided, the Trustee shall prepare and file or cause to be prepared
and filed, at the expense of the Servicer, such assignments in the
appropriate real property or other records and the Servicer hereby appoints
the Trustee as its attorney-in-fact with full power and authority acting in
its stead for the purpose of such preparation and filing.

     (e) On the Closing Date the Transferor shall deliver the Certificate
Insurance Policy to the Trustee.

     Section 2.02.  Acceptance by Trustee; Retransfer
                    ---------------------------------
                    of Mortgage Loans; Substitution of
                    ----------------------------------
                    Eligible Substitute Mortgage Loans.
                    ----------------------------------

     (a)  The Trustee acknowledges the assignment and transfer of the Loan
Agreements and the Mortgages pursuant to Section 2.01, and declares that it
will hold the Trust Fund in trust, upon the terms herein set forth, for the
use and benefit of all present and future Certificateholders and the
Certificate Insurer.  

     (b)  If the time to correct or cure any defect of which the Trustee has
notified the Servicer following any review by the Trustee of the Mortgage
Files pursuant to Section 2.01 has expired without any correction or cure or
if any loss that materially and adversely affects the interests of the
Certificateholders is incurred in respect of any Mortgage Loan as a result of
(i) a defect in any document constituting a part of a Mortgage File or (ii)
the Servicer's retention of such Mortgage File, then on the Business Day next
preceding the Distribution Date in the month following the Collection Period
in which the time to correct or cure such defect expired or such loss
occurred, deposit in the Certificate Account the Transfer Deposit Amount, if
any, and upon satisfaction of the applicable conditions described herein, all
right, title and interest of the Trust in and to such Mortgage Loan shall be
deemed to be retransferred, reassigned and otherwise reconveyed, without
recourse, representation or warranty, to the Transferor on such Business Day
and the Trust Balance of such Mortgage Loan shall be deducted from the Pool
Balance; provided, however, that interest accrued on the Trust Balance of
such Mortgage Loan to the end of the related Interest Period shall be the
property of the Trust.  The Servicer shall determine if the removal of such
Trust Balance from the Pool Balance in accordance with the preceding sentence
would cause the Transferor Certificate Principal Balance to be less than the
Minimum Transferor Interest ("Transfer Deficiency"), in which event the
Servicer shall deliver written notice of such deficiency to the Trustee and
the Transferor, and within five Business Days after the Business Day of such
retransfer the Servicer shall either (i) substitute an Eligible Substitute
Mortgage Loan or (ii) deposit into the Certificate Account an amount (the
"Transfer Deposit Amount") in immediately available funds equal to the
Transfer Deficiency or a combination of both (i) and (ii) above.  Such
reduction or substitution and the actual payment of any Transfer Deposit
Amount, if any, shall be deemed to be payment in full for such Mortgage Loan.

     Upon receipt of any Eligible Substitute Mortgage Loan or of written
notification signed by a Servicing Officer to the effect that the Transfer
Deposit Amount in respect of a Defective Mortgage Loan has been deposited
into the Certificate Account or, if the Transferor Certificate Principal
Balance is not reduced below the Minimum Transferor Interest as a result of
the deemed retransfer of a Defective Mortgage Loan, then as promptly as
practicable following such deemed transfer, the Trustee shall execute and
deliver such instrument of transfer or assignment presented to it by the
Servicer, in each case without recourse, as shall be necessary to vest in the
Servicer or the Transferor, as the case may be, legal and beneficial
ownership of such repurchased or removed Mortgage Loan (including any
property acquired in respect thereof and any insurance policy or Insurance
Proceeds with respect thereto).  It is understood and agreed that the obli-
gation of the Transferor and the Servicer to accept a transfer of a Defective
Mortgage Loan and to either convey an Eligible Substitute Mortgage Loan or to
make a deposit of any related Transfer Deposit Amount into the Certificate
Account shall constitute the sole remedy respecting such defect available to
Certificateholders, the Trustee or the Certificate Insurer, and such obliga-
tion on the part of the Servicer shall survive any resignation or termination
of the Servicer pursuant to Section 7.04 or 8.01.

     Notwithstanding any other provision of this Section 2.02(b), a re-
transfer of a Defective Mortgage Loan to the Servicer pursuant to this
Section that would cause the Transferor Certificate Principal Balance to be
less than the Minimum Transferor Interest shall not occur if either the
Transferor fails to convey an Eligible Substitute Mortgage Loan or to deposit
into the Certificate Account any related Transfer Deposit Amount required by
this Section 2.02(b) with respect to the transfer of such Defective Mortgage
Loan.

     (c)   For any Collection Period during which the Servicer substitutes
one or more Eligible Substitute Mortgage Loans, the Servicer shall determine
the Transfer Deposit Amount which shall be deposited into the Certificate
Account on the Business Day next preceding the Distribution Date occurring in
the month following such Collection Period.  All amounts received in respect
of the Eligible Substitute Mortgage Loan or Loans during the Collection
Period in which the circumstances giving rise to the relevant substitution
occur shall not be a part of the Trust Fund and shall not be deposited by the
Servicer into the Certificate Account.  All amounts received by the Servicer
in respect of any Mortgage Loan so removed from the Trust Fund during the
Collection Period in which the circumstances giving rise to such substitution
occur shall be deposited by the Servicer into the Certificate Account.  Upon
the substitution of an Eligible Substitute Mortgage Loan or Loans, such
Mortgage Loans shall be subject to the terms of this Agreement in all
respects, and the Servicer shall be deemed to have entered into or made with
respect to such Eligible Substitute Mortgage Loan or Loans, as of the date of
substitution, the covenants, representations and warranties set forth in
Section 2.04.  The procedures applied by the Servicer in selecting each
Eligible Substitute Mortgage Loan shall not be adverse to the interests of
the Trustee, the Certificate Insurer and the Investor Certificateholders and
shall be comparable to the selection procedures applicable to the Mortgage
Loans conveyed hereunder as of the date of this Agreement.

     The provisions of this Section 2.02(c) shall apply to (i) any removal or
retransfer of Defective Mortgage Loan or Loans, (ii) the substitution of
Eligible Substitute Mortgage Loan or Loans by the Servicer pursuant to
Section 2.04(b) and 3.01(c) or (iii) the repurchase of any Mortgage Loan or
Loans by the Servicer pursuant to Section 3.06.

     The Mortgage Loan Schedule shall be amended to reflect all additions,
substitutions or deletions of Mortgage Loans provided for in this Section.

     Section 2.03.  Representations and Warranties
                    ------------------------------
                    Regarding the Servicer.
                    ----------------------

     The Servicer represents and warrants to the Trustee, the Certificate
Insurer and the Investor Certificateholders that:

      (i) The Servicer is a corporation duly organized, validly existing and
          in good standing under the laws of the  State of ________________
          and has the corporate power to own its assets and to transact the
          business in which it is currently engaged.  The Servicer is duly
          qualified to do business as a foreign corporation and is in good
          standing in each jurisdiction in which the character of the
          business transacted by it or properties owned or leased by it
          requires such qualification and in which the failure so to qualify
          would have a material adverse effect on the business, properties,
          assets, or condition (financial or other) of the Servicer;

     (ii) The Servicer has the power and authority to make, execute, deliver
          and perform this Agreement and all of the transactions contemplated
          under the Agreement, and has taken all necessary corporation action
          to authorize the execution, delivery and performance of this
          Agreement.  When executed and delivered, this Agreement will
          constitute the legal, valid and binding obligation of the Servicer
          enforceable in accordance with its terms, except as enforcement of
          such terms may be limited by bankruptcy, insolvency or similar laws
          affecting the enforcement of creditors' rights generally and by the
          availability of equitable remedies;

    (iii) The Servicer is not required to obtain the consent of any other
          party or any consent, license, approval or authorization from, or
          registration or declaration with, any governmental authority,
          bureau or agency which consent the Servicer has not already
          obtained in connection with the execution, delivery, performance,
          validity or enforceability of this Agreement;

     (iv) The execution, delivery and performance of this Agreement by the
          Servicer will not violate any provision of any existing law or
          regulation or any order or decree of any court or the Articles of
          Incorporation or Bylaws of the Servicer, or constitute a material
          breach of any mortgage, indenture, contract or other agreement to
          which the Servicer is a party or by which the Servicer may be
          bound;

      (v) No litigation or administrative proceeding of or before any court,
          tribunal or governmental body is currently pending, or to the
          knowledge of the Servicer threatened, against the Servicer or any
          of its properties or with respect to this Agreement or the
          Certificates which, if adversely determined, would in the opinion
          of the Servicer have a material adverse effect on the transactions
          contemplated by this Agreement;

     (vi) On the Closing Date, the Servicer will assign and transfer all of
          its right, title and interest in the Trust Balance of each Mortgage
          Loan to the Transferor;

    (vii) The Servicer will take all necessary actions to enforce payment of
          the Mortgage Loans by the obligors thereon, including commencing or
          joining as a party to proceedings; and

   (viii) (a)  Immediately prior to the assignment and transfer referenced in
          (vi) above, the Servicer had good title to the Mortgage Loans, is
          authorized to assign and transfer the Trust Balance of each
          Mortgage Loan to the Transferor and (b) the Servicer and its
          assignees, including the Transferor and the Trustee, have the right
          to enforce payment of the Mortgage Loans against the obligors on
          such Mortgage Loans.

Upon discovery by the Transferor, the Servicer or the Trustee of a breach of
any of the foregoing representations and warranties in this Section 2.03
which materially and adversely affects the interests of the Investor
Certificateholders, the party discovering such breach shall give prompt
written notice to the other parties.  Within ____ (__) days of its discovery
or receipt of notice of any such breach, the Servicer shall use all
reasonable efforts to cure such breach in all material respects.

     Section 2.04.  Representations and Warranties of the Servicer
                    -------------------------------------
Regarding the Mortgage Loans; Repurchase and Substitution Obligations.
- ---------------------------------------------------------------------
     As indicated in Section 2.03(vi), on the Closing Date the Trust Balances
of the Mortgage Loans are being assigned and transferred by the Servicer to
the Transferor.  In connection with such assignment and transfer the Servicer
is making the representations and warranties in this Section 2.04 to the
Transferor.  As a condition of the purchase by the Transferor, the Transferor
has required that the Servicer make such representations and warranties
directly to the Trustee, the Certificate Insurer and the Investor
Certificateholders so that the Trustee may recover directly against the
Servicer on such representations and warranties rather than indirectly
through claims by the Transferor against the Servicer.  Consequently, the
Servicer represents and warrants to the Trustee, the Certificate Insurer and
the Investor Certificateholders as of the Closing Date (unless otherwise
specified) and as to each Mortgage Loan that:

      (i) The information set forth in the Mortgage Loan Schedule was true
          and correct in all material respects at the date or dates
          respecting which such information is furnished;

     (ii) As of the Closing Date, each Mortgage is a valid lien on the
          property securing the amount owed by the Mortgagor under the Loan
          Agreement subject only to (a) the lien of current real property
          taxes and assessments, (b) any related first, second or third
          mortgage loan, which first, second or third mortgage loan does not
          contain an obligatory future advance provision (except for certain
          Mortgage Loans that are subordinate to mortgage loans held by
          ____________, in which case the senior lien amount is defined as
          the total credit limit of the senior liens), (c) covenants,
          conditions and restrictions, rights of way, easements and other
          matters of public record as of the date of recording of such Mort-
          gage, such exceptions appearing of record being acceptable to
          mortgage lending institutions generally in the area wherein the
          property subject to the Mortgage is located or specifically
          reflected in the appraisal obtained in connection with the
          origination of the related Mortgage Loan obtained by the Transferor
          and (d) other matters to which like properties are commonly subject
          which do not materially interfere with the benefits of the security
          intended to be provided by such Mortgage;
 
    (iii) Immediately prior to the transfer and assignment by the Servicer to
          the Transferor referred to in Section 2.03(vi) hereof and the
          transfer and assignment by the Transferor to the Trust Fund
          referred to in Section 2.01, the Servicer and the Transferor each
          had good title to each Mortgage Loan and was authorized to transfer
          the Trust Balance of each Mortgage Loan to the Transferor and to
          the Trust Fund, respectively;

     (iv) As of the Cut-off Date, no payment of interest on or in respect of
          any Mortgage Loan is more than one month past due;

      (v) As of the Closing Date, to the best knowledge of the Servicer,
          there is no mechanics' lien or claim for work, labor or material
          affecting the premises subject to any Mortgage which is or may be a
          lien prior to, or equal or coordinate with, the lien of such
          Mortgage except those which are insured against by the title
          insurance policy referred to in (x) below;

     (vi) As of the Closing Date, to the best knowledge of the Servicer,
          there is no delinquent tax or assessment lien against any Mortgaged
          Property;

    (vii) As of the Closing Date, to the best knowledge of the Servicer,
          there is no valid offset, defense or counterclaim to any Loan
          Agreement or Mortgage;

   (viii) As of the Closing Date, to the best knowledge of the Servicer,
          without independent investigation, the physical property subject to
          each Mortgage is free of material damage, including damage by
          water, flood or similar casualty, and is in good repair (excluding
          any damage to the Mortgaged Property from the presence of hazardous
          wastes or hazardous substances, as to which no representation or
          warranty is made);

     (ix) As of the origination of each Mortgage Loan and as of the Closing
          Date, all requirements of federal, state or local laws, including,
          without limitation, usury, truth-in-lending, real estate settlement
          procedures, consumer credit protection, equal credit opportunity
          and disclosure laws and the regulations promulgated thereunder
          which are applicable to the origination and servicing of the
          Mortgage Loans, have been complied with in all material respects
          and the consummation of the transactions herein contemplated,
          including, without limitation, the receipt of interest by Certifi-
          cateholders, will not violate of such laws in any material respect;

      (x) As to each Mortgage Loan With Title Insurance, a lender's title
          insurance policy or binder, or other assurance of title customary
          in the relevant jurisdiction therefor, was issued on or as of the
          date of the recording of each such Mortgage, and each such policy
          or binder is valid and remains in full force and effect;

   (xi)   As of the Closing Date, the Servicer has not received a notice of
          default of any first mortgage loan related to a Mortgaged Property
          which has not been cured by a party other than the Servicer;

  (xii)   As to most of the Mortgage Loans, the definition of "Prime Rate"
          for each day set forth in the Loan Agreements is the prime rate
          published for that day in The Wall Street Journal; if a prime rate
          range is published, the Loan Agreements provide either that the
          highest rate of that range is to be used or that the midpoint of
          any prime rate range published in The Wall Street Journal is to be
          used; and for the other Mortgage Loans, the Loan Agreements provide
          that the "Prime Rate" for any day is the highest prime rate (or
          equivalent rate) quoted for that day by three specified banks;

(xiii)    As of the Closing Date, no more than ____% of the Mortgage Loans by
          principal balance have as Mortgagors employees or independent
          contractors entitled to the reduced Loan Rates specified in the
          schedules referred to in clause (xii) above;

 (xiv)    At the date of the execution of the related Loan Agreement, the
          Combined Loan-to-Value Ratio for each of the Mortgage Loans was not
          in excess of ___%, except with respect to approximately ____% of
          the Mortgage Loans by principal balance;

  (xv)    Except with respect to approximately ____% of the Mortgage Loans by
          principal balance, no Mortgage Loan was originated in a program
          conducted by the Servicer in which the amount of documentation in
          the underwriting process was limited in comparison to the
          Servicer's normal documentation requirements;

  (xvi)   Approximately _____% of the Mortgage Loans by principal balance
          were, as of their origination, the primary residences of the
          related Mortgagors;

 (xvii)   Not more than ____% of the Mortgage Loans by principal balance are
          secured by Mortgaged Properties located in the same zip code area;

(xviii)   Not more than ____% of the Mortgage Loans by principal balance will
          be secured by condominiums; 

  (xix)   Not more than _____% of the Mortgage Loans by principal balance
          will be secured by manufactured homes within the meaning of 42
          United States Code, Section 5402(6);

   (xx)   With respect to each Mortgage Loan originated by the Servicer, the
          Servicer performed a full appraisal of the related Mortgaged
          Property at the origination of such Mortgage Loan;

   (xxi)  No selection procedure believed by the Servicer to be adverse to
          the interests of the Certificateholders was used in selecting the
          Mortgage Loans for inclusion in the Trust Fund; and

  (xxii)  Each Mortgagor is required to maintain for the corresponding
          Mortgaged Property a hazard insurance policy conforming to the
          requirements of Section 3.04 and, to the best knowledge of the
          Servicer, each such individual hazard insurance policy is in effect
          and has not lapsed.

     The representations and warranties set forth in this Section 2.04 shall
survive the transfer and assignment of the Mortgage Loans to the Trustee. 
Upon discovery by the Transferor, the Servicer or the Trustee of a breach of
any of the foregoing representations and warranties, without regard to any
limitation set forth in such representation or warranty concerning the
knowledge of the Servicer as to the facts stated therein, which materially
and adversely affects the interests of the Investor Certificateholders or the
Certificate Insurer in the related Mortgage Loan, the party discovering such
breach shall give prompt written notice to the other parties. Any breach of a
representation and warranty contained in clauses (ii)(b) and (v) - (viii),
inclusive, shall not be deemed to materially and adversely affect the inter-
ests of Investor Certificateholders or the Certificate Insurer in the related
Mortgage Loan to the extent that such Mortgage Loan is not a delinquent or
defaulted Mortgage Loan.  Within __ days of its discovery or receipt of
notice of any such breach, the Servicer shall use all reasonable efforts to
cure such breach in all material respects.  Unless at the expiration of such
__-day period, such breach has been cured in all material respects or
otherwise does not exist or continue to exist, the Servicer shall, not later
than the Business Day next preceding the Distribution Date in the month
following the related Collection Period in which any such cure period ex-
pired, either (i) repurchase such Defective Mortgage Loan (including any
property acquired in respect thereof and any insurance policy or Insurance
Proceeds with respect thereto) or (ii) remove such Mortgage Loan from the
Trust Fund and substitute in its place an Eligible Substitute Mortgage Loan
or Loans, in either case in the same manner and subject to the same
conditions as set forth in Section 2.02.  Upon making any such repurchase or
removal, the Servicer shall be entitled to receive an instrument of assign-
ment of the repurchased or removed Mortgage Loan from the Trustee to the
extent set forth in Section 2.02.  The obligation of the Servicer to
repurchase or remove any such Defective Mortgage Loan (or property acquired
in respect thereof) shall constitute the sole remedy against the Servicer
with respect to such breach of the foregoing representations or warranties
available to Investor Certificateholders, the Trustee on behalf of Certifi-
cateholders, or the Certificate Insurer, and such obligation on the part of
the Servicer shall survive any resignation or termination of the Servicer
pursuant to Section 7.04 or 8.01.

     Section 2.05.  Execution and Authentication of Certificates.
		    --------------------------------------------

     The Trustee has caused to be executed, countersigned and delivered to or
upon the order of the Transferor (except that the Transferor Certificates
shall be in the name of the Transferor), in exchange for the Initial Mortgage
Loans, concurrently with the transfer and assignment to the Trustee of the
Initial Mortgage Loans, Investor Certificates in authorized denominations and
the Transferor Certificates, together evidencing the entire ownership of the
Trust Fund.

     Section 2.06.  Retransfers of Mortgage Loans at Election of the 
                    -------------------------------------------------
		    Transferor.
                    ----------

     Subject to the conditions set forth below, the Transferor may, but shall
not be obligated to, require the retransfer of Mortgage Loans from the Trust
to the Transferor as of the end of a Collection Period (the "Retransfer
Date") during the Managed Amortization Period.  On the _____ (_th) Business
Day (the "Retransfer Notice Date") prior to the Retransfer Date designated in
such notice, the Transferor shall give the Trustee a notice of the proposed
retransfer that contains a list of the Mortgage Loans to be retransferred. 
Such retransfers of Mortgage Loans shall be permitted upon satisfaction of
the following conditions:

      (i) No Rapid Amortization Event has occurred;

     (ii) On the Retransfer Notice Date the Transferor Certificate Principal
          Balance (after giving effect to the removal from the Trust of the
          Mortgage Loans) is at least equal to the Minimum Transferor
          Interest;

    (iii) The retransfer of any Mortgage Loans on any Retransfer Date during
          the Managed Amortization Period shall not, in the reasonable belief
          of the Servicer, cause a Rapid Amortization Event to occur or an
          event which with notice or lapse of time or both would constitute a
          Rapid Amortization Event:

     (iv) On or before the Retransfer Date, the Servicer shall have delivered
          to the Trustee a revised Mortgage Loan Schedule, reflecting the
          proposed retransfer and on the Retransfer Date the Servicer shall
          have caused the portions of its records relating to the Mortgage
          Loans to be clearly and unambiguously marked to show that the
          Mortgage Loans retransferred to the Transferor are no longer owned
          by the Trust;

      (v) The Transferor shall represent and warrant that no selection
          procedures reasonably believed by the Transferor to be adverse to
          the interests of the Investor  Certificateholders or the
          Certificate Insurer were utilized in selecting the Mortgage Loans
          to be removed from the Trust;

    (vi)  In connection with the first retransfer of Mortgage Loans pursuant
          to this Section 2.06, each Rating Agency shall have received on or
          prior to the Retransfer Notice Date notice of such proposed
          retransfer of Mortgage Loans and, prior to the first Retransfer
          Date, shall have notified the Transferor in writing that such
          retransfer of Mortgage Loans would not result in a reduction or
          withdrawal of its then current rating of the Investor Certificates
          without taking into account the Certificate Insurance Policy;

  (vii)   The percentage of the Trust Balances of the Mortgage Loans
          remaining in the Trust Fund (after giving effect to the proposed
          retransfer) that are delinquent more than __ days shall not exceed
          by more than ____% the percentage (based on the average for the
          _____ immediately preceding months) of the Trust Balances of the
          Mortgage Loans in the Trust Fund (prior to giving effect to the
          proposed retransfer) that are delinquent more than __  days; and


 (viii)   The Transferor shall have delivered to the Trustee and the
          Certificate Insurer an Officer's Certificate certifying that the
          items set forth in subparagraphs (i) through (vii), inclusive, have
          been performed or are true and correct, an the case may be.  The
          Trustee may conclusively rely on such Officer's Certificate, shall
          have no duty to make inquiries with regard to the matters set forth
          therein and shall incur no liability in so relying.

Upon receiving the requisite information from the Transferor or the Servicer,
the Servicer shall perform in a timely manner those acts required of it as
specified above.  Upon satisfaction of the above conditions, on the
Retransfer Date the Trustee shall execute and deliver to the Servicer such
instruments of assignment and other documents prepared by the Servicer as
shall be reasonably necessary to retransfer such Mortgage Loan or Loans to
the Transferor.  Any such retransfer of the Trust's right, title and interest
in and to Mortgage Loans shall be without recourse, representation or
warranty by the Trust to the Transferor.

     The Mortgage Loan Schedule shall be amended to reflect all additions,
substitutions or deletions of Mortgage Loans provided for in this Section
2.06.

     Section 2.07.  Tax Treatment.
                    -------------

     It is the intention of the Transferor, the Servicer and the Investor
Certificateholders (and Certificate Owners) that the Investor Certificates
will be indebtedness for federal, state and local income and franchise tax
purposes and for purposes of any other tax imposed on or measured by income. 
The Transferor, the Servicer, the Trustee and each Investor Certificateholder
(and Certificate Owner) by acceptance of its Investor Certificate (or, in the
case of a Certificate Owner, by virtue of such Certificate Owner's
acquisition of a beneficial interest therein) agree to treat the Investor
Certificates (or beneficial interest therein), for purposes of federal, state
and local income and franchise tax, as indebtedness secured by the Mortgage
Loans and to report the transactions contemplated by this Agreement on all
applicable tax returns in a manner consistent with such treatment.  Each
Certificateholder agrees that it will cause any Certificate Owner acquiring
an interest in a Investor Certificate through it to comply with this
Agreement as to treatment as indebtedness for federal, state and local income
and franchise tax purposes and for purposes of any other tax imposed on or
measured by income.  Furthermore, the Trustee shall treat the Trust as a
security device only, and shall not file tax returns or obtain an employer
identification number on behalf of the Trust.

     Section 2.08.  Covenants of the Transferor.
                    ---------------------------

     The Transferor shall not, without the prior written consent of the
Certificate Insurer and the Trustee (which consent of the Trustee shall be
given only upon the delivery to the Trustee by the Transferor of a letter
from each Rating Agency to the effect that any of the following will not
result in a downgrading or withdrawal of its rating of the Investor
Certificates), do any of the following:

     (a)  dissolve or liquidate, in whole or in part, or file a petition to
take advantage of any applicable insolvency, bankruptcy or reorganization
statute;

     (b)  merge or consolidate with any other corporation other than a
corporation wholly-owned, directly or indirectly, by the Indirect Parent,
having a certificate of incorporation containing provisions identical to the
covenants of this Section 2.08 and executing an agreement of assumption to
perform every obligation of the Transferor hereunder; or

     (c)  incur any indebtedness except in connection with, or relating to,
the issuance of obligations that are rated in the highest rating category of
each Rating Agency.


                                 ARTICLE III

                         Administration and Servicing
                              of Mortgage Loans

     Section 3.01. ____________ to Act as Servicer.  
                   -------------------------------

     (a)  The Servicer shall service and administer the Mortgage Loans in
accordance with its customary servicing procedures consistent with general
industry practice. The Servicer shall have full power and authority, acting
alone, to do any and all things in connection with such servicing and
administration which it may deem necessary or desirable. Without limiting the
generality of the foregoing, the Servicer shall continue, and is hereby
authorized and empowered by the Trustee, to execute and deliver, on behalf of
itself, the Certificateholders and the Trustee or any of them, any and all
instruments of satisfaction or cancellation, or of partial or full release or
discharge and all other comparable instruments, with respect to the Mortgage
Loans and with respect to the Mortgaged Properties. The Trustee shall
execute, at the Servicer's direction, any special or limited powers of
attorney and other documents necessary or appropriate to enable the Servicer
to carry out its servicing and administrative duties hereunder.  

     The relationship of the Servicer (and of any successor to the Servicer
as servicer under this Agreement) to the Trustee under this Agreement is
intended by the parties to be that of an independent contractor and not that
of a joint venturer, partner or agent.

     (b)  In connection with its servicing and administration of the Mortgage
Loans, the Servicer may consent to the placing or refinancing of a lien
senior to that of the Mortgage on the related Mortgaged Property. Any such
consent shall be consistent with the Servicer's then current practice
respecting comparable mortgage loans held in its own portfolio and may be
given only in the following situations:

     (i)  the Combined Loan-to-Value Ratio of the related Mortgage Loan
          following such placing or refinancing of a senior lien does not
          exceed the Combined Loan-to-Value Ratio at origination of such
          Mortgage Loan; or 

    (ii)  such placement or refinancing of an existing senior lien is in
          connection with a new senior lien for which the principal balance
          is limited to the sum of the unpaid principal balance of the
          existing senior lien, closing costs (including all prepaid items),
          points and other funds for the Mortgagor's use (which other funds
          do not exceed __% of the principal balance of the new senior lien).

     (c)  In connection with its servicing and administration of the Mortgage
Loans and during a Rapid Amortization Period that did not commence upon the
occurrence of a Rapid Amortization Event, the Servicer may increase the
Credit Limit specified in the related Loan Agreement by modifying the Loan
Agreement to provide for an additional amount. The Combined Loan-to-Value
Ratio of such Mortgage Loan immediately following such modification shall not
exceed ___%.

     (d)  In connection with its servicing and administration of the Mortgage
Loans and at the request of a Mortgagor or at its own initiative, the
Servicer may agree to modify the Loan Agreement relating to the Mortgage Loan
of such Mortgagor or waive compliance by the Mortgagor with any provision of
such Loan Agreement. Any such modification or waiver shall be consistent with
the Servicer's then current practice respecting comparable mortgage loans
held in its own portfolio and shall not: 

     (i)  extend the scheduled maturity date of, modify the interest rate
          payable under (except as required by law or as contemplated by the
          Loan Agreement), or constitute a cancellation or discharge of the
          outstanding Loan Balance under, such Mortgage Loan; or

     (ii) materially and adversely affect the security afforded by the Mort-
          gaged Property. 

Any modification, waiver or change of the nature described in Section 3.02(a)
shall be deemed not to violate either Section 3.01(d)(i) or (ii).

     (e)  In the event that:

     (i)  the Servicer consents to (A) the placing or refinancing of a senior
          lien that does not satisfy the requirements of Section 3.01(b), (B)
          the modification of a Loan Agreement to provide for an increased
          Credit Limit resulting in a Combined Loan-to-Value Ratio exceeding
          the limitation specified in Section 3.01(c), or (C) the
          modification or waiver of a Loan Agreement that does not satisfy
          the requirements of Section 3.01(d), or

     (ii) any loss is suffered by the Trust Fund in respect of any Mortgage
          Loan as a result of a failure to file on or within __ days
          subsequent to the Closing Date of the UCC-1 financing statements
          referred to in Section 2.01, then the Servicer shall, not later
          than the Business Day preceding the Distribution Date in the month
          following the Collection Period during which such modification,
          change, loss or consent occurred, either repurchase the applicable
          Mortgage Loan or Loans or substitute one or more Eligible
          Substitute Mortgage Loans for the applicable Mortgage Loan or
          Loans.  

     Each repurchase or substitution shall be accomplished in the same manner
and subject to the same conditions as set forth in Section 2.02.  Upon
completing any such repurchase or substitution, the Servicer shall be
entitled to receive an instrument of assignment or transfer from the Trustee
to the same extent as set forth in Section 2.02.

     The Mortgage Loan Schedule shall be amended to reflect all deletions,
substitutions or additions of Mortgage Loans provided for in this Section
3.01.

     (f)  Notwithstanding anything to the contrary in Section 3.01(e), if the
short-term credit rating of the Indirect Parent is downgraded below A-1/P-1,
any repurchase or substitution of a  Mortgage Loan pursuant to Section
3.01(e) shall occur on the second Business Day following the date on which
the applicable modification, waiver or changes agreed to by the Servicer are
made by it.

     Section 3.02.  Collection of Certain Mortgage Loan
                    -----------------------------------
                    Payments; Mortgage Loan Payment Record.  
		    --------------------------------------

     (a)    The Servicer shall make reasonable efforts to collect all
payments called for under the terms and provisions of the Mortgage Loans, and
shall, to the extent such procedures shall be consistent with this Agreement,
follow such collection procedures as it follows with respect to mortgage
loans in its servicing portfolio comparable to the Mortgage Loans. 
Consistent with, and without limiting the generality of, the foregoing, the
Servicer may, in its discretion, do the following:

    (i)   waive any late payment charge or any assumption fees or other fees
          which may be collected in the ordinary course of servicing such
          Mortgage Loan, 

   (ii)   if the Mortgagor is in default or about to be in default because of
          the Mortgagor's financial condition, arrange with a Mortgagor a
          schedule for the payment of interest due and unpaid for a period of
          not more than ___ days after the date of the initial uncured
          delinquency thereon, and 

  (iii)   waive compliance with or modify the terms of such Mortgage Loan as
          appropriate to permit the Mortgagor to bring such Mortgage Loan
          current and/or remedy any deviations from compliance with the
          documentation for such Mortgage Loan.  

provided, however, that as to clause (ii) above, the Servicer may in its
discretion arrange with a Mortgagor a schedule for the payment of interest
due and unpaid for a period that exceeds 180 days if such arrangement is
determined by the Servicer to be reasonable and consistent with its then
current practice respecting comparable mortgage loans held in its own port-
folio, including but not limited to its practices regarding mortgage loans
secured by mortgage properties located in federally designated disaster
areas.  

     Any waiver or modification of the sort described in this Section 3.02(a)
shall not (x) be considered in any determination pursuant to clause (i) of
the definition of Seriously Delinquent Mortgage Loan or (y) affect the amount
or timing of the Servicer's obligation to make Monthly Advances with respect
to any Mortgage Loan which Monthly Advances shall be made without regard to
any such waiver or modification.

     (b)  The Servicer shall establish and maintain for the Trust Fund a
Mortgage Loan Payment Record in which the following payments on and
collections in respect of the Mortgage Loans shall as promptly as practicable
be credited by the Servicer for the account of the Holders of the
Certificates:

           (i)   All Interest Collections and Principal Collections;

           (ii)  The Transfer Deposit Amount in respect of any Mortgage Loans
     transferred, substituted or repurchased pursuant to Sections 2.02, 2.04,
     3.01 and 3.06;

          (iii)  All Net Trust Liquidation Proceeds; and

           (iv)  All Trust Insurance Proceeds (including, for this purpose,
     any amounts required to be credited by the Servicer pursuant to the last
     sentence of Section 3.04(c)).

The foregoing requirements respecting credits to the Mortgage Loan Payment
Record are exclusive. Without limiting the generality of the preceding
sentence, the Servicer need not enter in the Mortgage Loan Payment Record
amounts representing fees (including annual fees) or late charge penalties
payable by Mortgagors, or amounts received by the Servicer for the account of
Mortgagors for application towards the payment of taxes, insurance premiums,
assessments and similar items.  If any such amounts are credited to the
Mortgage Loan Payment Record, they shall be thereafter debited to the
Mortgage Loan Payment Record by the Servicer in accordance with its normal
servicing procedures.

     (c)  Until the Business Day prior to each Distribution Date on which
amounts are required to be deposited in the Certificate Account pursuant to
Section 4.02, the Servicer may, so long as the Indirect Parent has a
short-term credit rating of A-1/P-1 or higher and a long-term unsecured debt
rating of at least A3 by Moody's, retain and commingle such amounts with its
own funds and  shall be entitled to retain for its own account any investment
income thereon, and any such investment income shall not be subject to any
claim of the Trustee or Certificateholders.  In the event that the Servicer
is not permitted to retain and commingle such amounts with its own funds, it
shall, all provisions in this Agreement to the contrary notwithstanding,
deposit such amounts in the Certificate Account created and maintained
pursuant to Section 4.02 not later than the second Business Day following
receipt, subject to withdrawal to the same extent as debits to the Mortgage
Loan Payment Record are permitted pursuant to Section 3.03.

     (d)  The Mortgage Loan Payment Record shall be made available for
inspection during normal business hours of the Servicer upon request of the
Trustee or the firm of independent accountants acting pursuant to Section
3.10.

     Section 3.03.  Permitted Debits to the Mortgage Loan
                    -------------------------------------
                    Payment Record.  
		    --------------

     The Servicer may, from time to time, make debits to the Mortgage Loan
Payment Record for the following purposes:

      (i) to make deposits into the Certificate Account pursuant to Section
          4.02;

     (ii) to reimburse or indemnify the Servicer to the extent required or
          permitted by Section 7.03;

    (iii) to reimburse the Servicer for unreimbursed Monthly Advances
          theretofore made in respect of any Mortgage Loan to the extent of
          receipts by the Servicer of late payments of Trust Interest
          Collections and Net Trust Liquidation Proceeds in respect of such
          Mortgage Loan;

     (iv) to reimburse the Servicer for any Nonrecoverable Advance; 

      (v) to pay the Servicer amounts received in respect of Defective
          Mortgage Loans during the Collection Period in which such Defective
          Mortgage Loans were replaced, substituted for or repurchased or
          which were otherwise reflected in the calculation of the related
          Transfer Deposit Amount;

     (vi) to pay the Servicer out of related collections the servicing fee
          pursuant to Section 3.08; and

    (vii) to pay the Servicer the servicing fee pursuant to Section 3.08 with
          respect to any Liquidated Mortgage Loan to the extent that Net
          Liquidation Proceeds for such Mortgage Loan exceed the related Loan
          Balance together with interest accrued thereon at the Net Loan Rate
          from the last date to which such interest was distributed to
          Certificateholders to the end of the related Collection Period pre-
          ceding the Distribution Date for which the related Net Trust
          Liquidation Proceeds are distributed to Certificateholders.

     In addition, if the Servicer credits to the Mortgage Loan Payment Record
any amount not required to be credited thereto or any amount in respect of
payments by Mortgagors made by checks subsequently returned for insufficient
funds or other reason for non-payment it may at any time debit such amount in
the Mortgage Loan Payment Record, any provision herein to the contrary not-
withstanding.  All amounts credited by the Servicer to the Mortgage Loan
Payment Record shall be held by the Servicer in trust for the
Certificateholders until such amounts are disbursed in accordance with
Section 4.02 or debited in accordance with this Section 3.03.

     Section 3.04.  Hazard Insurance Policies; Property 
                    ----------------------------------- 
		    Protection Expenses.  
		    -------------------

     (a)  Under the terms of each of the Mortgage Loans, the Mortgagor is
required to maintain for the corresponding Mortgaged Property a hazard
insurance policy which contains a standard mortgagee's clause with an
appropriate endorsement in favor of the Servicer or the Trustee and which
insures against loss by fire and by hazards included within the term
"extended coverage" and by such other hazards for which the Servicer requires
coverage.  The hazard insurance coverage for the Mortgage Loans shall be in
the amounts and for the periods of time required by the Servicer.  In
general, such hazard coverage for each Mortgage Loan will be in an amount
approximately equal to the lesser of (a) the maximum insurable value of the
Mortgaged Property or (b) the Credit Limit of such Mortgage Loan plus the
outstanding balance of any mortgage loan senior to such Mortgage Loan, but in
no event will such amount be less than is necessary to prevent the Mortgagor
from becoming a coinsurer thereunder.  If the Mortgaged Property is in an
area identified at the time of origination in the Federal Register by the
Federal Emergency Management Agency as having special flood hazards (and such
flood insurance has been made available) the Servicer will cause to be
maintained a flood insurance policy meeting the requirements of the current
guidelines of the Federal Insurance Administration with a generally
acceptable insurance carrier, in an amount representing coverage not less
than the least of (i) the Credit Limit of such Mortgage Loan plus the
outstanding balance of any mortgage loan senior to such Mortgage Loan, (ii)
the full insurable value or (iii) the maximum amount of insurance which is
available under the Flood Disaster Protection Act of 1973. The Servicer shall
also maintain on property acquired upon foreclosure, or by deed in lieu of
foreclosure, hazard insurance with extended coverage in a similar amount.  In
general, such hazard coverage for each such foreclosed Mortgage Loan will be
in an amount which is at least approximately equal to the lesser of (a) the
maximum insurable value from time to time of the improvements which are a
part of such property or (b) the Credit Limit of such Mortgage Loan plus the
outstanding balance of any mortgage loan senior to such Mortgage Loan at the
time of such foreclosure plus accrued interest and the good-faith estimate of
the Servicer of related Liquidation Expenses to be incurred in connection
therewith.  Amounts collected by the Servicer under any such policies shall
be credited to the Mortgage Loan Payment Record and deposited in the
Certificate Account to the extent that they constitute Net Trust Liquidation
Proceeds or Trust Insurance Proceeds.

     (b)  If the Servicer, or an affiliate thereof, shall obtain and maintain
a "mortgagee interest policy" issued by an insurer acceptable to the Rating
Agencies insuring against hazard losses on all of the Mortgaged Properties in
an amount equal to the aggregate Loan Balances outstanding from time to time
under the Mortgage Loans, it shall conclusively be deemed to have satisfied
its obligations as set forth in the second and third sentences of Section
3.04(a). Such mortgagee policy may contain a deductible clause, in which case
the Servicer shall, in the event that there shall not have been maintained on
the related Mortgaged Property a policy complying with the second and third
sentences of Section 3.04(a), and there shall have been a loss which would
have been covered by such policy, credit to the Mortgage Loan Payment Record
and deposit into the Certificate Account, no later than __ days after such
loss occurs, the amount not otherwise payable under the blanket policy
because of such deductible clause.

     (c)  The Servicer shall incur, or refrain from incurring, Liquidation
Expenses and Property Protection Expenses with respect to Mortgage Loans in a
manner consistent with this Agreement and the Servicer's then current
practice respecting comparable mortgage loans in its own portfolio.  Anything
contained herein to the contrary notwithstanding, the Servicer shall have the
right to assign, transfer, abandon or surrender any Mortgaged Property, if,
in the good faith judgment of the Servicer, there is a reasonable possibility
that continued retention of such interest in such Mortgaged Property could
result in Liquidation Expenses and Property Protection Expenses with respect
to such Mortgage Loan exceeding Liquidation Proceeds.  The Servicer shall be
reimbursed for amounts expended for Property Protection Expenses and Liquida-
tion Expenses with respect to Mortgage Loans in accordance with the terms of
this Agreement. 

     Section 3.05.  Mortgagor Transfers of Mortgaged Properties.  
		    -------------------------------------------

     In any case in which the Servicer becomes aware that a Mortgaged
Property has been conveyed by a Mortgagor (except to, or for the benefit of,
the Mortgagor, a co-Mortgagor or relative of the Mortgagor), the Servicer
will take reasonable steps to freeze such Mortgagor's Credit Limit at the
level of the current outstanding Loan Balance.  Notwithstanding the
Servicer's efforts to freeze a Mortgagor's Credit Limit at the current
outstanding Loan Balance under such circumstances, the Loan Balance of such a
Mortgage Loan may include any charges which may accrue subsequent to the date
of such freeze.

     The Servicer shall exercise or refrain from exercising its right to
undertake to collect the full amount due under the related Loan Agreement
consistent with the then current practice of the Servicer and without regard
to the inclusion of such Mortgage Loan in the Trust Fund and not in the
Servicer's portfolio.  If it elects not to enforce its right to accelerate
and collect the full amount of such Mortgage Loan or if it is prevented from
doing so by applicable law, the Servicer is authorized to take or enter into
an assumption and modification agreement from or with the Person to whom such
Mortgaged Property has been or is about to be conveyed, pursuant to which
such Person becomes liable under the Loan Agreement.  If deemed appropriate
by the Servicer after the Person to whom such Mortgaged Property has been or
is about to be conveyed enters into an assumption and modification agreement,
the original Mortgagor may be released from liability. The Servicer shall
notify the Trustee that any assumption and modification agreement has been
completed by delivering to the Trustee an Officer's Certificate certifying
that such agreement is in compliance with this Section 3.05 and by retaining
the original copy of such assumption and modification agreement.  Any such
assumption and modification agreement shall, for all purposes, be considered
a part of the related Mortgage File to the same extent as all other documents
and instruments constituting a part thereof.  No change in the terms of the
related Loan Agreement may be made by the Servicer in connection with any
such assumption to the extent that such change would not be permitted to be
made in respect of the original Loan Agreement pursuant to Section 3.01(d). 
Any fee collected by the Servicer for entering into any such assumption will
be retained by the Servicer as additional servicing compensation.

     Notwithstanding any provision of this Agreement to the contrary, the
Servicer shall not be deemed to be in default, breach or otherwise in
violation of its obligations hereunder by reason of any transfer of a
Mortgaged Property which occurs by operation of law or which the Servicer is
restricted by law from preventing.

     Section 3.06.  Realization Upon Defaulted Mortgage Loans.  
		    -----------------------------------------

     The Servicer shall foreclose upon or otherwise comparably convert to
ownership Mortgaged Properties securing such of the Mortgage Loans as come
into and continue in delinquency or default and as to which no satisfactory
arrangements can be made for collection of delinquent payments pursuant to
Section 3.02.  In connection with such foreclosure or other conversion, the
Servicer shall follow such practices (including, in the case of any
delinquency or default on a related prior mortgage loan, the advancing of
funds to correct such delinquency or default) and procedures as it shall deem
necessary or advisable and as shall be normal and usual in the general first
and second mortgage loan servicing activities of the Servicer.  The Servicer
shall be reimbursed for Property Protection Expenses incurred by it out of
the related Liquidation Proceeds.  Notwithstanding the foregoing, the
Servicer shall not be required (i) to expend its own funds in connection with
any foreclosure or towards the correction of any delinquency or default on a
related prior mortgage loan or restoration of any property unless, in the
reasonable judgment of the Servicer, such foreclosure, correction or resto-
ration will increase Net Trust Liquidation Proceeds, or (ii) to foreclose
upon or otherwise convert to ownership any Mortgaged Property which the
Servicer has determined may be materially contaminated with hazardous wastes
or hazardous substances.

     In lieu of foreclosing on any delinquent or defaulted Mortgage Loan, the
Servicer, may, in its sole discretion, repurchase from the Trust Fund any
Mortgage Loan which is a Seriously Delinquent Mortgage Loan.  Each repurchase
shall be subject to the same conditions as set forth in Section 2.02.  The
repurchase price for any Seriously Delinquent Mortgage Loan shall be equal to
the sum of (i) the Trust Balance thereof as of the end of the Collection
Period next preceding the Distribution Date upon which the proceeds of such
repurchase are to be distributed and (ii) accrued and unpaid interest to the
end of such Collection Period computed on a daily basis at the Net Loan Rate
on the Trust Balance thereof. The purchase price shall be included as part of
the Transfer Deposit Amount deposited into the Certificate Account on the
Business Day next preceding the Distribution Date upon which the proceeds of
such repurchase are to be distributed.  Upon making any such purchase the
Servicer shall be entitled to receive an instrument of assignment or transfer
from the Trustee to the same extent as set forth in Section 2.02.

     In the event that title to any Mortgaged Property securing a Mortgage
Loan is acquired in foreclosure or by deed in lieu of foreclosure, the deed
or certificate of sale shall be issued to the Servicer on behalf of the Trust
Fund, to the Trustee on behalf of Certificateholders, or to the Trustee's
nominee on behalf of Certificateholders.  

     Section 3.07.  Trustee to Cooperate.  
                    --------------------

     Upon the payment in full of the Trust Balance of any Mortgage Loan
during the Rapid Amortization Period or the distribution of all Net Trust
Liquidation Proceeds with respect to any Mortgage Loan, the Servicer will
notify the Trustee by a certification (which certification shall include a
statement to the effect that all amounts received in connection with such
payment which are required to be credited to the Mortgage Loan Payment Record
pursuant to Section 3.02 have been so credited) of a Servicing Officer.  Such
notification shall be made each month at the time that the Servicer delivers
the Servicing Certificate to the Trustee pursuant to Section 4.01.  Upon any
such payment or distribution, the Servicer is authorized to execute, pursuant
to the authorization contained in Section 3.01, if the Loan Balance of such
Mortgage Loan equals zero, an instrument of satisfaction regarding the
related Mortgage, which instrument of satisfaction shall be recorded by the
Servicer if required by applicable law and be delivered to the Person
entitled thereto. No expenses incurred in connection with such instrument of
satisfaction shall be reimbursed from amounts at the time credited to the
Mortgage Loan Payment Record.  

     If the Trustee is holding the Mortgage Files, from time to time and as
appropriate for the servicing or foreclosure of any Mortgage Loan, the
Trustee shall, upon request of the Servicer and delivery to the Trustee of a
receipt signed by a Servicing Officer, release the related Mortgage File to
the Servicer and shall execute at the Servicer's direction such documents as
shall be necessary to the prosecution of any such proceedings.  Such trust
receipt shall obligate the Servicer to return the Mortgage File to the
Trustee when the need therefor by the Servicer no longer exists unless the
Mortgage Loan shall be liquidated, in which case, upon receipt of a
certificate of a Servicing Officer similar to that hereinabove specified, the
receipt shall be released by the Trustee to the Servicer.

     In order to facilitate the foreclosure of the Mortgage securing any
delinquent or defaulted Mortgage Loan following any recordation of the
assignments of Mortgage in accordance with the provisions of this Agreement,
the Trustee shall, if so requested, assign such delinquent or defaulted
Mortgage Loan for the purpose of collection to the Servicer or to another
assignee for collection designated by the Servicer (any such assignment shall
unambiguously indicate that the assignment is for the purpose of collection
only), and, upon such assignment, such assignee for collection will thereupon
bring all required actions in its own name and otherwise enforce the terms of
the Mortgage Loan and the Servicer will deposit or credit any Net Trust
Liquidation Proceeds received with respect thereto in the Certificate Account
or the Mortgage Loan Payment Record, as the case may be.  In the event that
all delinquent payments due under any such Mortgage Loan are paid by the
Mortgagor and any other defaults are cured then the Servicer shall cause the
assignee for collection to promptly reassign such Mortgage Loan to the
Trustee and return it to the place where the related Mortgage File was being
maintained.

     Section 3.08.  Servicing Compensation; Payment
                    -------------------------------
                    of Certain Expenses by Servicer.  
                    -------------------------------

     (a)  The Servicer shall be entitled to withhold and pay to itself as
servicing compensation out of each payment received by it on account of
interest on a Mortgage Loan an amount equal to daily interest at the
Servicing Fee Rate on the Loan Balance from time to time outstanding during
the related Interest Period.  Additional servicing compensation in the form
of assumption fees, annual fees, late payment charges or otherwise shall be
retained by the Servicer.  

     (b)  The Servicer shall be required to pay all expenses incurred by it
in connection with its activities hereunder (including payment of Trustee
fees, and all other fees and expenses not expressly stated hereunder to be
for the account of the Certificateholders) and shall not be entitled to
reimbursement therefor except as specifically provided herein.

     Section 3.09.  Annual Statement as to Compliance.  
                    ---------------------------------

     The Servicer will deliver to the Company and the Trustee on or before
(date) of each year, beginning with the first (date) that occurs at least ___
months after the Cut-off Date, an Officers' Certificate stating, as to each
signer thereof, that (a) a review of the activities of the Servicer during
the preceding calendar year and of performance under this Agreement has been
made under such officer's supervision and (b) to the best of such officer's
knowledge, based on such review the Servicer has fulfilled all of its
obligations under this Agreement in all material respects throughout such
year, or, if there has been a default in the fulfillment of any such
obligation in any material respect, specifying each such default known to
such officer and the nature and status thereof.  Copies of such statement
shall be provided to each Rating Agency and the Certificate Insurer.  Copies
of such statement shall also be provided by the Servicer to any
Certificateholder upon request.  If the Servicer shall fail to provide such
copies and the Trustee is aware that the Servicer has not so provided copies,
the Trustee shall provide such copies at the Servicer's expense if the
Trustee has received such statement.

     Section 3.10.  Annual Independent Public
                    -------------------------
                    Accountants' Servicing Report.  
		    -----------------------------

     On or before (date) of each year, beginning with the first (date) that
occurs at least ___ months after the Cut-off Date, the Servicer at its
expense shall cause a nationally recognized firm of independent public
accountants which is a member of the American Institute of Certified Public
Accountants to furnish a report to the Company and the Trustee to the effect
that all Mortgage Loans serviced by the Servicer under this Agreement were
included in the total population that was subject to selection for testing in
such firm's examination of certain documents and records and that such
examination, which has been conducted substantially in compliance with the
Uniform Single Attestation Program for Mortgage Bankers (or such other audit
or review program applicable to the Servicer), has disclosed no items of
material noncompliance with the provisions of the Uniform Single Attestation
Program for Mortgage Bankers (or such other program), except for such items
of noncompliance as shall be set forth in such report.  Copies of such report
shall be provided to the Rating Agencies, the Certificate Insurer, and, upon
request, to the Certificateholders, by the Servicer, or by the Trustee at the
Servicer's expense if the Trustee has received such report and the Servicer
shall fail to provide such copies and the Trustee is aware that the Servicer
has not so provided copies.

     Section 3.11.  Access to Certain Documentation
                    -------------------------------
                    and Information Regarding the
                    -----------------------------
                    Mortgage Loans.  
                    --------------

     (a)  The Servicer shall provide to the Trustee, the Certificate Insurer,
Investor Certificateholders which are federally insured savings and loan
associations, the Office of Thrift Supervision, the Federal Deposit Insurance
Corporation and the supervisory agents and examiners of such office and such
corporation, access to the documentation regarding the Mortgage Loans
required by applicable regulations of the Office of Thrift Supervision, such
access being afforded without charge but only upon reasonable request and
during normal business hours at the offices of the Servicer.  Nothing in this
Section 3.11 shall derogate from the obligation of the Servicer to observe
any applicable law prohibiting disclosure of information regarding the
Mortgagors and the failure of the Servicer to provide access as provided in
this Section 3.11 as a result of such obligation shall not constitute a
breach of this Section 3.11.

     (b)  The Servicer shall supply information, in such form as the Trustee
shall reasonably request, to the Trustee on or before the start of the third
Business Day preceding each Distribution Date, as is required in the
Trustee's reasonable judgment to enable the Trustee to make required
distributions and to furnish the required reports to Certificateholders and
to make any draws under the Certificate Insurance Policy.

     Section 3.12.  Maintenance of Certain Servicing Policies.  
                    -----------------------------------------

     The Servicer shall during the term of its service as servicer maintain
in force (i) a policy or policies of insurance covering errors and omissions
in the performance of its obligations as servicer hereunder and (ii) a
fidelity bond in respect of its officers, employees or agents.  Each such
policy or policies and bond shall, together, comply with the requirements
from time to time of the Federal National Mortgage Association for persons
performing servicing for mortgage loans purchased by such association;
provided, however, that if the cost of the premiums for such policy or
policies and bond in any year is greater than an amount equal to the sum of
(i) the premiums paid by the Servicer for such policy or policies and bond in
the year during which this Agreement was executed and (ii) the product of (x)
the number of full years from the date of this Agreement to such future date,
(y) 0.15 and (z) the premium amount described in clause (i) above, the policy
or policies and bond maintained by the Servicer may provide for coverage
which does not satisfy the requirements of the Federal National Mortgage
Association so long as the premiums paid by the Servicer therefor approximate
such sum.

     Section 3.13.  Reports to the Securities and Exchange Commission.
                    -------------------------------------- ----------

     The Servicer shall, on behalf of the Trust, cause to be filed with the
Securities and Exchange Commission any periodic reports required to be filed
under the provisions of the Securities Exchange Act of 1934, as amended, and
the rules and regulations of the Securities and Exchange Commission
thereunder.

     Section 3.14.  Information Required by the Internal Revenue Service
                    --------------------------------------------
                    Generally and Reports of
                    ------------------------
                    Foreclosures and Abandonments of             
                    --------------------------------
                    Mortgaged Property.
                    ------------------

     In addition to the requirements set forth in Section 3.01, the Servicer
shall prepare and deliver, or cause to be prepared and delivered, to the
Trustee for the Trustee's signature, and shall file or cause to be filed, all
federal and state information reports when and as required by all applicable
state and federal income tax laws, including, without limitation, reports
required by Section 6050J of the Code.

     Section 3.15.  Tax Returns.
                    -----------

     In accordance with Section 2.07 hereof, the Trustee shall not file any
federal, state or local income tax return for the Trust or apply for a
taxpayer identification number on behalf of the Trust.  The Transferor shall
treat the Mortgage Loans as its property for all federal, state and local
income and franchise tax purposes and shall report all income earned thereon
(including amounts payable as fees to the Servicer) as its income for federal
income tax purposes.  In the event the Trust shall be required pursuant to an
audit or administrative proceeding or change in applicable regulations to
file federal, state, local income or franchise tax returns, the Servicer
shall prepare and deliver, or cause to be prepared and delivered, to the
Trustee for filing any tax returns required to filed by the Trust; the
Servicer, as agent on behalf of the Trust, shall promptly sign such returns
and such returns shall be filed by the Servicer.  The Servicer shall also
prepare or shall cause to be prepared all tax information required by and to
be distributed to Certificateholders.  In no event shall the Trustee or the
Servicer be liable for any liabilities, costs or expenses of the Trust, the
Certificateholders or the Certificate Owners arising under any tax law,
including without limitation federal, state or local income, franchise or
excise taxes or any other tax imposed on or measured by income (or any
interest or penalty with respect thereto or arising from a failure to comply
therewith).

     Section 3.16.  Further Assurances.  
                    ------------------

     The Servicer shall provide any certifications and other information
reasonably requested by the Trustee.


                                  ARTICLE IV

              Servicing Certificate; Certificate Account Deposit

     Section 4.01.  Servicing Certificate.  
                    ---------------------

     With respect to each Distribution Date, not later than the second
Business Day prior to each Distribution Date, the Servicer shall deliver to
the Trustee, the Certificate Insurer and to the Rating Agencies a Servicing
Certificate stating the related Collection Period, Distribution Date, the
series number of the Certificates, the date of this Agreement, and including,
but not limited to, the following information:

     (i)  the aggregate amount of Trust Interest Collections for such
          Collection Period (net of any amount included therein which has
          been retained by the Servicer prior to such Distribution Date in
          reimbursement for any portion of a Monthly Advance made in respect
          of the related Mortgage Loan as permitted by clause (iii) of
          Section 3.03);

     (ii) the aggregate amount of Trust Principal Collections for such
          Collection Period;

    (iii) the aggregate of any Trust Insurance Proceeds received during the
          related Collection Period (including, for this purpose, any amounts
          required to be credited by the Servicer pursuant to the last
          sentence of Section 3.04(b));

     (iv) the aggregate of any Net Trust Liquidation Proceeds received during
          the related Collection Period;

      (v) the amount of any Transfer Deposit Amount paid by the Transferor or
          Servicer pursuant to Section 2.02, 2.04, 3.01 or 3.06;

      (vi)     the Monthly Advance for such Distribution Date;

     (vii)     the Available Distribution Amount for such Distribution Date;

    (viii)     any Monthly Advance Reimbursement Amount for such Distribution
               Date;

      (ix)     the Floating Allocation Percentage and the Fixed Allocation
               Percentage for such Distribution Date;

       (x)     the Certificate Interest Collections for such Distribution
               Date;

      (xi)     the Certificate Formula Interest for the related Accrual
               Period, together with a specification as to the Certificate
               Rate applicable to such Distribution Date and whether it is
               derived from LIBOR or the Alternate Certificate Rate;

     (xii)     the Unpaid Certificate Interest Shortfall, if any;

    (xiii)     the portion of the Unpaid Certificate Interest Shortfall, if
               any, to be distributed on such Distribution Date;

     (xiv)     the amount of Unpaid Certificate Interest Shortfall, if any,
               to remain after the distribution on such Distribution Date;

       (xv)    the Transferor Interest Collections and Transferor Principal
               Collections for such Distribution Date;

      (xvi)    the Accelerated Principal Distribution Amount for such
               Distribution Date;

     (xvii)    the Scheduled Principal Collections Payment, separately
               stating the components thereof;

    (xviii)    the aggregate of the Liquidation Loss Amounts and the Investor
               Loss Amount for such Distribution Date;

      (xix)    the aggregate amount, if any, of Investor Loss Reduction
               Amounts for previous Distribution Dates that have not been
               previously reimbursed to Investor Certificateholders pursuant
               to Section 5.01(a)(iv);

       (xx)    the Pool Balance of the Mortgage Loans, as of the end of the
               preceding Collection Period;

     (xxi)     the Invested Amount as of the end of the preceding Collection
               Period;

     (xxii)    the Required Amount for such Distribution Date;

    (xxiii)    the Transferor Subordinated Amount for such Distribution Date;

     (xxiv)    the Overcollateralization Amount, if any, after giving effect
               to the distribution to be made on such Distribution Date; 

     (xxv)     the Certificate Principal Balance and Pool Factor after giving
               effect to the distribution on such Distribution Date;

    (xxvi)     the Transferor Certificate Principal Balance after giving
               effect to the distribution on such Distribution Date;

   (xxvii)     the aggregate amount of Additional Balances created during the
               previous Collection Period;

  (xxviii)     whether a Rapid Amortization Event has occurred since the
               prior Distribution Date, specifying each such Rapid
               Amortization Event if one has occurred;

    (xxix)     the Insured Amount, if any, for such Distribution Date;

    (xxx)      the Reimbursement Amount, if any, for such Distribution Date;

   (xxxi)      the amount to be distributed to the Transferor pursuant to 
 	       Section 5.01(a)(vii);

  (xxxii)      the number and aggregate Trust Balances of Mortgage Loans
               delinquent (a) 31 to 60 days, (b) 61 to 90 days and (c) 91 days
	       or more, respectively, as of the end of the related Collection 
	       Period;

  (xxxiii)     the number and aggregate Trust Balances of all Mortgage Loans
               in foreclosure as of the end of the related Collection Period;

   (xxxiv)     the book value (within the meaning of 12 C.F.R. Section571.13
               or comparable provision) of any real estate acquired through
               foreclosure or grant of a deed in lieu of foreclosure;

    (xxxv)     the aggregate of the Trust Balances as of the end of the
               related Collection Period of the Mortgage Loans which became
               Liquidated Mortgage Loans during such Collection Period;

   (xxxvi)     the cumulative amount of Liquidation Loss Amounts for such
               Distribution Date and all prior Distribution Dates; and

  (xxxvii)     the number and aggregate Trust Balances of Mortgage Loans to
               be retransferred from the Trust Fund on the related Retransfer
               Date and the cumulative number and aggregate Trust Balance of
               all Mortgage Loans that have been retransferred on all prior
               Retransfer Dates.

     Section 4.02.  Certificate Account.  
                    -------------------

     The Servicer shall establish and maintain with the Trustee the
Certificate Account as a single, separate account for the benefit of the
Holders of Certificates. The Servicer shall remit to the Trustee by wire
transfer of immediately available funds for deposit into the Certificate
Account, not later than 1:00 p.m. New York City time on the Business Day
prior to each Distribution Date, an amount equal to the aggregate of the
amounts specified in clauses (i) - (v), inclusive, of the Servicing
Certificate furnished to the Trustee pursuant to Section 4.01.  The Servicer
shall include with such deposit any Monthly Advance for such Distribution
Date as specified in the Servicing Certificate.

     On each Distribution Date upon which there is a Monthly Advance
Reimbursement Amount, upon the request of the Servicer, the Trustee shall
withdraw from the Certificate Account for the account of the Servicer an
amount equal to the Monthly Advance Reimbursement Amount, but not in excess
of (i) the Available Distribution Amount (without taking into account any
portion thereof representing payments of Trust Interest Collections and Trust
Principal Collections allocable to the Transferor and payments of any Insured
Amounts) minus (ii) the sum of the Investor Certificate Distribution Amount,
the Premium Amount and the Reimbursement Amount.

     At the direction of the Servicer signed by a Servicing Officer, the
Trustee shall invest any funds in the Certificate Account in Permitted
Investments specified in such direction (including (but not limited to)
obligations of the Trustee or any of its affiliates, if such obligations
otherwise qualify as Permitted Investments).  Such direction shall be in
writing, shall designate specific investments and shall certify that the
specified investments constitute Permitted Investments.  Each investment
shall mature not later than the Business Day next preceding the Distribution
Date following the date of such investment (unless the obligor in respect of
such investment is the Trustee, in which case such investment may mature on
such Distribution Date) and shall not be sold or disposed of prior to its
maturity.  All income and gain realized from any such investment shall be for
the benefit of the Servicer.  The Trustee shall remit all such income and
gain to the Servicer on each Distribution Date.  The amount of any losses
incurred in respect of any such investments shall be deposited in the
Certificate Account by the Servicer out of its own funds immediately as
realized. The Trustee shall not be liable for any loss incurred in connection
with any such investment except with respect to any investment where the
Trustee is the obligor thereon.

     [Section 4.03.  Payments Under Support Agreement.  
                    --------------------------------

     In the event that the Servicer does not, on or before ____ P.M. New York
City time on the Business Day preceding a Distribution Date, remit to the
Trustee for deposit in the Certificate Account the respective amounts
required to be remitted by it pursuant to Section 4.02, the Trustee, no later
than _____ P.M. on such day, shall make a written demand pursuant to the
Support Agreement upon the Indirect Parent for any and all amounts required
to be deposited in the Certificate Account by it pursuant thereto.

     To the extent of any payment by the Indirect Parent under the Support
Agreement, the Indirect Parent shall have all rights of the Servicer under
this Agreement to be reimbursed for such payment made by the Indirect Parent,
including, without limitation, rights in and to any Mortgage Loan or payment
with respect to any Mortgage Loan or the proceeds thereof.  In addition, the
Indirect Parent shall be subrogated to the rights of Investor
Certificateholders to the extent of payments under the Support Agreement.
Each of the Transferor, the Servicer and the Trustee agrees to such
subrogation and, further, agrees to execute such instruments and to take such
actions as, in the sole judgment of the Indirect Parent, as evidenced in
writing to the Transferor, the Servicer and the Trustee, are necessary to
evidence such subrogation.

     (Section 4.04.  The Certificate Insurance Policy.  
                     --------------------------------

     (a)   If, on any Determination Date, the statement delivered to the
Trustee pursuant to Section 4.01 indicates that there will be the payment of
an Insured Amount for the related Distribution Date, the Trustee shall
complete the Notice for Payment (as defined and included in the form
specified by the Certificate Insurance Policy).  The Trustee shall submit
such notice to the Certificate Insurer no later than 12:00 noon New York City
time on the Business Day preceding such Distribution Date as a claim for an
Insured Payment.

     (b)  Upon receipt of Insured Payments from the Certificate Insurer on
behalf of Investor Certificateholders, the Trustee shall deposit such Insured
Payments in the Certificate Account and shall distribute such Insured
Payments, or the proceeds thereof, in accordance with Section 5.01(a);
provided that Insured Payments shall be applied and distributed solely to
Holders of the Investor Certificates and any Preference Amount shall be
distributed solely to the Holders of the Investor Certificates.

     (c)  The Trustee shall (i) receive as attorney-in-fact of each Holder of
Investor Certificates receiving any Insured Payment from the Certificate
Insurer and (ii) disburse the same to the Holders of such Certificates as set
forth in Section 5.01(a).  Insured Payments disbursed by the Trustee from
proceeds of a Certificate Insurance Policy shall not be considered payment by
the Trust Fund with respect to such Certificates, and the Certificate Insurer
shall be entitled to receive the related Reimbursement Amount pursuant to
Section 5.01(a)(v).  The Trustee hereby agrees on behalf of each Investor
Certificateholder and the Trust Fund for the benefit of the Certificate
Insurer that it recognizes that to the extent the Certificate Insurer makes
Insured Payments, either directly or indirectly (as by paying through the
Trustee), to the Holders of such Certificates, the Certificate Insurer will
be entitled to receive the related Reimbursement Amount pursuant to Section
5.01(a)(v).

     (d)  Subject only to the priority of payment provisions of this
Agreement, each of the Transferor, the Servicer and the Trustee acknowledges
that, to the extent of any payment made by the Certificate Insurer pursuant
to the Certificate Insurance Policy, the Certificate Insurer is to be fully
subrogated to the extent of such payment and any additional interest due on
any late payment, to the rights of the Holders of the Investor Certificates
to any moneys paid or payable in respect of the Investor Certificates under
this Agreement or otherwise.  Each of the Transferor, the Servicer and the
Trustee agrees to such subrogation and, further, agrees to execute such
instruments and to take such actions as, in the sole judgment of the
Certificate Insurer, as evidenced in writing to the Transferor, the Servicer
and the Trustee, are necessary to evidence such subrogation and, subject to
the priority of payment provisions of this Agreement, to perfect the rights
of the Certificate Insurer to receive any moneys paid or payable in respect
of the Investor Certificates under this Agreement or otherwise.)]

                                  ARTICLE V

                          Payments and Statements to
                              Certificateholders

     Section 5.01.  Distributions.  
                    -------------

     (a)  Distribution of Certificate Interest Collections.  On each
          ------------------------------------------------
Distribution Date, the Trustee shall, based upon information set forth in the
Servicing Certificate, distribute out of the Certificate Account to the
extent of Certificate Interest Collections collected during the related
Collection Period and any Monthly Advance for such Distribution Date
(including any amount paid by the Indirect Parent under the Support Agreement
pursuant to Section 4.03), in the following amounts and order of priority to
the following Persons:

       (i)     to the Certificate Insurer, the Premium Amount;

      (ii)     to the Investor Certificateholders as interest, the
               Certificate Formula Interest and then any Unpaid Certificate
               Interest Shortfall;

     (iii)     to the Investor Certificateholders as principal in reduction
               of the Certificate Principal Balance, any Investor Loss Amount
               for such Distribution Date;

      (iv)     to the Investor Certificateholders as principal in reduction
               of the Certificate Principal Balance, the aggregate amount of
               any Investor Loss Reduction Amounts for previous Distribution
               Dates that have not been previously reimbursed to Investor
               Certificateholders pursuant to this clause (iv);

       (v)     to the Certificate Insurer, any Reimbursement Amount;

      (vi)     to the Investor Certificateholders as principal in reduction
               of the Certificate Principal Balance, any Accelerated
               Principal Distribution Amount; and

     (vii)     to the Transferor, any remaining amount.

provided, however, that, notwithstanding the above prioritization of the
distribution of the Certificate Interest Collections on deposit in the
Certificate Account, on each Distribution Date any Insured Payment received
by the Trustee and deposited in the Certificate Account shall be applied by
the Trustee solely for the benefit of the Investor Certificateholders.

     (b)  Distribution of Trust Principal Collections. Subject to Section
          -------------------------------------------
11.02(b) and except on the Stated Maturity Date, on each Distribution Date,
the Trustee shall distribute out of the Certificate Account to Investor
Certificateholders the Trust Principal Collections up to the Scheduled
Principal Collections Payment (but not in excess of the Certificate Principal
Balance).  On the Stated Maturity Date, the Trustee shall distribute Trust
Principal Collections to the Investor Certificateholders up to the
Certificate Principal Balance.

     (c)  Application of Transferor Subordinated Amount.  (i)  If, after
          ---------------------------------------------
applying Certificate Interest Collections as provided in Section 5.01(a)
above, any amounts payable pursuant to clauses (i) through (iv), inclusive,
of Section 5.01(a) remain unpaid, the Trustee shall, based on information set
forth in the Servicing Certificate, apply Transferor Interest Collections and
Transferor Principal Collections (but only up to the Transferor Subordinated
Amount prior to such application) to make such payments and the Transferor
Subordinated Amount shall be reduced in accordance with clause (i)(a) of the
definition thereof to the extent of such application of funds.

     (ii)  If Transferor Interest Collections and Transferor Principal
Collections as so applied in the preceding paragraph are insufficient to
cover the amounts payable pursuant to clauses (iii) and (iv) of Section
5.01(a) on such Distribution Date, then the remaining Investor Loss Amount
(but only to the extent of the remaining Transferor Subordinated Amount on
such Distribution Date) shall be reallocated to the Transferor (i.e., in
accordance with the definition of Aggregate Investor Loss Amount) and the
Transferor Subordinated Amount shall be reduced in accordance with clause
(i)(b) of the definition thereof to the extent of such reallocation to the
Transferor.

     (d)  Distribution of the Insured Payment.  With respect to any
          -----------------------------------
Distribution Date, to the extent that: 

     (i)  the amount on deposit in the Certificate Account on such
          Distribution Date and available to be distributed pursuant to
          Section 5.01(a), together with the amount of Transferor Interest
          Collections and Transferor Principal Collections to be applied
          pursuant to Section 5.01(c), are less than the amount payable
          pursuant to Section 5.01(a)(ii) on such Distribution Date, plus

    (ii)  after the Transferor Subordinated Amount has been reduced to zero,
          the amount, if any, by which the Certificate Principal Balance as
          of such Distribution Date (after giving effect to all other amounts
          distributable and allocable to principal on the Investor
          Certificates on such Distribution Date) exceeds the Invested Amount
          as of such Distribution Date (after giving effect to all other
          amounts distributable and allocable to principal on the Investor
          Certificates on such Distribution Date), plus

   (iii)  any portion of the Certificate Principal Balance remains
          outstanding on the Stated Maturity Date (after giving effect to all
          other amounts distributable and allocable to principal on the
          Investor Certificates on such Distribution Date),

the Trustee will make such payments (the "Deficiency Amount") to Investor
Certificateholders from the Insured Payment pursuant to Section 4.04.

     Notwithstanding the foregoing, the Certificate Insurance Policy (i)
shall not cover any such Deficiency Amount on any Dissolution Distribution
Date and (ii) shall not be available to cover any insufficiency in the
distributions required to be made to Investor Certificateholders pursuant to
Section 11.02(b).

     The aggregate amount of principal distributed to Investor
Certificateholders under Article V of this Agreement shall not exceed the
Original Certificate Principal Balance.

     (e)  Method of Distribution.  On each Distribution Date, the Trustee
          ----------------------
shall distribute to each Investor Certificateholder of record on the related
Record Date (other than as provided in Section 10.01 respecting the final
distribution) by check mailed to such Certificateholder at the address
appearing in the Certificate Register, or upon written request of a Holder of
a Investor Certificate received by the Trustee at least five Business Days
prior to the related Record Date, by wire transfer (but only if such Certifi-
cateholder is the Depository or such Certificateholder owns of record one or
more Investor Certificates which have principal denominations aggregating at
least $5,000,000), or by such other means of payment as such Certifi-
cateholder and the Trustee shall agree. Distributions among Investor
Certificateholders shall be made in proportion to the Percentage Interests
evidenced by the Investor Certificates held by such Investor
Certificateholders.

     (f)  Final Distribution.   Except as otherwise provided in Section
          ------------------
10.01 and Section 11.02, when the Trustee expects that the final distribution
with respect to the Investor Certificates will be made on the next
Distribution Date, the Trustee shall, no later than three (3) days after the
related Determination Date, mail to each Holder on such date of the Investor
Certificates a notice to the effect that:  (i) the Trustee expects that the
final distribution with respect to the Investor Certificates will be made on
such Distribution Date but only upon presentation and surrender of such
Certificates at the office of the Trustee or as otherwise specified therein,
and (ii) no interest shall accrue on the Investor Certificates from and after
the end of the related Interest Accrual Period.  In the event that
Certificateholders do not surrender their Certificates for final
cancellation, the Trustee shall follow procedures comparable to the
arrangements set forth in Section 10.01(e).

     (g)  Distributions on Book-Entry Certificates.  Each distribution
          ----------------------------------------
with respect to a Book-Entry Certificate shall be paid to the Depository,
which shall credit the amount of such distribution to the accounts of its
Depository Participants in accordance with its normal procedures.  Each
Depository Participant shall be responsible for disbursing such distribution
to the Certificate Owners that it represents and to each indirect
participating brokerage firm (a "brokerage firm" or "indirect participating
firm") for which it acts as agent.  Each brokerage firm shall be responsible
for disbursing funds to the Certificate Owners that it represents.  All such
credits and disbursements with respect to a Book-Entry Certificate are to be
made by the Depository and the Depository Participants in accordance with the
provisions of the Investor Certificates.  None of the Trustee, the Transferor
nor the Servicer shall have any responsibility therefore except as otherwise
provided by applicable law.

     (h)  Distributions to Holders of Transferor Certificates.  On each
          ---------------------------------------------------
Distribution Date, the Trustee shall, based upon the information set forth in
the Servicing Certificate for such Distribution Date, distribute to the
Transferor the Transferor Interest Collections and Transferor Principal
Collections that are not required to be distributed to the Investor
Certificateholders pursuant to Section 5.01(c) on such Distribution Date;
provided that collections allocable to the Transferor Certificates will be
distributed to the Transferor only to the extent that such distribution will
not reduce the amount of the Transferor Certificate Principal Balance as of
such Distribution Date below the Minimum Transferor Interest.  Amounts not
distributed to the Transferor because of such limitations will be retained in
the Certificate Account until the Transferor Certificate Principal Balance
exceeds the Minimum Transferor Interest, at which time such excess shall be
released to the Transferor.  If any such amounts are still retained in the
Certificate Account upon the commencement of the Rapid Amortization Period,
such amounts will be paid to the Investor Certificateholders as a reduction
of the Investor Certificate Principal Balance.

     Section 5.02. Certain Calculations by the Trustee.
                   -----------------------------------

     On the LIBOR Business Day next preceding each Distribution Date the
Trustee shall determine LIBOR for the next Accrual Period.  The Trustee shall
promptly advise the Servicer of such determination by tested telex or telefax
to the address provided herein.

     The determination of LIBOR by the Trustee for each Accrual Period
(excluding the first Accrual Period) shall (in the absence of manifest error)
be final, conclusive and binding upon the Certificateholders, the Servicer
and any of their respective partners, beneficiaries, agents, officers,
directors, employees or successors or assigns.

     Section 5.03.  Statements to Certificateholders.
                    --------------------------------

     Not later than the second Business Day prior to each Distribution Date,
the Servicer shall deliver to the Trustee for mailing to each Holder of a
Investor Certificate and the Certificate Insurer a statement with respect to
such Distribution Date setting forth:

            (i)  the Investor Certificate Distribution Amount;

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

          (iii)  the amount, if any, of any Unpaid Certificate Interest
     Shortfall in such distribution;

           (iv)  the amount, if any, of the remaining Unpaid Certificate
     Interest Shortfall after giving effect to such distribution;

            (v)  the amount, if any, of principal in such distribution,
     separately stating the components thereof;

           (vi)  the amount, if any, of the reimbursement of previous
     Investor Loss Reduction Amounts in such distribution;

          (vii)  the amount, if any, of the aggregate of unreimbursed
     Investor Loss Reduction Amounts after giving effect to such
     distribution;

         (viii)  the Investor Floating Allocation Percentage for such
     Distribution Date;

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

            (x)  the Required Amount for such Distribution Date, 

           (xi)  the Transferor Subordinated Amount after giving effect to
     such distribution, 

          (xii)  the Pool Balance of the Mortgage Loans as of the end of the
     preceding Collection Period;

         (xiii)  the Overcollateralization Amount, if any;

          (xiv)  the Servicing Fee for such Distribution Date;

           (xv)  the amount of any Monthly Advance by the Servicer;

          (xvi)  the number and aggregate Trust Balances of Mortgage Loans
     delinquent (a) 31 to 60 days, (b) 61 to 90 days and (c) 91 days or more,
     respectively, as of the end of the preceding Collection Period;

         (xvii)  the number and aggregate Trust Balances of the Mortgage
     Loans in foreclosure as of the end of the preceding Collection Period;

        (xviii)  the book value (within the meaning of 12 C.F.R.
     Section 571.13 or comparable provision) of any real estate acquired
     through foreclosure or grant of a deed in lieu of foreclosure; and

          (xix)  the amount of any Insured Payments by the Certificate
     Insurer; 

           (xx)  the number and aggregate Trust Balance of Mortgage Loans to
     be retransferred from the Trust Fund on the related Retransfer Date, and
     the cumulative number and aggregate Trust Balance of all Mortgage Loans
     that have been retransferred on all prior Retransfer Dates.

          In the case of information furnished pursuant to clauses (ii)
through (vii) above, the amounts shall be expressed as a dollar amount per
Investor Certificate with a $1,000 denomination.


     Within __ days after the end of each calendar year, the Servicer shall
deliver to the Trustee for mailing to each Person who at any time during the
calendar year was the Holder of a Investor Certificate and to the Certificate
Insurer a statement containing the information set forth in clauses (ii) and
(v) above aggregated for such calendar year or, in the case of each Person
who was a Certificateholder for a portion of such calendar year, setting
forth such information for each month thereof.  Such obligation of the
Servicer shall be deemed to have been satisfied to the extent that
substantially comparable information shall be provided by the Servicer
pursuant to any requirements of the Code.

     The Trustee shall prepare or cause to be prepared (based on information
provided to it by the Servicer and in a manner consistent with the treatment
of the Investor Certificates as indebtedness) Internal Revenue Service Form
1099 (or any successor form) and any other tax forms required to be filed or
furnished to Certificateholders in respect of distributions by the Trustee on
the Investor Certificates (e.g., Internal Revenue Service Form 1099-OID) and
shall file and distribute such forms as required by law.

     Section 5.04.  Rights of Certificateholders.
                    ----------------------------

     The Investor Certificates shall represent fractional undivided interests
in the Trust Fund, including the benefits of the Certificate Account and the
right to receive Certificate Interest Collections, Principal Collections and
other amounts at the times and in the amounts specified in this Agreement;
the Transferor Certificates shall represent the remaining interest in the
Trust Fund.


                                  ARTICLE VI

                               The Certificates

     Section 6.01.  The Certificates.  The Investor Certificates shall be
                    ----------------
substantially in the forms set forth in Exhibits A and C, and the Transferor
Certificates shall be substantially in the forms set forth in Exhibits B and
D, and shall, on original issue, be executed, countersigned and delivered by
the Trustee to or upon the order of the Transferor concurrently with the
transfer and assignment to the Trustee of the Trust Fund.  The Investor
Certificates shall be initially evidenced by one or more certificates
representing the entire Original Certificate Principal Balance.  Beneficial
ownership of the Investor Certificates that are Book-Entry Certificates may
be held in minimum dollar denominations of $25,000 and integral multiples of
$1,000 in excess thereof (except as provided in the following paragraph). 
The sum of the denominations of all outstanding Investor Certificates shall
equal the Original Certificate Principal Balance.  The Transferor
Certificates shall be issuable as one or more certificates representing the
entire interest in the assets of the trust other than that represented by the
Investor Certificates and shall initially be issued to the Transferor.

     Beneficial ownership of the Investor Certificates that are Book-Entry
Certificates may be held in minimum dollar denominations of less than $25,000
and integral multiples of $1,000 in excess thereof in the case of Persons who
(i) are sophisticated, institutional investors having knowledge and
experience in financial and business matters, (ii) are purchasing on behalf
of, and serving as investment advisor or manager for, one or more Persons who
are sophisticated, institutional investors having knowledge and experience in
financial and business matters, (iii) are purchasing Certificates which have,
in the aggregate, an Original Certificate Principal Balance in excess of
$25,000, and (iv) have requested that Investor Certificates be issued in such
lower minimum denominations and registered in the name of Persons meeting the
criteria in clause (ii).

     The Certificates shall be executed by manual or facsimile signature on
behalf of the Trustee by an authorized officer under its seal imprinted
thereon.  Certificates bearing the manual or facsimile signatures of
individuals who were, at the time when such signatures were affixed,
authorized to sign on behalf of the Trustee shall bind the Trustee,
notwithstanding that such individuals or any of them have ceased to be so
authorized prior to the authentication and delivery of such Certificates or
did not hold such offices at the date of such Certificate.  No Certificate
shall be entitled to any benefit under this Agreement, or be valid for any
purpose, unless such Certificate shall have been manually countersigned by
the Trustee substantially in the form provided for herein, and such
countersignature upon any Certificate shall be conclusive evidence, and the
only evidence, that such Certificate has been duly authenticated and
delivered hereunder.  All Certificates shall be dated the date of their
countersignature. Subject to Section 6.02(c), the Investor Certificates shall
be Book-Entry Certificates.  The Transferor Certificates shall not be
Book-Entry Certificates.

     Section 6.02.  Registration of Transfer and
                    ----------------------------
                    Exchange of Certificates; Registrar.  
		    -----------------------------------

     (a)  The Certificate Registrar shall cause to be kept at the Corporate
Trust Office a Certificate Register in which, subject to such reasonable
regulations as it may prescribe, the Certificate Registrar shall provide for
the registration of Certificates and of Transfers and exchanges of Certifi-
cates as herein provided.  The Trustee shall initially serve as Certificate
Registrar for the purpose of registering Investor Certificates and transfers
and exchanges of Investor Certificates as herein provided.

     Upon surrender for registration of Transfer of any Investor Certificate
at any office or agency of the Trustee maintained for such purpose pursuant
to the foregoing paragraph, the Trustee shall execute, countersign and de-
liver, in the name of the designated Transferee or Transferees, one or more
new Investor Certificates of the same aggregate Percentage Interest.

     At the option of the Investor Certificateholders, Investor Certificates
may be exchanged for other Investor Certificates of authorized denominations
of the same aggregate Percentage Interest, upon surrender of the Investor
Certificates to be exchanged at any such office or agency.  Whenever any
Investor Certificates are so surrendered for exchange the Trustee shall
execute, countersign and deliver the Investor Certificates which the Cer-
tificateholder making the exchange is entitled to receive.  Every Investor
Certificate presented or surrendered for Transfer or exchange shall (if so
required by the Trustee) be duly endorsed by, or be accompanied by a written
instrument of Transfer in form satisfactory to the Trustee duly executed by,
the Holder thereof or his attorney duly authorized in writing.

     No service charge shall be made for any Transfer or exchange of Investor
Certificates, but the Trustee may require payment of a sum sufficient to
cover any tax or governmental charge that may be imposed in connection with
any Transfer or exchange of Investor Certificates.

     All Certificates surrendered for Transfer and exchange shall be
cancelled by the Trustee.

     (b)  Except as provided in Section 6.02(d), the Book-Entry Certificates
shall at all times remain registered in the name of the Depository or its
nominee and at all times:  (i) registration of the Investor Certificates may
not be transferred by the Trustee except to another Depository; (ii) the
Depository shall maintain book-entry records with respect to the Certificate
Owners and with respect to ownership and transfers of such Investor
Certificates; (iii) ownership and transfers of registration of the Investor
Certificates on the books of the Depository shall be governed by applicable
rules established by the Depository; (iv) the Depository may collect its
usual and customary fees, charges and expenses from its Depository
Participants; (v) the Trustee shall deal with the Depository, Depository
Participants and indirect participating firms as representatives of the
Certificate Owners of the Investor Certificates for purposes of exercising
the rights of Holders under this Agreement, and requests and directions for
and votes of such representatives shall not be deemed to be inconsistent if
they are made with respect to different Certificate Owners; and (vi) the
Trustee may rely and shall be fully protected in relying upon information
furnished by the Depository with respect to its Depository Participants and
furnished by the Depository Participants with respect to indirect
participating firms and persons shown on the books of such indirect
participating firms as direct or indirect Certificate Owners.

     All transfers by Certificate Owners of Book-Entry Certificates shall be
made in accordance with the procedures established by the Depository
Participant or brokerage firm representing such  Certificate Owner.  Each
Depository Participant shall only transfer Book-Entry Certificates of
Certificate Owners it represents or of brokerage firms for which it acts as
agent in accordance with the Depository's normal procedures.

     Whenever notice or other communication to the Investor
Certificateholders is required under this Agreement, unless and until
Definitive Certificates shall have been issued to Certificate Owners pursuant
to Section 6.02(d), the Trustee shall give to the Depository all such notices
and communications specified herein to be given to Certificateholders.

     (c)  If (x)(i) the Servicer advises the Trustee and the Certificate
Insurer in writing that the Depository is no longer willing or able to
properly discharge its responsibilities as Depository, and (ii) the Servicer
is unable to locate a qualified successor, (y) the Servicer at its option may
advise the Trustee in writing that it elects to terminate the book-entry
system through the Depository or (z) after the occurrence of an Event of
Default, Certificate Owners representing Percentage Interests aggregating not
less than ___% of the aggregate Percentage Interests of the Investor
Certificates together advise the Trustee and the Depository through the
Depository Participants in writing that the continuation of a book-entry
system through the Depository is no longer in the best interests of the
Certificate Owners, the Trustee shall notify all Certificate Owners, through
the Depository, of the occurrence of any such event and of the availability
of definitive, fully registered Investor Certificates (the "Definitive
Certificates") to Certificate Owners requesting the same.  Upon surrender to
the Trustee of the Investor Certificates by the Depository, accompanied by
registration instructions from the Depository for registration, the Trustee
shall, at the expense of the Servicer, issue the Definitive Certificates. 
The Definitive Certificates shall be issued in minimum denominations of
$25,000 and integral multiples of $1,000 in excess thereof, except that any
Investor Certificate that was represented by a Book-Entry Certificate in an
amount less than $25,000 immediately prior to the issuance of a Definitive
Certificate pursuant to the second paragraph of Section 6.01 shall be issued
in minimum denomination equal to the amount represented by such Book-Entry
Certificate and shall be subject to the same restrictions on transfer set
forth in the second paragraph of Section 6.01.  Neither the Servicer nor the
Trustee shall be liable for any delay in delivery of such instructions and
may conclusively rely on, and shall be protected in relying on, such
instructions.  Upon the issuance of Definitive Certificates all references
herein to obligations imposed upon or to be performed by the Depository shall
be deemed to be imposed upon and performed by the Trustee, to the extent
applicable with respect to such Definitive Certificates and the Trustee shall
recognize the Holders of the Definitive Certificates as Certificateholders
hereunder.

     Section 6.03.  Mutilated, Destroyed, Lost
                    --------------------------
                    or Stolen Certificates.  
		    ----------------------

     If (i) any mutilated Certificate is surrendered to the Trustee or the
Trustee receives evidence to its satisfaction of the destruction, loss or
theft of any Certificate, and (ii) there is delivered to the Trustee, the
Servicer and the Transferor such security or indemnity as may be required by
them to save each of them harmless, then, in the absence of notice to the
Trustee that such Certificate has been acquired by a bona fide purchaser, the
Trustee shall execute, countersign and deliver, in exchange for or in lieu of
any such mutilated, destroyed, lost or stolen Certificate, a new Certificate
of like tenor, Class and Percentage Interest.  Upon the issuance of any new
Certificate under this Section, the Trustee may require the payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed
in relation thereto and any other expenses (including the fees and expenses
of the Trustee) connected therewith.  Any new Certificate issued pursuant to
this Section shall constitute complete and indefeasible evidence of ownership
in the Trust Fund, as if originally issued, whether or not the lost, stolen
or destroyed Certificate shall be found at any time.

     Section 6.04.  Persons Deemed Owners.  
                    ---------------------

     The Servicer, the Transferor, the Certificate Insurer, the Trustee and
any agent of the Servicer, the Transferor or the Trustee may treat the Person
in whose name any Certificate is registered as the owner of such Certificate
for the purpose of receiving distributions pursuant to Section 5.01 and for
all other purposes whatsoever, and neither the Servicer, the Transferor, the
Certificate Insurer, the Trustee nor any agent of the Servicer, the
Transferor, the Certificate Insurer or the Trustee shall be affected by
notice to the contrary.

     Section 6.05.   Restrictions on Transfer
                     ------------------------
                     of Transferor Certificates. 
                     --------------------------

     (a)  The Transferor Certificates shall be assigned, transferred,
exchanged, pledged, financed, hypothecated or otherwise conveyed
(collectively, for purposes of this Section 6.05 and any other Section
referring to the Transferor Certificates, "transferred" or a "transfer") only
in accordance with this Section 6.05.

     (b)  No transfer of a Transferor Certificate shall be made unless such
transfer is exempt from the registration requirements of the Securities Act
of 1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws.  The Trustee and the Servicer shall
require a written Opinion of Counsel acceptable to and in form and substance
satisfactory to the Trustee and the Servicer that such transfer may be made
pursuant to an exemption, describing the applicable exemption and the basis
therefor, from which Act and laws or is being made pursuant to said Act and
laws, which Opinion of Counsel shall not be an expense of the Trustee or the
Servicer, and the Trustee and the Servicer shall require the transferee to
execute an investment letter acceptable to and in form and substance
satisfactory to the Trustee and the Servicer certifying to the Trustee and
the Servicer the facts surrounding such transfer, which Investment letter
shall not be an expense of the Trustee or the Servicer; provided that such
Opinion of Counsel shall not be required in the case of transfers by or to
Merrill Lynch, Pierce, Fenner & Smith Incorporated or an affiliate thereof. 
The Holder of a Transferor Certificate desiring to effect such transfer
shall, and does hereby agree to, indemnify the Trustee, the Servicer and the
Certificate Insurer against any liability that may result if the transfer is
not so exempt or if not made in accordance with such federal and state laws.

     (c)  The Transferor Certificates and any interest therein shall not be
transferred except upon satisfaction of the following conditions precedent:
(i) the Person that acquires a Transferor Certificate shall (A) be organized
and existing under the laws of the United States of America or any state or
the district of Columbia thereof (B) expressly assume, by an agreement
supplemental hereto, executed and delivered to the Trustee, the performance
of every covenant and obligation of the Transferor hereunder with respect to
the assets evidenced by the Transferor Certificates, and (C) as part of its
acquisition of a Transferor Certificate, acquire all rights of the related
Transferor or any transferee under this Section 6.05(c) to amounts payable to
such Transferor or such transferee under Sections 5.01(a)(vii) and 5.01(g),
(ii) the Transferor shall deliver to the Trustee an Officer's Certificate
stating that such transfer and such supplemental agreement comply with this
Section 6.05(c) and that all conditions precedent provided by this Section
6.05(c) have been complied with and an Opinion of Counsel stating that all
conditions precedent provided by this Section 6.05(c) have been complied
with, and the Trustee may conclusively rely on such Officer's Certificate,
shall have no duty to make inquiries with regard to the matters set forth
therein and shall incur no liability in so relying; (iii) the Transferor
shall deliver to the Trustee a letter from each Rating Agency confirming that
its rating of the Investor Certificates, after giving effect to such transfer
without taking into account the Certificate Insurance Policy, will not be
reduced or withdrawn; (iv) the Transferor shall deliver to the Trustee an
Opinion of Counsel to the effect that (a) such transfer will not adversely
affect the treatment of the Investor Certificates after such transfer as debt
for federal and applicable state income tax purposes, (b) such transfer will
not result in the Trust being subject to tax at the entity level for federal
or applicable state tax purposes, (c) such transfer will not have any
material adverse impact on the federal or applicable state income taxation of
an Investor Certificateholder or any Certificate Owner and (d) such transfer
will not result in the arrangement created by this agreement or any "portion"
of the assets being treated as a taxable mortgage pool as defined in Section
7701(i) of the Code; (v) all filings and other actions necessary to continue
the perfection of the interest of the Trust in the assets and the other
property conveyed hereunder shall have been taken or made and (vi) the
transferee shall have assumed the obligations of the Transferor pursuant to
Section 7.06 hereof.  Notwithstanding the foregoing, the requirement set
forth in subclause (i)(A) of this Section 6.05(c) shall not apply in the
event the Trustee shall have received a letter from each Rating Agency
confirming that its rating of the Investor Certificates, after giving effect
to a proposed transfer to a Person that does not meet the requirement set
forth in subclause (i)(A) without taking into account the Certificate
Insurance Policy, shall not be reduced or withdrawn.

     Section 6.06.  Actions of Certificateholders.
                    -----------------------------

     (a)  Any request, demand, authorization, direction, notice, consent,
waiver or other action provided by this Agreement to be given or taken by
Certificateholders may be embodied in and evidenced by one or more
instruments of substantially similar tenor signed by such Certificateholders
in person or by its agent duly appointed in writing; and except as herein
otherwise expressly provided, such action shall become effective when such
instrument or instruments are delivered to the Trustee and, where required,
to the Transferor, the Certificate Insurer or the Servicer.  Proof of
execution of any such instrument or of a writing appointing any such agent
shall be sufficient for any purpose of this Agreement and conclusive in favor
of the Trustee, the Transferor, the Certificate Insurer and the Servicer, if
made in the manner provided in this Section.

     (b)  The fact and date of the execution by any Certificateholder of any
such instrument or writing may be proved in any reasonable manner which the
Trustee deems sufficient.

     (c)  Any request, demand, authorization, direction, notice, consent,
waiver or other action by a Certificateholder shall bind every Holder of
every Certificate issued upon the registration of Transfer thereof or in
exchange therefor or in lieu thereof, in respect of anything done, or omitted
to be done, by the Trustee, the Transferor or the Servicer in reliance
thereon, whether or not notation of such action is made upon such
Certificate.

     (d)  The Trustee may require such additional proof of any matter
referred to in this Section as it shall deem necessary.

     (e)  The ownership of Certificates shall be proved by the Certificate
Register.

                                 ARTICLE VII

                       The Servicer and the Transferor

     Section 7.01.  Liability of the Servicer.  
                    -------------------------

     The Servicer shall be liable in accordance herewith only to the extent
of the obligations specifically imposed upon and undertaken by the Servicer
herein.

     Section 7.02.  Merger or Consolidation of,
                    ---------------------------
                    or Assumption of the Obligations
		    --------------------------------
                    of, the Servicer or Transferor.  
		    ------------------------------

     Any corporation into which the Servicer or Transferor may be merged or
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Servicer or Transferor shall be a party, or any
corporation succeeding to the business of the Servicer or Transferor, or any
corporation, more than ___% of the voting stock of which is, directly or
indirectly, owned by the Indirect Parent, which executes an agreement of
assumption to perform every obligation of the Servicer or Transferor
hereunder, shall be the successor of the Servicer or Transferor hereunder,
without the execution or filing of any paper or any further act on the part
of any of the parties hereto, anything herein to the contrary
notwithstanding. 
 
     Notwithstanding anything to the contrary contained in this Section 7.02
or in Section 7.04, the Servicer may assign its rights and delegate its
duties and obligations under this Agreement; provided that (i) the purchaser
or transferee accepting such assignment or delegation shall be a Person
reasonably satisfactory to the Trustee and which shall be qualified to
service mortgage loans for the Federal National Mortgage Association, and
shall execute and deliver to the Trustee an agreement, in form and substance
reasonably satisfactory to the Trustee, which contains an assumption by such
Person of the due and punctual performance and observance of each covenant
and condition to be performed or observed by the Servicer under this
Agreement from and after the date of such agreement; and (ii) each Rating
Agency's rating of the Investor Certificates in effect immediately prior to
such assignment, sale or transfer will not be qualified, downgraded or
withdrawn as a result of such assignment, sale or transfer, as evidenced by a
letter to such effect from each Rating Agency.  In the case of any such
assignment and delegation, the Servicer shall remain liable for all
liabilities and obligations incurred by it as Servicer hereunder prior to the
satisfaction of the conditions to such assignment and delegation set forth in
clauses (i) and (ii) of the preceding sentence.


     Section 7.03.  Limitation on Liability of
                    --------------------------
                    the Servicer and Others.  
		    -----------------------

     Neither the Servicer nor any of the directors or officers or employees
or agents of the Servicer shall be under any liability to the Trust Fund or
the Certificateholders for any action taken or for refraining from the taking
of any action by the Servicer pursuant to this Agreement, or for errors in
judgment; provided, however, that this provision shall not protect the
Servicer or any such person against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in
the performance of duties of the Servicer or by reason of reckless disregard
of obligations and duties of the Servicer hereunder.  The Servicer and any
director or officer or employee or agent of the Servicer may rely in good
faith on any document of any kind prima facie properly executed and submitted
                                  ----- -----
by any Person respecting any matters arising hereunder. The Servicer shall 
not be under any obligation to appear in, prosecute or defend any legal 
action which is not incidental to duties to service the Mortgage Loans in 
accordance with this Agreement, and which in its opinion may involve it in
any expense or liability; provided, however, that the Servicer may in its sole
discretion undertake any such action which it may deem necessary or desirable
in respect of this Agreement, and the rights and duties of the parties hereto
and the interests of the Certificateholders hereunder.  In the event of any 
such loss, liability or expense, the legal expenses and costs of such action
nd any liability resulting therefrom shall be expenses, costs and liabilities
for which the Servicer shall be entitled to reimbursement therefor only from
amounts otherwise distributable to the Holders of the Transferor Certificates
on any subsequent Distribution Date.  The Servicer's right to reimbursement
pursuant to this Section 7.03 shall survive any resignation or termination of
the Servicer pursuant to Section 7.04 or 8.01 with respect to any such
losses, liabilities or expenses arising prior to such resignation or termi-
nation (or arising from events that occurred prior to such resignation or
termination).  Any claims under this Section 7.03 by or on behalf of the
Certificateholders or the Trust Fund shall be made only against the Servicer,
who shall be liable hereunder with respect to its own acts and omissions as
well as the acts and omissions of its directors, officers, employees and
agents.

     Section 7.04.  Servicer Not to Resign.  
                    ----------------------

     Subject to the provisions of Section 7.02, the Servicer shall not resign
from the obligations and duties hereby imposed on it except upon determina-
tion that the performance of its duties hereunder is no longer permissible
under applicable law or is in material conflict by reason of applicable law
with any other activities carried on by it or its subsidiaries or other
affiliates, the other activities of the Servicer so causing such a conflict
being of a type and nature carried on by the Servicer or such subsidiaries or
other affiliates at the date of this Agreement. 

     Any resignation under this Section 7.04 shall not relieve the Servicer
of responsibility for any of the obligations specified in Sections 8.01 and
8.02 as obligations that survive the resignation or termination of the
Servicer; provided, however, that no resignation by the Servicer shall become
effective until the Trustee or a successor servicer shall have assumed the
responsibilities and obligations of the Servicer in accordance with Section
8.02.  The Servicer shall have no claim (whether by subrogation or otherwise)
or other action against any Certificateholder for any amounts paid by the
Servicer pursuant to any provision of this Agreement.  Any determination
permitting the resignation of the Servicer shall be evidenced by an Opinion
of Counsel to such effect delivered to the Trustee and the Certificate
Insurer.

     Section 7.05.  Limitation on Liability of Certain Persons.
                    ------------------------------------------

     No recourse under or upon any obligation or covenant of this Agreement,
or of any Certificate, or for any claim based thereon or otherwise in respect
thereof, shall be had against any incorporator, shareholder, officer or
director, as such, past, present or future, of the Transferor or of any
successor corporation, either directly or through the Transferor, whether by
virtue of any constitution, statute or rule of law, or by the enforcement of
any assessment or penalty or otherwise. This Agreement and the obligations
issued hereunder are solely corporate obligations, and that no such personal
liability whatever shall attach to, or is or shall be incurred by the
incorporators, shareholders, officers or directors as such, of the
Transferor, or any of them, because of the issuance of the Certificates, or
under or by reason of the obligations, covenants or agreements contained in
this Agreement or in any of the Certificates or implied therefrom; and that
any and all such personal liability, either at common law or in equity or by
constitution or statute, of, and any and all such rights and claims against,
every such incorporator, shareholder, officer or director, as such, because
of the issuance of the Certificates, or under or by reason of the
obligations, covenants or agreements contained in this Agreement or in any of
the Certificates or implied therefrom, are hereby expressly waived and
released as a condition of, and as a consideration for, the execution of this
Agreement and the issuance of the Certificates.  The Transferor and any
director, officer, employee or agent of the Transferor may rely in good faith
on any document of any kind prima facie properly executed and
                            ----- -----
submitted by any Person respecting any matters arising hereunder.

     Section 7.06.  Liability of Transferor.  
                    -----------------------

     Notwithstanding Section 7.05 or any other provisions of this Agreement,
the Transferor by entering into this Agreement, by its acceptance thereof,
agrees to be liable, directly to the injured party, for the entire amount of
any losses, claims, damages or liabilities (other than those that would be
incurred by a Certificateholder if the Certificates were notes secured by the
Trust assets, for example, as a result of the performance of the Trust
assets, market fluctuations, a shortfall or failure to make payment under the
Certificate Insurance Policy or other similar market or investment risks
associated with ownership of the Certificates) arising out of or based on the
arrangement created by this Agreement or the actions of the Servicer taken
pursuant hereto (to the extent that, if the Trust assets at the time the
claim is made were used to pay in full all outstanding Certificates, the
Trust assets that would remain after the Certificateholders and Certificate
Insurer were paid in full would be insufficient to pay any such losses,
claims, damages or liabilities) as though this Agreement created a
partnership under the ________________ Revised Uniform Partnership Act in
which the Transferor was a general partner.  The rights created by this
Section 7.06 shall run directly to and be enforceable by the injured party
subject to the limitations hereof.

     Section 7.07.  Transferor May Own Certificates.
                    -------------------------------

     The Transferor and any Person controlling, controlled by or under common
control with the Transferor may in its individual or any other capacity
become the owner or pledgee of Investor Certificates with the same rights as
it would have if it were not the Transferor or such an affiliate thereof,
except as otherwise provided in the definition of the term
"Certificateholder" specified in Section 1.01.  Certificates so owned by or
pledged to the Transferor or such controlling or commonly controlled Person
shall have an equal and proportionate benefit under the provisions of this
Agreement, without preference, priority or distinction as among all of the
Investor Certificates, except as otherwise provided in the definition of the
term "Certificateholder" specified in Section 1.01.

                                 ARTICLE VIII

                                   Default

     Section 8.01. Events of Default.  
                   -----------------

     If any one of the following events ("Events of Default") shall occur and
be continuing:

          (i)  Any failure by the Servicer to remit to the Trustee any
     payment required to be made under the terms of such Certificates and
     this Agreement which continues unremedied for a period of five (5)
     Business Days after the date upon which written notice of such failure
     shall have been given to the Servicer by the Trustee or to the Servicer
     and the Trustee by Holders of Investor Certificates evidencing not less
     than ____% of the aggregate Percentage Interests of the Investor
     Certificates or by the Certificate Insurer; or

         (ii)  Failure on the part of the Servicer duly to observe or perform
     in any material respect any other covenants or agreements of the
     Servicer set forth in the Certificates or in this Agreement, which
     covenants and agreements (A) materially affect the rights of
     Certificateholders and (B) continue unremedied for a period of _____
     (__) days after the date on which written notice of such failure,
     requiring the same to be remedied, shall have been given to the Servicer
     by the Trustee, or to the Servicer and the Trustee by the Holders of
     Investor Certificates evidencing not less than ____% of the aggregate
     Percentage Interests of the Investor Certificates or by the Certificate
     Insurer; or
 
        (iii)  The entry against the Servicer of a decree or order by a court
     or agency or supervisory authority having jurisdiction in the premises
     for the appointment of a conservator, receiver or liquidator in any
     insolvency, readjustment of debt, marshalling of assets and liabilities
     or similar proceedings, or for the winding up or Liquidation of its
     affairs, and the continuance of any such decree or order unstayed and in
     effect for a period of sixty (60) consecutive days; or

         (iv)  The consent by the Servicer to the appointment of a con-
     servator or receiver or liquidator in any insolvency, readjustment of
     debt, marshalling of assets and liabilities or similar proceedings of or
     relating to the Servicer or of or relating to substantially all of its
     property; or the Servicer shall admit in writing its inability to pay
     its debts generally as they become due, file a petition to take
     advantage of any applicable insolvency or reorganization statute, make
     an assignment for the benefit of its creditors, or voluntarily suspend
     payment of its obligations;

then, and in each and every such case, so long as an Event of Default shall
not have been remedied by the Servicer, either the Trustee (with the consent
of the Certificate Insurer, which consent shall not be unreasonably
withheld), or the Holders of Investor Certificates evidencing not less than
____% of the aggregate Percentage Interests of the Investor Certificates
(with the consent of the Certificate Insurer) or the Certificate Insurer, by
notice then given in writing to the Servicer (and to the Trustee if given by
Certificateholders or the Certificate Insurer) may terminate all of the
rights and obligations of the Servicer as servicer under this Agreement.  

     Any written notice provided to the Servicer shall be simultaneously
provided to the Indirect Parent, the Certificate Insurer and the Rating
Agencies.  On or after the receipt by the Servicer of such written notice,
all authority and power of the Servicer under this Agreement, whether with
respect to the Certificates or the Mortgage Loans or otherwise, shall pass to
and be vested in the Trustee pursuant to and under this Section 8.01; and,
without limitation, the Trustee is hereby authorized and empowered to execute
and deliver, on behalf of the Servicer, as attorney-in-fact or otherwise, any
and all documents and other instruments, and to do or accomplish all other
acts or things necessary or appropriate to effect the purposes of such notice
of termination, whether to complete the transfer and endorsement of the
Mortgage Loans and related documents, or otherwise.  The Servicer agrees to
cooperate with the Trustee in effecting the termination of the responsibili-
ties and rights of the Servicer hereunder, including, without limitation, the
transfer to the Trustee for the administration by it of all cash amounts that
shall at the time be held by the Servicer and credited by it to the Mortgage
Loan Payment Record, or that have been deposited by the Servicer in the
Certificate Account or thereafter received by the Servicer with respect to
the Mortgage Loans.  In addition to any other amounts which are then, or,
notwithstanding the termination of its activities as servicer, may become,
payable to the Servicer under this Agreement, the Servicer shall be entitled
to receive out of any delinquent payment on account of interest on a Mortgage
Loan, due during the period prior to the notice pursuant to this Section 8.01
which terminates the obligation and rights of the Servicer hereunder and re-
ceived after such notice, that portion of such payment which it would have
been entitled to retain pursuant to Section 3.03(ii) if such notice had not
been given.

     Section 8.02.  Trustee to Act; Appointment of Successor.
                    ----------------------------------------
  
     (a)  On and after the time the Servicer receives a notice of termination
pursuant to Section 8.01 or the Servicer's resignation in accordance with the
terms of Section 7.04, the Trustee shall be the successor in all respects to
the Servicer in its capacity as servicer under this Agreement and the
transactions set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the
Servicer by the terms and provisions hereof; provided, however, that the
responsibilities and duties of the Servicer pursuant to Section 2.02 and
Section 2.04, the obligations of the Servicer to make repurchases or
replacements of Mortgage Loans pursuant to Section 3.01 and Section 3.06 and
the obligations of the Servicer to make Monthly Advances pursuant to Section
4.02 shall not be the responsibilities, duties or obligations of the Trustee. 
As compensation therefor, the Trustee shall, except as provided in Section
8.01, be entitled to such compensation as the Servicer would have been
entitled to hereunder if no such notice of termination had been given.  In
connection with such appointment and assumption, the Trustee may make such
arrangements for the compensation of such successor out of payments on
Mortgage Loans as it and such successor shall agree; provided, however, that
no such compensation shall be in excess of that permitted the Servicer here-
under.  The Trustee and such successor shall take such action, consistent
with this Agreement, as shall be necessary to effectuate any such succession.

     (b)  Any successor, including the Trustee, to the Servicer as servicer
shall during the term of its service as servicer maintain in force (i) a
policy or policies of insurance covering errors and omissions in the
performance of its obligations as servicer hereunder, and (ii) a fidelity
bond in respect of its officers, employees and agents to the same extent as
the Servicer is so required pursuant to Section 3.12.  No successor servicer
(other than the Trustee as successor to the Servicer) shall have the right
(i) to maintain possession of the Mortgage Files as set forth in Section
2.01(d) or (ii) to retain and commingle payments on, and collections in
respect of, the Mortgage Loans with its own funds pursuant to Section
3.02(c).

     Section 8.03.  Notification to Certificateholders.  
                    ----------------------------------

     Upon any termination or appointment of a successor to the Servicer
pursuant to this Article VIII, the Trustee shall give prompt written notice
thereof (i) to Certificateholders at their respective addresses appearing in
the Certificate Register, (ii) to each Rating Agency at their respective
addresses set forth in Section 11.06, and (iii) to the Certificate Insurer at
its address set forth in Section 11.06.

     Section 8.04.  Waiver of Past Events of Default.
                    --------------------------------

     The Holders of Investor Certificates evidencing not less than ___% of
the aggregate Percentage Interests of the Investor Certificates together,
with the consent of the Certificate Insurer, may, on behalf of all Holders of
Certificates, waive any Event of Default by the Servicer in the performance
of its obligations hereunder and its consequences, except a default in making
any required deposits to the Certificate Account in accordance with this
Agreement.  Upon any such waiver of a past Event of Default, such Event of
Default shall cease to exist and shall be deemed to have been remedied for
every purpose of this Agreement.  No such waiver shall extend to any
subsequent or other default or impair any right consequent thereon.

                                  ARTICLE IX

                                 The Trustee

     Section 9.01.  Duties of Trustee.  
                    -----------------

     The Trustee, prior to the occurrence of an Event of Default and after
the curing of all Events of Default which may have occurred, undertakes to
perform such duties and only such duties as are specifically set forth in
this Agreement.  If an Event of Default has occurred (which has not been
cured), the Trustee shall exercise such of the rights and powers vested in it
by this Agreement, and use the same degree of care and skill in their
exercise, as a prudent man would exercise or use under the circumstances in
the conduct of his own affairs.

     The Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they
conform to the requirements of this Agreement.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act
or its own misconduct; provided, however, that:

     (i)  Prior to the occurrence of an Event of Default, and after the
          curing of all such Events of Default which may have occurred, the
          duties and obligations of the Trustee shall be determined solely by
          the express provisions of this Agreement, the Trustee shall not be
          liable except for the performance of such duties and obligations as
          are specifically set forth in this Agreement, no implied covenants
          or obligations shall be read into this Agreement against the
          Trustee and, in the absence of bad faith on the part of the
          Trustee, the Trustee may conclusively rely, as to the truth of the
          statements and the correctness of the opinions expressed therein,
          upon any certificates or opinions furnished to the Trustee and
          conforming to the requirements of this Agreement;

     (ii) The Trustee shall not be personally liable for an error of judgment
          made in good faith by a Responsible Officer of the Trustee, unless
          it shall be proved that the Trustee was negligent in performing its
          duties in accordance with the terms of this Agreement;

   (iii)  The Trustee shall not be personally liable with respect to any
          action taken, suffered or omitted to be taken by it in good faith
          in accordance with the direction of the Holders of Investor
          Certificates evidencing not less than ____% of the aggregate
          Percentage Interests of the Investor Certificates with the consent
          of the Certificate Insurer relating to the time, method and place
          of conducting any proceeding for any remedy available to the
          Trustee, or exercising any trust or power conferred upon the
          Trustee, under this Agreement; and

     (iv) The Trustee shall not be charged with knowledge of any failure by
          the Servicer to comply with the obligations of the Servicer
          referred to in clauses (i) and (ii) of Section 8.01 unless a
          Responsible Officer of the Trustee at the Corporate Trust Office
          obtains actual knowledge of such failure or the Trustee receives
          written notice of such failure from the Servicer, the Holders of
          Certificates evidencing not less than ___% of the Trust Fund (based
          on the outstanding principal balances of the Certificates) or the
          Certificate Insurer.

     The Trustee shall not be required to expend or risk its own funds or
otherwise incur financial liability in the performance of any of its duties
hereunder, or in the exercise of any of its rights or powers, if there is
reasonable ground for believing that the repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it, and
none of the provisions contained in this Agreement shall in any event require
the Trustee to perform, or be responsible for the manner of performance of,
any of the obligations of the Servicer under this Agreement, except during
such time, if any, as the Trustee shall be the successor to, and be vested
with the rights, duties, powers and privileges of, the Servicer in accordance
with the terms of this Agreement.

     Section 9.02.  Certain Matters Affecting the Trustee.  
                    -------------------------------------

     Except as otherwise provided in Section 9.01:

      (i) The Trustee may rely and shall be protected in acting or refraining
          from acting upon any resolution, Officer's Certificate, certificate
          of auditors or any other certificate, statement, instrument,
          opinion, report, notice, request, consent, order, appraisal, bond
          or other paper or  document believed by it to be genuine and to
          have been signed or presented by the proper party or parties;

     (ii) The Trustee may consult with counsel and any Opinion of Counsel
          shall be full and complete authorization and protection in respect
          of any action taken or suffered or omitted by it hereunder in good
          faith and in accordance with such Opinion of Counsel;

    (iii) The Trustee shall be under no obligation to exercise any of the
          rights or powers vested in it by this Agreement, or to institute,
          conduct or defend any litigation hereunder or in relation hereto,
          at the request, order or direction of any of the
          Certificateholders, pursuant to the provisions of this Agreement,
          unless such Certificateholders shall have offered to the Trustee
          reasonable security or indemnity against the costs, expenses and
          liabilities which may be incurred therein or thereby; nothing
          contained herein shall, however, relieve the Trustee of the
          obligations, upon the occurrence of an Event of Default (which has
          not been cured), to exercise such of the rights and powers vested
          in it by this Agreement, and to use the same degree of care and
          skill in their exercise as a prudent man would exercise or use
          under the circumstances in the conduct of his own affairs;

     (iv) The Trustee shall not be personally liable for any action taken,
          suffered or omitted by it in good faith and believed by it to be
          authorized or within the discretion or rights or powers conferred
          upon it by this Agreement;

     (v)  Prior to the occurrence of an Event of Default and after the curing
          of all Events of Default which may have occurred, the Trustee shall
          not be bound to make any investigation into the facts or matters
          stated in any resolution, certificate, statement, instrument,
          opinion, report, notice, request, consent, order, approval, bond or
          other paper or documents, unless requested in writing to do so by
          Holders of Investor Certificates evidencing not less than ____% of
          the aggregate Percentage Interests of the Investor Certificates or
          the Certificate Insurer; provided, however, that if the payment
          within a reasonable time to the Trustee of the costs, expenses or
          liabilities likely to be incurred by it in the making of such
          investigation is, in the opinion of the Trustee, not reasonably
          assured to the Trustee by the security afforded to it by the terms
          of this Agreement, the Trustee may require reasonable indemnity
          against such cost, expense or liability as a condition to such pro-
          ceeding.  The reasonable expense of every such examination shall be
          paid by the Servicer or, if paid by the Trustee, shall be reim-
          bursed by the Servicer upon demand.  Nothing in this clause (v) 
          shall derogate from the obligation of the Servicer to observe any
          applicable law prohibiting disclosure of information regarding the
          Mortgagors; and

     (vi) The Trustee may execute any of the trusts or powers hereunder or
          perform any duties hereunder either directly or by or through
          agents or attorneys or a custodian.

     Section 9.03.  Trustee Not Liable for Certificates
                    -----------------------------------
                    or Mortgage Loans.  
		    -----------------

     The recitals contained herein and in the Certificates (other than the
signature and countersignature of the Trustee on the Certificates) shall be
taken as the statements of the Servicer, and the Trustee assumes no
responsibility for the correctness of the same.  The Trustee makes no
representations as to the validity or sufficiency of this Agreement or of the
Certificates (other than the signature and countersignature of the Trustee on
the Certificates) or of any Mortgage Loan or related document.  The Trustee
shall not be accountable for the use or application by the Servicer of any of
the Certificates or of the proceeds of such Certificates, or for the use or
application of any funds paid to the Servicer in respect of the Mortgage
Loans or deposited in or withdrawn from the Certificate Account by the
Servicer.

     Section 9.04.  Trustee May Own Certificates.  
                    ----------------------------

     The Trustee in its individual or any other capacity may become the owner
or pledgee of Certificates with the same rights as it would have if it were
not Trustee.

     Section 9.05.  Servicer to Pay Trustee's Fees and Expenses.  
                    -------------------------------------------

     The Servicer covenants and agrees to pay to the Trustee from time to
time, and the Trustee shall be entitled to, reasonable compensation (which
shall not be limited by any provision of law in regard to the compensation of
a trustee of an express trust) for all services rendered by it in the
execution of the trusts hereby created and in the exercise and performance of
any of the powers and duties hereunder of the Trustee, and the Servicer will
pay or reimburse the Trustee upon its request for all reasonable expenses
(including any expenses arising under Section 4.04(d)), disbursements and
advances incurred or made by the Trustee in accordance with any of the
provisions of this Agreement (including the reasonable compensation and the
expenses and disbursements of its counsel and of all persons not regularly in
its employ) except any such expense, disbursement or advance as may arise
from its negligence or bad faith or which is the responsibility of Certi-
ficateholders hereunder.  In addition, the Servicer covenants and agrees to
indemnify the Trustee from, and hold it harmless against, any and all losses,
liabilities, damages, claims, legal actions, including any pending or
threatened claims or legal actions, or expenses other than those resulting
from the negligence or bad faith of the Trustee.

     Section 9.06.  Eligibility Requirements for Trustee. 
                    ------------------------------------

     The Trustee hereunder shall at all times (i) be a Person having its
principal office in the state of New York or in the same state as that in
which the initial Trustee under this Agreement has its principal office and
organized and doing business under the laws of such State or the United
States of America, authorized under such laws to exercise corporate trust
powers, having a combined capital and surplus of at least $50,000,000 and
subject to supervision or examination by federal or state authority and (ii)
have at all times a long term unsecured debt rating (or the direct or
indirect corporate parent of the Trustee have a long term unsecured debt
rating if the Trustee does not have such a rating) that will not result in
the downgrading or withdrawal of the rating or ratings then assigned to the
Certificates by each Rating Agency.  If such Person publishes reports of
condition at least annually, pursuant to law or to the requirements of the
aforesaid supervising or examining authority, then for the purposes of this
Section 9.06, the combined capital and surplus of such Person shall be deemed
to be its combined capital and surplus as set forth in its most recent report
of condition so published.  In case at any time the Trustee shall cease to be
eligible in accordance with the provisions of this Section 9.06, the Trustee
shall resign immediately in the manner and with the effect specified in
Section 9.07.

     Section 9.07.  Resignation or Removal of Trustee.  
                    ---------------------------------

     The Trustee may at any time resign and be discharged from the trusts
hereby created by giving written notice thereof to the Transferor. Upon
receiving such notice of resignation, the Servicer shall promptly appoint a
successor Trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Trustee and one copy to the
successor Trustee; provided, however, that, (i) such appointment does not
result in a reduction or withdrawal of the then current rating of the
Investor Certificates, and (ii) so long as such consent is not unreasonably
withheld, the Certificate Insurer consents to such appointment.  The Servicer
shall make a good faith effort to appoint a successor within __ days of its
receipt of such notice.  If the Servicer does not appoint a successor Trustee
within such __ day period and it is not making a good faith effort to appoint
a successor Trustee, then the Certificate Insurer may appoint a successor
Trustee.  The Servicer shall indemnify the Trustee for any loss, liability,
or expense incurred as a result of the Servicer's failure to make a good
faith effort to appoint a successor Trustee.  If no successor Trustee shall
have been so appointed and having accepted appointment within __ 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 (i) the Trustee shall cease to be eligible in accordance
with the provisions of Section 9.06 and shall fail to resign after written
request therefor by the Transferor, (ii) the Transferor has delivered to the
Trustee a letter from any Rating Agency to the effect that the rating of the
Investor Certificates has been or is about to be reduced or withdrawn on
account of a reduction in the long-term credit rating of the Trustee or the
parent of the Trustee (if (a) the Trustee proposes to the Transferor and the
Servicer to enter into an agreement with the Trustee and the Transferor and
the Servicer, each in its sole discretion, elect to enter into such agreement
and (b) such agreement is consented to by the Certificate Insurer and is
satisfactory to the Rating Agencies without resulting in a reduction in or
withdrawal of any rating of the Investor Certificates, then upon the
execution and delivery of such agreement the Transferor shall not request
such resignation pursuant to this clause (ii)) and the Trustee shall fail to
resign after written request therefor by the Transferor, or (iii) the Trustee
shall become incapable of acting, or shall be adjudged a bankrupt or
insolvent, or a receiver of the Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the Trustee
or of its property or affairs for the purpose of rehabilitation, conservation
or liquidation, then the Transferor or, in the case of clause (ii) above, the
Servicer may remove the Trustee and appoint a successor trustee, subject to
the following paragraph and to the consent of the Certificate Insurer to such
appointment (which consent shall not be unreasonably withheld), by written
instrument, in duplicate, one copy of which instrument shall be delivered to
the Trustee so removed and one copy to the successor trustee.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee pursuant to any of the provisions of this Section 9.07 shall not
become effective until acceptance of appointment by the successor Trustee as
provided in Section 9.08.
 
     Section 9.08.  Successor Trustee.  
                    -----------------
     Any successor Trustee appointed as provided in Section 9.07 shall
execute, acknowledge and deliver to the Servicer and to its predecessor
Trustee an instrument accepting such appointment hereunder, and thereupon the
resignation or removal of the predecessor Trustee shall become effective and
such successor trustee, without any further act, deed or conveyance, shall
become fully vested with all the rights, powers, duties and obligations of
its predecessor hereunder, with like effect as if originally named as
Trustee.  The Transferor, the Servicer and the predecessor Trustee shall
execute and deliver such instruments and do such other things as may reason-
ably be required for fully and certainly vesting and confirming in the
successor Trustee all such rights, powers, duties and obligations.

     No successor Trustee shall accept appointment as provided in this
Section 9.08 unless at the time of such acceptance such successor Trustee
shall be eligible under the provisions of Section 9.06.

     Upon acceptance of appointment by a successor Trustee as provided in
this Section 9.08, the Servicer shall mail notice of the succession of such
Trustee hereunder to all holders of Certificates at their addresses as shown
in the Certificate Register.  If the Servicer fails to mail such notice
within 10 days after acceptance of appointment by the successor Trustee, the
successor Trustee shall cause such notice to be mailed at the expense of the
Servicer.

     Section 9.09.  Merger or Consolidation of Trustee.  
                    ----------------------------------

     Any corporation into which the Trustee may be merged or converted or
with which it may be consolidated, or any corporation resulting from any
merger, conversion or consolidation to which the Trustee shall be a party, or
any corporation succeeding to the business of the Trustee, shall be the
successor of the Trustee hereunder, provided such corporation shall be
eligible under the provisions of Section 9.06, without the execution or
filing of any paper or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding.

     Section 9.10.  Appointment of Co-Trustee or
                    ----------------------------
                    Separate Trustee.  
		    ----------------

     Notwithstanding any other provisions of this Agreement, at any time, for
the purpose of meeting any legal requirements of any jurisdiction in which
any part of the Trust Fund or any Mortgaged Property may at the time be
located, the Servicer and the Trustee acting jointly shall have the power and
shall execute and deliver all instruments to appoint one or more Persons ap-
proved by the Trustee to act as co-trustee or co-trustees, jointly with the
Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Fund, and to vest in such Person or Persons, in such capacity and for
the benefit of the Certificateholders, such  title to the Trust Fund, or any
part thereof, and, subject to the other provisions of this Section 9.10, such
powers, duties, obligations, rights and trusts as the Servicer and the
Trustee may consider necessary or desirable.  If the Servicer shall not have
joined in such appointment within __ days after the receipt by it of a
request so to do, or in the case an Event of Default shall have occurred and
be continuing, the Trustee alone shall have the power to make such
appointment.  No co-trustee or separate trustee hereunder shall be required
to meet the terms of eligibility as a successor trustee under Section 9.06
and no notice to Certificateholders of the appointment of any co-trustee or
separate trustee shall be required under Section 9.08.

     Every separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

      (i) All rights, powers, duties and obligations conferred or imposed
          upon the Trustee shall be conferred or imposed upon and exercised
          or performed by the Trustee and such separate trustee or co-trustee
          jointly (provided, however, that such separate trustee or
          co-trustee is not authorized to act separately without the Trustee
          joining in such act), except to the extent that under any law of
          any jurisdiction in which any particular act or acts are to be per-
          formed (whether as Trustee hereunder or as successor to the
          Servicer hereunder), the Trustee shall be incompetent or unquali-
          fied to perform such act or acts, in which event such rights,
          powers, duties and obligations (including the holding of title to
          the Trust Fund or any portion thereof in any such jurisdiction)
          shall be exercised and performed singly by such separate trustee or
          co-trustee, but solely at the direction of the Trustee;

     (ii) No trustee hereunder shall be held personally liable by reason of
          any act or omission of any other trustee hereunder; and

    (iii) The Servicer and the Trustee acting jointly may at any time accept
          the resignation of or remove any separate trustee or co-trustee.

     Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them.  Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement
and the conditions of this Article IX.  Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified in its instrument of appointment, either  jointly with
the Trustee or separately, as may be provided therein, subject to all the
provisions of this Agreement, specifically including every provision of this
Agreement relating to the conduct of, affecting the liability of, or
affording protection to, the Trustee.  Every such instrument shall be filed
with the Trustee and a copy thereof given to the Transferor.

     Any separate trustee or co-trustee may, at any time, constitute the
Trustee, its agent or attorney-in-fact, with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name.  If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Trustee, to the extent permitted by law, without the
appointment of a new or successor trustee.

     Section 9.11.  Tax Returns.  
                    -----------

     The Trustee, upon request, will furnish the Servicer with all such
information as may be reasonably required and within the Trustee's reasonable
control or knowledge in connection with the Servicer's preparation of all tax
returns of the Trust Fund, and shall, upon request, execute such returns.

     Section 9.12.  Streit Act.
                    ----------

     Any provisions required to be contained in this Agreement by Section 126
of Article 4-A of the New York Real Property Law are hereby incorporated, and
such provisions shall be in addition to those conferred or imposed by this
Agreement; provided, however, that to the extent that such Section 126 shall
not apply to this Agreement, such Section 126 shall not have any effect, and
if such Section 126 should at any time be repealed or cease to apply to this
Agreement, or be construed by judicial decision to be inapplicable, such
Section 126 shall cease to have any further effect upon the provisions of
this Agreement.  In case of a conflict between the provisions of this
Agreement and any mandatory provision of Article 4-A of the New York Real
Property Law, such mandatory provisions of such Article 4-A shall prevail,
provided, however, that if such Article 4-A shall not apply to this
Agreement, or be construed by judicial decision to be inapplicable, such
mandatory provisions of such Article 4-A shall cease to have any further
effect upon the provisions of this Agreement.

                                  ARTICLE X

                                 Termination

     Section 10.01.  Termination.  
                     -----------

     (a)  The respective obligations and responsibilities of the Servicer,
the Transferor and the Trustee created hereby (other than the obligation of
the Trustee to make certain payments to Certificateholders after the final
Distribution Date and the obligation of the Servicer to send certain notices
as hereinafter set forth) shall terminate upon the last action required to be
taken by the Trustee on the final Distribution Date pursuant to this Article
X following the later of (A) payment in full of all amounts owing to the
Certificate Insurer and (B) the earliest of:

      (i) the retransfer, under the conditions specified in Section 10.01(b),
          to the Servicer of the Investor Certificateholders' interest in
          each Mortgage Loan and all property acquired in respect of any
          Mortgage Loan remaining in the Trust Fund for an amount equal to
          the sum of (A) the Certificate Principal Balance, (B) accrued and
          unpaid Certificate Formula Interest through the day preceding the
          final Distribution Date, (C) any Unpaid Certificate Interest
          Shortfall, and (D) any accrued and unpaid Investor Loss Reduction
          Amounts through the day preceding such final Distribution Date;

     (ii) the day following the Distribution Date on which the distribution
          made to Investor Certificateholders has reduced the Certificate
          Principal Balance to zero;

    (iii) the final payment or other liquidation (or any Monthly Advance with
          respect thereto) of the Trust Balance of the last Mortgage Loan
          remaining in the Trust Fund (including without limitation the
          disposition of the Mortgage Loans pursuant to Section 10.02) or the
          disposition of all property acquired upon foreclosure or deed in
          lieu of foreclosure of any Mortgage Loan; and

     (iv) the Distribution Date in (date).

provided, however, that in no event shall the trust created hereby continue
beyond the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court of St. James, living on the date hereof.

     (b)  The Servicer shall have the right to exercise the option to
retransfer to itself each Mortgage Loan pursuant to Section 10.01(a)(i) on
any Distribution Date on or after the Distribution Date immediately prior to
which the Certificate Principal Balance is less than ten percent (___%) of
the Original Certificate Principal Balance and all amounts due and owing to
the Certificate Insurer for unpaid premiums and unreimbursed draws on the
Certificate Insurance Policy, together with interest thereon as provided
under the Insurance Agreement, have been paid.  If such right is exercised
and the Trustee is holding the Mortgage Files, the Servicer shall provide to
the Trustee the certification required by Section 3.07 and the Trustee shall,
promptly following payment of the retransfer price, release to the Servicer
the Mortgage Files pertaining to the Mortgage Loans being retransferred.

     (c)  Notice of any termination, specifying the Distribution Date (which
shall be a date that would otherwise be a Distribution Date) upon which the
Investor Certificateholders may surrender their Investor Certificates to the
Trustee for payment of the final distribution and cancellation, shall be
given promptly by the Trustee (upon receipt of written directions from the
Servicer to the Trustee no later than the __th day of the month preceding the
month of such final distribution, if the Servicer is exercising its right to
repurchase the assets of the Trust Fund) by letter to Investor Certificate-
holders and the Certificate Insurer mailed not earlier than the first day and
not later than the tenth day of the month of such final distribution
specifying (A) the Distribution Date upon which final distribution of the
Investor Certificates will be made upon presentation and surrender of
Investor Certificates at the office or agency of the Trustee therein desig-
nated, (B) the amount of any such final distribution and (C) that the Record
Date otherwise applicable to such Distribution Date is not applicable,
distributions being made only upon presentation and surrender of the Investor
Certificates at the office or agency of the Trustee therein specified.  In
the event written directions are delivered by the Servicer to the Trustee as
described in the preceding sentence, the Servicer shall deposit in the
Certificate Account before the Distribution Date for such final distribution
in immediately available funds an amount equal to the repurchase price for
the assets of the Trust Fund computed as above provided.  Such deposit shall
be in lieu of the deposit otherwise required to be made in respect of such
Distribution Date.

     (d)  Upon presentation and surrender of the Investor Certificates, the
Trustee shall cause to be distributed to the holders of Investor Certificates
on the Distribution Date for such final distribution, in proportion to the
Percentage Interests of their respective Investor Certificates, an amount
equal to (i) if such final distribution is not being made pursuant to the
retransfer to the Servicer pursuant to Section 10.01(a)(i), the amount
required to be distributed to Investor Certificateholders pursuant to Section
5.01 for such Distribution Date and (ii) if such final distribution is being
made pursuant to such retransfer, the amount specified in
Section 10.01(a)(i).  The distribution on such final Distribution Date
pursuant to a retransfer pursuant to Section 10.01(a)(i) shall be in lieu of
the distribution otherwise required to be made on such Distribution Date in
respect of the Certificates.  On the final Distribution Date prior to having
made the distributions called for above, the Trustee will withdraw from the
Certificate Account and remit to the Certificate Insurer the lesser of (x)
the amount available for distribution on such final Distribution Date, net of
any portion thereof necessary to pay the amounts described in clauses (d)(i)
and (ii) above and (y) the unpaid amounts due and owing to the Certificate
Insurer for unpaid premiums and unreimbursed draws on the Certificate
Insurance Policy, together with interest thereon as provided under the
Insurance Agreement.

     (e)  In the event that all of the Investor Certificateholders shall not
surrender their Investor Certificates for final payment and cancellation on
or before such final Distribution Date, the Trustee shall on such date cause
all funds in the Certificate Account not distributed in final distribution to
the Certificate Insurer or Investor Certificateholders to be withdrawn
therefrom and credited to the remaining Investor Certificateholders by
depositing such funds in a separate escrow account for the benefit of such
Investor Certificateholders and the Servicer (if the Servicer has exercised
its right to retransfer the Mortgage Loans) or the Trustee (in any other
case) shall give a second written notice to the remaining Investor
Certificateholders to surrender their Investor Certificates for cancellation
and receive the final distribution with respect thereto.  If within one year
after the second notice all the Investor Certificates shall not have been
surrendered for cancellation, any funds deposited in such escrow account and
remaining unclaimed shall be paid by the Trustee to the Servicer and
thereafter Investor Certificateholders shall look only to the Servicer with
respect to any claims in respect of such funds.

     Section 10.02.  Termination by Certificate Insurer. 
                     ----------------------------------

     In the event the Servicer does not exercise its option to terminate the
Trust Fund pursuant to this Article X, the Certificate Insurer may do so on
the same terms.

                                  ARTICLE XI

                          Rapid Amortization Events

     Section 11.01.  Rapid Amortization Events
                     -------------------------

     If any one of the following events shall occur during the Managed
Amortization Period:

     (a)  failure on the part of the Servicer (i) to make any payment or
deposit required by the terms of this Agreement, on or before the date
occurring _____ (__) Business Days after the date such payment or deposit is
required to be made herein, or (ii) duly to observe or perform in any
material respect the covenants set forth in Section 2.04 or (iii) duly to
observe or perform in any material respect any other covenants or agreements
of the Servicer set forth in this Agreement, which failure, in each case,
materially and adversely affects the interests of the Certificateholders or
the Certificate Insurer and which, in the case of clause (iii), continues
unremedied and continues to affect materially and adversely the interests of
the Certificateholders for a period of _____ (__) days after the date on
which written notice of such failure, requiring the same to be remedied,
shall have been given to the Servicer by the Trustee, or to the Servicer and
the Trustee by the Certificate Insurer or the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than ____%;

     (b)  any representation or warranty made by the Servicer in this
Agreement shall prove to have been incorrect in any material respect when
made, as a result of which the interests of the Investor Certificateholders
or the Certificate Insurer are materially and adversely affected and which
continues to be incorrect in any material respect and continues to affect
materially and adversely the interests of the Investor Certificateholders or
the Certificate Insurer for a period of sixty (60) days after the date on
which written notice of such failure, requiring the same to be remedied,
shall have been given to the Servicer by the Trustee, or to the Servicer and
the Trustee by either the Certificate Insurer or the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than ___%;
provided, however, that a Rapid Amortization Event pursuant to this
subparagraph (b) shall not be deemed to have occurred hereunder if the
Servicer has accepted retransfer of the related Mortgage Loan or Mortgage
Loans during such period (or such longer period (not to exceed an additional
__ days) as the Trustee, with the consent of the Certificate Insurer, may
specify) in accordance with the provisions hereof;

     (c)  the Transferor or the Servicer shall go into liquidation, consent
to the appointment of a conservator or receiver or liquidator or similar
person in any insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceedings of or relating to the Transferor or the
Servicer or of or relating to all or substantially all of its property, or a
decree or order of a court or agency or supervisory authority having
jurisdiction in the premises for the appointment of a conservator, receiver,
liquidator or similar person in any insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings, or for the
winding-up or liquidation of its affairs, shall have been entered against the
Transferor or the Servicer and such decree or order shall have remained in
force undischarged or unstayed for a period of thirty (__) days; or the
Transferor or the Servicer shall admit in writing its inability to pay its
debts generally as they become due, file a petition to take advantage of any
applicable insolvency or reorganization statute, make an assignment for the
benefit of its creditors or voluntarily suspend payment of its obligations;

     (d)  the Trust shall become subject to registration as an "investment
company" under the Investment Company Act of 1940, as amended;

     (e)  any Event of Default shall occur;

     (f)  the aggregate of Insured Payments under the Certificate Insurance
Policy exceeds ___% of the Pool Balance as of the Cut-off Date; or

     (g)  the Transferor or the Servicer becomes subject to a tax lien and
not released within sixty (60) days of its attachment;
then, in the case of any event described in subparagraph (a), (b) or (e)
after the applicable grace period, if any, set forth in such subparagraphs,
either the Certificate Insurer, the Trustee or the Holders of Investor
Certificates evidencing Percentage Interests aggregating more than ___%, with
the consent of the Certificate Insurer, by notice given in writing to the
Transferor and the Servicer (and to the Trustee if given by either the
Certificate Insurer or the Investor Certificateholders) may declare that an
early amortization event (a "Rapid Amortization Event") has occurred as of
the date of such notice, and in the case of any event described in
subparagraphs (c), (d), (f) or (g), a Rapid Amortization Event shall occur
without any notice or other action on the part of the Trustee, the
Certificate Insurer or the Investor Certificateholders, immediately upon the
occurrence of such event.

     Section 11.02.   Additional Rights Upon an Insolvency Event.
                      ------------------------------------------

     (a)  If the Transferor goes into liquidation or consents to the
appointment of a conservator or receiver or liquidator or similar person in
any insolvency, readjustment of debt, marshalling of assets and liabilities
or similar proceedings of or relating to the Transferor or of or relating to
all or substantially all its property, or a decree or order of a court or
agency or supervisory authority having jurisdiction in the premises for the
appointment of a conservator or receiver or liquidator or similar person in
any insolvency, readjustment of debt, marshalling of assets and liabilities
or similar proceedings, or for the winding-up or liquidation of its affairs,
shall have been entered against the Transferor and such decree shall have
remained in force undischarged or unstayed for a period of 30 days; or the
Transferor shall admit in writing its inability to pay its debts generally as
they become due, file a petition to take advantage of any applicable
insolvency or reorganization statute, make an assignment for the benefit of
its creditors or voluntarily suspend payment of its obligations (such
voluntary liquidation, appointment, entering of such decree, admission,
filing, making, suspension or violation or other event described above, an
"Insolvency Event"), (i) the Transferor shall on the day of such appointment,
voluntary liquidation, entering of such decree, admission, filing, making,
suspension or inability, as the case may be (the "Appointment Day"), promptly
give notice to the Trustee and the Certificate Insurer of such Insolvency
Event, and (ii) the arrangement among the Certificateholders and the
Transferor shall dissolve and the Trust shall be liquidated in accordance
with the following procedures.  The Transferor shall on the Appointment Day
immediately cease to transfer Additional Balances to the Trust. 
Notwithstanding any cessation of the transfer to the Trust of Additional
Balances, Additional Balances transferred to the Trust prior to the
occurrence of such Insolvency Event or violation, and Principal Collections
and Interest Collections, whenever created, accrued in respect of such
Mortgage Loans shall continue to be a part of the Trust, and shall continue
to be allocated and paid in accordance with Article IV.  Within _______ (__)
days of the Appointment Day, the Trustee shall (i) publish a notice in an
authorized newspaper that an Insolvency Event has occurred and that the
Trustee intends to sell, dispose of or otherwise liquidate the Trust assets
on commercially reasonable terms and in a commercially reasonable manner and
(ii) send written notice to the Certificateholders describing the provisions
of this Section 11.02 and requesting instructions from such Holders.  Unless
within ___________ (__) days from the day notice pursuant to clause (i) above
is first published the Trustee shall have received written instructions from
Holders of Investor Certificates evidencing more than ____% of the aggregate
Percentage Interests to the effect that such Certificateholders disapprove of
the liquidation of the Trust assets, the Trustee shall sell, dispose of or
otherwise liquidate the Trust assets in a commercially reasonable manner and
on commercially reasonable terms, which shall include the solicitation of
competitive bids.  The Trustee may obtain a prior determination from any such
conservator, receiver or liquidator that the terms and manner of any proposed
sale, disposition or liquidation are commercially reasonable.  The provisions
of Sections 11.01 and 11.02 shall not be deemed to be mutually exclusive.

     (b)  The proceeds from the sale, disposition or liquidation of the Trust
assets pursuant to subsection (a) above shall be treated as collections on
the Mortgage Loans received during the Rapid Amortization Period; provided,
however, that such proceeds will, based on amounts specified in writing to
the Servicer to the Trustee, first be paid to the Certificate Insurer to 
reimburse the Certificate Insurer for previously unreimbursed Insured
Payments and other amounts owing under the Insurance Agreement and second be
paid to the Trustee in reimbursement of expenses incurred in connection with
the sale, disposition or liquidation of the Trust assets pursuant to Section
11.02(a); and provided, further, that the Fixed Allocation Percentage of such
remaining proceeds shall be paid to Investor Certificateholders in the
following amounts and order of priority:

            (i)  all accrued and unpaid interest on the Certificate Principal
     Balance through the Accrual Period immediately preceding the
     Distribution Date on which such proceeds are distributed to the Investor
     Certificateholders; and

           (ii)  an amount of principal up to the Certificate Principal
     Balance.

The Certificate Insurance Policy will not cover any shortfall in the event
such proceeds are insufficient to make a full distribution to Investor
Certificateholders pursuant to Section 11.02(b).  On the day following the
final Distribution Date on which such proceeds are distributed to the
Investor Certificateholders, the Trust shall terminate.

     (c)  The Trustee may appoint an agent or agents to assist with its
responsibilities pursuant to this Article XI with respect to competitive bids
or any other of its duties.

                                 ARTICLE XII

                           Miscellaneous Provisions

     Section 12.01.  Amendment.  
                     ---------

     This Agreement may be amended from time to time by the Servicer, the
Transferor and the Trustee,  with the consent of the Certificate Insurer so
long as such consent is not unreasonably withheld and without the consent of
any of the Certificateholders, (i) to cure any ambiguity or mistake, (ii) to
correct or supplement any provisions herein or therein which may be
inconsistent with any other provisions herein or therein, as the case may be,
or (iii) to add or delete any other provisions not inconsistent herewith with
respect to matters or questions arising under this Agreement, including
provisions relating to the issuance of definitive Certificates to Certificate
Owners in the event that book-entry registration of Investor Certificates is
no longer permitted; provided, however, that in each case such action shall
not, as evidenced by an Opinion of Counsel, adversely affect in any material
respect the interests of any Certificateholder.

     This Agreement may also be amended from time to time by the Servicer,
the Transferor and the Trustee, with the consent of the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than ___%
and the consent of the Certificate Insurer, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of this Agreement or the Certificate Insurance Policy, or of modifying in any
manner the rights of the Holders of Certificates; provided, however, that no
such amendment shall (a) reduce in any manner the amount of, or delay the
timing of, collections of payments on Mortgage Loans or distributions which
are required to be made on any Certificate without the consent of the Holder
of such Certificate or (b) reduce the aforesaid percentage required to
consent to any such amendment, without the consent of the Holders of all
Investor Certificates then outstanding.

     Notwithstanding the foregoing, the Agreement may not be amended unless,
in connection with such amendment, an Opinion of Counsel is furnished to the
Trustee that such amendment will not (i) adversely affect the status of the
Investor Certificates as debt; (ii) result in the Trust being taxed at the
entity level; or (iii) result in the Trust being taxed as a taxable mortgage
pool (as defined in Section 7701(i) of the Code).

     Not later than the time of obtaining any such consent the Trustee shall
furnish written notification of the substance of such amendment to each
Rating Agency.  Promptly after the execution of any such amendment or con-
sent, the Trustee shall furnish written notification of the substance of such
amendment to each Certificateholder.

     It shall not be necessary for the consent of Certificateholders under
this Section 12.01 to approve the particular form of any proposed amendment
or consent, but it shall be sufficient if such consent shall approve the
substance thereof.  The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable requirements as the Trustee may prescribe.

     In connection with any amendment pursuant to this Section 12.01, the
Trustee shall be entitled to receive an Opinion of Counsel to the effect that
such amendment is authorized or permitted by this Agreement. In no event
shall any Opinion of Counsel provided pursuant to this Section 12.01 be an
expense of the Trustee.

     Section 12.02.  Recordation of Agreement.  
                     ------------------------

     This Agreement is subject to recordation in all appropriate public
offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages
are situated, and in any other appropriate public recording office or
elsewhere, such recordation to be effected by the Servicer and at its expense
on direction by the Trustee, but only upon direction of the Trustee
accompanied by an Opinion of Counsel to the effect that such recordation
materially and beneficially affects the interests of Certificateholders.

     For the purpose of facilitating the recordation of this Agreement as
herein provided and for other purposes, this Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts
shall be deemed to be an original, and such counterparts shall constitute but
one and the same instrument.

     Section 12.03.  Limitation on Rights of Certificateholders.  
                     ------------------------------------------
     The death or incapacity of any Certificateholder shall not operate to
terminate this Agreement or the Trust Fund, nor entitle such
Certificateholder's legal representatives or heirs to claim an accounting or
to take any action or commence any proceeding in any court for a partition or
winding up of the Trust Fund, nor otherwise affect the rights, obligations
and liabilities of the parties hereto or such party.

     No Certificateholder shall have any right to vote (except as provided in
Section 12.01) or in any manner otherwise control the operation and
management of the Trust Fund, or the obligations of the parties hereto, nor
shall anything herein set forth, or contained in the terms of the
Certificates, be construed so as to constitute the Certificateholders from
time to time as partners or members of an association; nor shall any
Certificateholder be under any liability to any third person by reason of any
action taken by the parties to this Agreement pursuant to any provision
hereof.

     No Certificateholder shall have any right by virtue or by availing
itself of any provisions of this Agreement to institute any suit, action or
proceeding in equity or at law upon or under or with respect to this
Agreement, unless such Holder previously shall have given to the Trustee a
written notice of default and of the continuance thereof, as hereinbefore
provided, and unless also the Holders of Investor Certificates evidencing
Percentage Interests aggregating not less than ___% shall have made written
request upon the Trustee to institute such  action, suit or proceeding in its
own name as Trustee hereunder and shall have offered to the Trustee such
reasonable indemnity as it may require against the costs, expenses and
liabilities to be incurred therein or thereby, and the Trustee, for __ days
after its receipt of such notice, request and offer of indemnity, shall have
neglected or refused to institute any such action, suit or proceeding.  Each
Certificateholder expressly covenants with every other Certificateholder and
the Trustee that no one or more Holders of Certificates shall have any right
in any manner whatever by virtue or by availing itself or themselves of any
provisions of this Agreement to affect, disturb or prejudice the rights of
the Holders of any other of the Certificates, or to obtain or seek to obtain
priority over or preference to any other such Holder, or to enforce any right
under this Agreement, except in the manner herein provided and for the equal,
ratable and common benefit of all Certificateholders.  For the protection and
enforcement of the provisions of this Section 12.03, each and every
Certificateholder and the Trustee shall be entitled to such relief as can be
given either at law or in equity.

     Section 12.04. (Reserved).

     (Section 12.05.  The Certificate Insurer.  
                      -----------------------

     The Certificate Insurer is a third-party beneficiary of this Agreement. 
Any right conferred to the Certificate Insurer shall be suspended during any
period in which the Certificate Insurer is in default in its payment
obligations under the Certificate Insurance Policy.  During any period of
suspension the Certificate Insurer's rights hereunder shall vest in the
Holders of the Investor Certificates and shall be exercisable by the Holders
of at least a majority in Percentage Interest of the outstanding Investor
Certificates.  At such time as the Investor Certificates are no longer
outstanding hereunder and the Certificate Insurer has been reimbursed for all
Insured Payments to which it is entitled hereunder and has been paid all
Premium Amounts due and owing under the Insurance Agreement, the Certificate
Insurer's rights hereunder shall terminate.)

     Section 12.06.  Governing Law.  
                     -------------

     THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK (WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES AND THE
APPLICATION OF THE LAWS OF ANY OTHER JURISDICTION), AND THE OBLIGATIONS,
RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

     Section 12.07.  Notices.  
                     -------

     All demands, notices and communications hereunder shall be in writing
and shall be deemed to have been duly given when delivered at or mailed by
certified mail, return receipt requested, to (a) in the case of the Servicer,
_______________________________________, Attention: General Counsel, (b) in
the case of the Transferor, Merrill Lynch Mortgage Investors, Inc.,
Attention: President, (c) in the case of the Trustee, at the Corporate Trust
Office, (d) ______________________________________, or, as to each party, at
such other address as shall be designated by such party in a written notice
to each other party.  Any notice required or permitted to be mailed to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register.  Any notice so
mailed to a Certificateholder within the time prescribed in this Agreement
shall be conclusively presumed to have been duly given, whether or not the
Certificateholder receives such notice.

     Section 12.08.  Severability of Provisions.  
                     --------------------------
     If any one or more of the covenants, agreements, provisions or terms of
this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the other provisions
of this Agreement or of the Certificates or the rights of the Holders
thereof.

     Section 12.09.  Assignment.  
                     ----------

     Notwithstanding anything to the contrary contained herein, except as
provided in Sections 7.02 and 7.04, this Agreement may not be assigned by the
Transferor or the Servicer without the prior written consent of Holders of
Investor Certificates evidencing Percentage Interests aggregating not less
than ___%.

     Section 12.10.  Certificates Nonassessable and Fully Paid.  
                     -----------------------------------------

     The parties agree that the Certificateholders shall not be personally
liable for obligations of the Trust Fund, that the beneficial ownership
interests represented by the Certificates shall be nonassessable for any
losses or expenses of the Trust Fund or for any reason whatsoever, and that
Certificates upon execution, countersignature and delivery thereof by the
Trustee pursuant to Section 6.01 are and shall be deemed fully paid.

     Section 12.11.  Counterparts.
                     ------------

     This instrument may be executed in any number of counterparts, each of
which so executed shall be deemed to be an original, but all such
counterparts shall together constitute but one and the same instrument.

     Section 12.12.  Effect of Headings and Table of Contents.
                     ----------------------------------------

     The Article and Section headings herein and the Table of Contents are
for convenience only and shall not affect the construction hereof.

     Section 12.13.  Third Party Beneficiary.
                     -----------------------

     This Agreement shall inure to the benefit of and be binding upon the
parties hereto, and, in addition, shall inure to the benefit of
Certificateholders and, to the extent provided herein, the Certificate
Insurer and their respective successors and permitted assigns.  Except as
otherwise provided in this Agreement, no other Person shall have any right or
obligation hereunder.

     Section 12.14.  Merger and Integration.
                     ----------------------

     Except as specifically stated otherwise herein, this Agreement sets
forth the entire understanding of the parties relating to the subject matter
hereof, and all prior understandings, written or oral, and all
contemporaneous oral understandings, are superseded by this Agreement.  This
Agreement may not be modified, amended, waived or supplemented except as
provided herein.


                            *          *         *



     IN WITNESS WHEREOF, the Servicer, the Transferor and the Trustee have
caused this Agreement to be duly executed by their respective officers all as
of the day and year first above written.


                              _____________________________


                              By                            
                                ----------------------------
                                Name: 
                                Title: 


                              MERRILL LYNCH MORTGAGE INVESTORS, INC.


                              By                              
                                ------------------------------
                                Name: 
                                Title: 

                              __________________________
                                 as Trustee


                              By                          
                                --------------------------
                                Name: 
                                Title: 




State of            )
                     ) ss.:
County of           )


          On the __th day of ________, 199_ before me, a notary public in and
for the State of __________, personally appeared ______________, known to me
who, being by me duly sworn, did depose and say that s/he is located at
_______________________; that s/he is a _______________________________ of
________________, a corporation formed under the laws of the State of
_________, one of the parties that executed the foregoing instrument; and
that he signed his name thereto by order of the Board of Directors of said
corporation.


                                                              
                              --------------------------------
                                        Notary Public

(Notarial Seal)





State of            )
                     ) ss.:
County of           )


          On the ___th day of ____, 199__ before me, a notary public in and
for the State of ________, personally appeared (name), known to me who, being
by me duly sworn, did depose and say that she is located at
________________________,
_____________________; that s/he is an (title) of Merrill Lynch Mortgage
Investors, Inc., a corporation formed under the laws of the State of
________________, one of the parties that executed the foregoing instrument;
and that s/he signed her name thereto by order of the Board of Directors of
said corporation.


                                                              
                              --------------------------------
                                        Notary Public

(Notarial Seal)




State of            )
                     ) ss.:
County of           )


          On the _____th day of (month), 199____ before me, a notary public
in and for the State of ____________, personally appeared
(name_________________) known to me who, being by me duly sworn, did depose
and say that s/he is located at (address _______________; that s/he is an
(title _______________ ) of ___________________________, one of the parties
that executed the foregoing instrument; and that s/he signed her name thereto
under authority granted by the Board of Directors of said Bank.


                                                                   
- -------------------------------------------------------------------
                              Notary Public


(Notarial Seal)





                                  EXHIBIT A


UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY TO THE TRUSTEE OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN
THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY), ANY TRANSFER, PLEDGE OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE
THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



Initial Certificate Principal 
Balance of this Investor 
Certificate                   :         $

Certificate Rate              :         Variable

Original Certificate Principal
Balance of all Investor 
Certificates                  :         $

CUSIP No.                     :

Date of Pooling and 
Servicing Agreement           :

Certificate No.               :         1

Cut-Off Date                  :

First Distribution
Date:                         :

Stated Maturity Date          :




        _________________ HOME EQUITY LOAN ASSET BACKED CERTIFICATES,
                                SERIES 199_-_
                             INVESTOR CERTIFICATE

          evidencing a percentage interest in the distributions
          allocable to the Investor Certificates evidencing an
          undivided interest in a Trust consisting primarily of a
          pool of adjustable rate home equity revolving credit line
          loans serviced by

                          __________________________
     This Certificate does not represent an obligation of or interest in
Merrill Lynch Mortgage Investors, Inc. (the "Transferor"),
____________________________ or the Trustee referred to below or any of their
affiliates.  Neither this Certificate nor the Mortgage Loans are guaranteed
or insured by any governmental agency or instrumentality.

     This certifies that CEDE & CO. is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the Initial
Certificate Principal Balance of this Certificate by the Original Certificate
Principal Balance of all Investor Certificates) in certain monthly
distributions with respect to a Trust consisting primarily of a pool of home
equity revolving credit line loans (the "Mortgage Loans"), transferred by the
Transferor to the Trustee and serviced by ___________________________ (in
such capacity, the "Servicer", including any successor Servicer under the
Agreement referred to below).  The Trust was created pursuant to a Pooling
and Servicing Agreement dated as specified above (the "Agreement") among the
Transferor, the Servicer, and _____________________, as trustee (the
"Trustee"), a summary of certain of the pertinent provisions of which is set
forth hereafter.  To the extent not defined herein, the capitalized terms
used herein have the meanings assigned in the Agreement.  This Certificate is
issued under and is subject to the terms, provisions and conditions of the
Agreement, to which Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

     This Certificate is one of the Investor Certificates from a duly
authorized issue of Certificates designated as _________________ Home Equity
Loan Asset Backed Certificates, Series 199_-_, representing, to the extent
specified in the Agreement, an undivided interest in: (i) the Mortgage Loans,
to the extent of their Trust Balances, and the proceeds thereof, (ii)
collections in respect of the Trust's interest in the Mortgage Loans received
on or after the Cut-off Date, (iii) an irrevocable and unconditional limited
financial guarantee insurance policy (the "Policy"), (iii) property that
secured a Mortgage Loan and which has been acquired by foreclosure or deed in
lieu of foreclosure or otherwise, (iv) the interest of the Trust in certain
hazard insurance policies covering the Mortgaged Properties, and (v) certain
other property relating to the Mortgage Loans (collectively, the "Trust
Assets").

     On each Distribution Date, the Trustee shall distribute to each Investor
Certificateholder of record on the related Record Date (other than the final
distribution) by check mailed to such Certificateholder at the address
appearing in the Certificate Register, or upon written request of a Holder of
an Investor Certificate received by the Trustee at least five Business Days
prior to the related Record Date, by wire transfer (but only if such Certifi-
cateholder is the Depository or such Certificateholder owns of record one or
more Investor Certificates which have principal denominations aggregating at
least $5,000,000), or by such other means of payment as such Certifi-
cateholder and the Trustee shall agree. Distributions among Investor
Certificateholders shall be made in proportion to the Percentage Interests
evidenced by the Investor Certificates held by such Investor
Certificateholders.  Notwithstanding the above, the final distribution on
this Certificate will be made after due notice by the Trustee, of the
pendency of such distribution, and only upon presentation and surrender of
this Certificate at the office or agency appointed by the Trustee for that
purpose.

          Pursuant to the terms of the Agreement, a distribution will be made
on the __th day of each month or if such day is not a Business Day, then on
the next succeeding Business Day (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last day preceding
the month of such Distribution Date (the "Record Date"), in an amount equal
to the product of the Percentage Interest evidenced by this Certificate and
the amount required to be distributed to Holders of Investor Certificates on
such Distribution Date under the terms of the Agreement.  

          The Certificates are limited in right of payment to certain
payments on and collections in respect of the Mortgage Loans, all as more
specifically set forth in the Agreement.  The Certificateholder, by its
acceptance of this Certificate, agrees that it will look solely to the funds
on deposit in the Certificate Account for payment hereunder, and that the
Trustee in its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

          As provided in the Agreement, withdrawals from the Certificate
Account may be made from time to time for purposes other than distributions
to the Investor Certificateholders and, subject to certain conditions in the
Agreement, Mortgage Loans may, at the election of the Transferor, be removed
from the Trust and transferred to the Transferor (as defined in the
Agreement).

          This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

          It is the intention of the Transferor and the Investor
Certificateholders that the Investor Certificates will be indebtedness for
federal, state and local income and franchise tax purposes and for purposes
of any other tax imposed on or measured by income.  The Transferor, the
Trustee and the Holder of this Certificate (or Certificate Owner) by
acceptance of this Certificate (or, in the case of a Certificate Owner, by
virtue of such Certificate Owner's acquisition of a beneficial interest
herein) agrees to treat the Investor Certificates (or beneficial interest
therein), for purposes of federal, state and local income or franchise taxes
and any other tax imposed on or measured by income, as indebtedness secured
by the Trust Assets and to report the transactions contemplated by the
Agreement on all applicable tax returns in a manner consistent with such
treatment.  Each Holder of this Certificate agrees that it will cause any
Certificate Owner acquiring an interest in this Certificate through it to
comply with the Agreement as to treatment as indebtedness for federal, state
and local income and franchise tax purposes and for purposes of any other tax
imposed on or measured by income.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Transferor, the Servicer and the Trustee, and the rights of the
Certificateholders under the Agreement, at any time by the Transferor, the
Servicer and the Trustee with the consent (i) of the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than ___%
and (ii) of the Certificate Insurer.  Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate.  The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Investor Certificates.

     As provided in the Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registrable in the Certificate
Register of the Certificate Registrar upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the
Certificate Registrar for such purpose, accompanied by a written instrument
of transfer in form satisfactory to the Trustee, if so required by the
Trustee, be duly executed by the Holder hereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of
authorized denominations, if applicable, and evidencing the same aggregate
Percentage Interest will be issued to the designated transferee or
transferees.

     The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of a like tenor in authorized
denominations (in the case of the Investor Certificates) and evidencing the
same aggregate Percentage Interest, as requested by the Holder surrendering
the same.

     No service charge will be made for any such registration of transfer or
exchange, but the Trustee or the Certificate Registrar may require payment of
a sum sufficient to cover any tax or other governmental charge payable in
connection therewith.

     The Trustee, the Transferor, the Servicer, the Certificate Insurer and
the Certificate Registrar and any agent of the foregoing may treat the Person
in whose name this Certificate is registered as the owner hereof for all
purposes, and neither the Trustee, the Transferor, the Servicer, the
Certificate Insurer, the Certificate Registrar nor any such agent shall be
affected by any notice to the contrary.

     The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (A) payment in
full of all amounts owing to the Certificate Insurer and (B) the earliest of:
(i) the retransfer to the Servicer of the Investor Certificateholders'
interest in each Mortgage Loan and all property acquired in respect of any
Mortgage Loan remaining in the Trust Fund for an amount equal to the sum of
(a) the Certificate Principal Balance, (b) accrued and unpaid Certificate
Formula Interest through the day preceding the final Distribution Date, (c)
any Unpaid Certificate Interest Shortfall, and (d) any accrued and unpaid
Investor Loss Reduction Amounts through the day preceding such final
Distribution Date;  (ii) the day following the Distribution Date on which the
distribution made to Investor Certificateholders has reduced the Certificate
Principal Balance to zero; (iii) the final payment or other liquidation (or
any Monthly Advance with respect thereto) of the Trust Balance of the last
Mortgage Loan remaining in the Trust Fund (including without limitation the
disposition of the Mortgage Loans) or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan; and (iv) the Stated Maturity Date.

     The Servicer, or in the event the Servicer does not exercise its option
to terminate the Trust Fund, the Certificate Insurer, may effect an early
retirement of the Certificates by paying the retransfer price and accepting
retransfer of the Trust Assets pursuant to the terms of the Agreement on any
Distribution Date after the Certificate Principal Balance is less than or
equal to ___% of the Original Investor Certificate Principal Balance and all
amounts due and owing to the Certificate Insurer have been paid; provided,
however, that in no event shall the Trust continue beyond the expiration of
21 years from the death of certain person named in the Agreement.  Upon
retirement of the Certificates in accordance with Section 10.01 of the
Agreement, the Trustee shall execute such documents and instruments of
transfer presented by the Servicer or Certificate Insurer and take such other
actions as the Servicer or Certificate Insurer may reasonably request to
effect the retransfer of the Mortgage Loans to the Servicer or Certificate
Insurer.

     Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

     This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually  countersigned by an
authorized officer of the Trustee.


     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed as of the date set forth.

Dated:


                                   _____________________,
                                   not in its individual capacity but solely
                                   as Trustee



                                                                 
                                   ------------------------------
                              Authorized Officer


Countersigned:
_______________________,




By:                                  
     --------------------------------
     Authorized Officer of
     _________________________________, 


     not in its individual capacity
     but solely as Trustee





                                  EXHIBIT B


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE INVESTOR
CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS
OR IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION
UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 6.05 OF THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN.  

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS
THE TRANSFEREE DELIVERS TO THE TRUSTEE EITHER A REPRESENTATION LETTER TO THE
EFFECT THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, THAT IF SUCH
TRANSFEREE IS AN INSURANCE COMPANY THAT THE TRANSFEREE IS AN INSURANCE
COMPANY WHICH IS PURCHASING THIS CERTIFICATE WITH FUNDS CONTAINED IN AN
"INSURANCE COMPANY GENERAL ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e)
OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE
PURCHASE AND HOLDING OF THIS CERTIFICATE ARE COVERED UNDER PTCE 95-60 OR A
PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR AN OPINION OF COUNSEL IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 6.05(c) OF THE AGREEMENT REFERRED
TO HEREIN.  NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY HEREIN, ANY
PURPORTED TRANSFER OF THIS CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT
PLAN SUBJECT TO ERISA OR TO THE CODE WITHOUT THE OPINION OF COUNSEL
SATISFACTORY TO THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO
EFFECT.



Date of Pooling and Servicing
Agreement:                              :

Cut-off Date                            :

Percentage Interest                     :    100%

Certificate No.                         :    1

First Distribution Date                 :

Stated Maturity Date                    :



       _________________ HOME MORTGAGE LOAN ASSET BACKED CERTIFICATES,
                                SERIES 199_-_
                            TRANSFEROR CERTIFICATE

          evidencing a percentage interest in the distributions
          allocable to the Transferor Certificates evidencing an
          undivided interest in a Trust consisting primarily of a
          pool of adjustable rate home equity loan revolving credit
          line loans serviced by



                        _____________________________

     This Certificate does not represent an obligation of or interest in
Merrill Lynch Mortgage Investors, Inc. (the "Transferor"),
___________________________ or the Trustee referred to below or any of their
affiliates.  Neither this Certificate nor the underlying Trust Assets are
guaranteed or insured by any governmental agency or instrumentality.

     This certifies that ___________________________ is the registered owner
of the Percentage Interest evidenced by this Certificate in the entire
interest not allocated to the Investor Certificates in certain monthly
distributions with respect to a Trust consisting primarily of a pool of
mortgage loans (the "Mortgage Loans"), sold by the Transferor and serviced by
__________________ (the "Servicer", including any successor Servicer under
the Agreement referred to below).  The Trust was created pursuant to a
Pooling and Servicing Agreement dated as specified above (the "Agreement")
among the Transferor, the Servicer, and ___________________________________,
as trustee (the "Trustee"), a summary of certain of the pertinent provisions
of which is set forth hereafter.  To the extent not defined herein, the
capitalized terms used herein have the meanings assigned in the Agreement. 
This Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this
Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     This Certificate evidences a Transferor Certificate from a duly
authorized issue of Certificates designated as _________________ Home Equity
Loan Asset Backed Certificates, Series 199_-_, and representing, to the
extent specified in the Agreement, an undivided ownership interest in: (i)
the Mortgage Loans, to the extent of their Trust Balances, and the proceeds
thereof, (ii) collections in respect of the Trust's interest in the Mortgage
Loans received on or after the Cut-off Date, (iii) property that secured a
Mortgage Loan and which has been acquired by foreclosure or deed in lieu of
foreclosure or otherwise, (iv) the interest of the Trust in certain hazard
insurance policies covering the Mortgaged Properties, and (v) certain other
property relating to the Mortgage Loans (collectively, the "Trust Assets").

     The certificates are limited in right of payment to certain payments on
and collections in respect of the Trust Assets, all as more specifically set
forth in the Agreement.  The Certificateholder, by its acceptance of this
Certificate, agrees that it will look solely to the funds available in
accordance with the terms of the Agreement for payment hereunder and that the
Trustee in its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

     This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Transferor, the Servicer and the Trustee, and the rights of the
Certificateholders under the Agreement, at any time by the Transferor, the
Servicer and the Trustee with the consent (i) of the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than 66%
and (ii) of the Certificate Insurer.  Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate.  The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Investor Certificates.

     No transfer of a Transferor Certificate shall be made unless such
transfer is exempt from the registration requirements of the Securities Act
of 1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws.  There shall be delivered to the Trustee
and the Servicer a written Opinion of Counsel acceptable to and in form and
substance satisfactory to the Trustee and the Servicer that such transfer may
be made pursuant to an exemption, describing the applicable exemption and the
basis therefor, from which Act and laws or is being made pursuant to said Act
and laws, which Opinion of Counsel shall not be an expense of the Trustee or
the Servicer, and the Trustee and the Servicer shall require the transferee
to execute an investment letter acceptable to and in form and substance
satisfactory to the Trustee and the Servicer certifying to the Trustee and
the Servicer the facts surrounding such transfer, which Investment letter
shall not be an expense of the Trustee or the Servicer; provided that such
Opinion of Counsel shall not be required in the case of transfers by or to
Merrill Lynch, Pierce, Fenner & Smith Incorporated or an affiliate thereof. 
The Holder of a Transferor Certificate desiring to effect such transfer
shall, and does hereby agree to, indemnify the Trustee, the Servicer and the
Certificate Insurer against any liability that may result if the transfer is
not so exempt or if not made in accordance with such federal and state laws.

     As provided in the Agreement and subject to certain limitations set
forth therein, and subject to the restrictions set forth on the first page
hereof, neither this Certificate nor any legal or beneficial interest herein
may be, directly or indirectly, purchased, transferred, sold, pledged,
assigned or otherwise disposed of, and any proposed transferee hereof shall
not become the registered Holder hereof, without the satisfaction of the
conditions set forth in Section 6.05 of the Agreement.

     No service charge will be made for any such registration of Transfer or
exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

     The Trustee, the Servicer, the Certificate Insurer and the Certificate
Registrar and any agent of the foregoing may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and
neither the Trustee, the Servicer, the Certificate Insurer, the Certificate
Registrar nor any such agent shall be affected by any notice to the contrary.

     The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (A) payment in
full of all amounts owing to the Certificate Insurer and (B) the earliest of:
(i) the retransfer to the Servicer of the Investor Certificateholders'
interest in each Mortgage Loan and all property acquired in respect of any
Mortgage Loan remaining in the Trust Fund for an amount equal to the sum of
(a) the Certificate Principal Balance, (b) accrued and unpaid Certificate
Formula Interest through the day preceding the final Distribution Date, (c)
any Unpaid Certificate Interest Shortfall, and (d) any accrued and unpaid
Investor Loss Reduction Amounts through the day preceding such final
Distribution Date;  (ii) the day following the Distribution Date on which the
distribution made to Investor Certificateholders has reduced the Certificate
Principal Balance to zero; (iii) the final payment or other liquidation (or
any Monthly Advance with respect thereto) of the Trust Balance of the last
Mortgage Loan remaining in the Trust Fund (including without limitation the
disposition of the Mortgage Loans) or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan; and (iv) the Stated Maturity Date.

     The Servicer, or in the event the Servicer does not exercise its option
to terminate the Trust Fund, the Certificate Insurer, may effect an early
retirement of the Certificates by paying the retransfer price and accepting
retransfer of the Trust Assets pursuant to the terms of the Agreement on any
Distribution Date after the Investor Certificate Principal Balance is less
than or equal to ____% of the Original Investor Certificate Principal Balance
and all amounts due and owing to the Certificate Insurer have been paid;
provided, however, that in no event shall the Trust continue beyond the
expiration of 21 years from the death of certain person named in the
Agreement.  Upon retirement of the Certificates in accordance with Section
10.01 of the Agreement, the Trustee shall execute such documents and
instruments of transfer presented by the Servicer or Certificate Insurer and
take such other actions as the Servicer or Certificate Insurer may reasonably
request to effect the retransfer of the Mortgage Loans to the Servicer or
Certificate Insurer.

     Any purported Transfer of a Transferor Certificate in violation of the
restriction on Transfer will be null and void and vest no rights to the
purported Transferee.

     Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

     This Certificate shall not be entitled to any benefit under the
Agreement or be valid for any purpose unless manually  countersigned by an
authorized officer of the Trustee.


     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed as of the date set forth.

Dated:


                                   ______________________ 
                                   not in its individual capacity but solely
                                   as Trustee



                                                                 
                                   ------------------------------
                              Authorized Officer


Countersigned:
__________________________ 




By:                                  
     --------------------------------
     Authorized Officer of
     ___________________________________, 
     not in its individual capacity
     but solely as Trustee





                                  EXHIBIT C
 

                       REVERSE OF INVESTOR CERTIFICATE



          This Certificate is one of a duly authorized issue of Certificates
designated as _________________ Home Equity Loan Asset Backed Certificates,
Series 199_-_ (herein called the "Certificates"), and representing, to the
extent specified in the Agreement, an undivided interest in: (i) the Trust
Balances of the Mortgage Loans and the proceeds thereof, (ii) collections in
respect of the Trust's interest in the Mortgage Loans received on or after
the Cut-off Date, (iii) an irrevocable and unconditional limited financial
guarantee insurance policy (the "Policy"), (iii) property that secured a
Mortgage Loan and which has been acquired by foreclosure or deed in lieu of
foreclosure or otherwise, (iv) the interest of the Trust in certain hazard
insurance policies covering the Mortgaged Properties, and (v) certain other
property relating to the Mortgage Loans.

          The Certificates are limited in right of payment to certain
payments on and collections in respect of the Mortgage Loans, all as more
specifically set forth in the Agreement.  The Certificateholder, by its
acceptance of this Certificate, agrees that it will look solely to the funds
on deposit in the Certificate Account for payment hereunder and that the
Trustee in its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

          This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

          The Agreement permits, with certain exceptions therein provided,
the amendment thereof and the modification of the rights and obligations of
the Transferor, the Servicer and the Trustee, and the rights of the
Certificateholders under the Agreement, at any time by the Transferor, the
Servicer and the Trustee with the consent (i) of the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than 66%
and (ii) of the Certificate Insurer.  Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate.  The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Investor Certificates.

          As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Certificate Registrar upon surrender of this
Certificate for registration of transfer at the office or agency maintained
by the Certificate Registrar for such purpose, accompanied by a written
instrument of transfer in form satisfactory to the Trustee, if so required by
the Trustee, be duly executed by the Holder hereof or such Holder's attorney
duly authorized in writing, and thereupon one or more new Certificates of
authorized denominations, if applicable, and evidencing the same aggregate
Percentage Interest will be issued to the designated transferee or
transferees.

          The Certificates are issuable only as registered Certificates
without coupons in denominations specified in the Agreement.  As provided in
the Agreement and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of a like tenor in
authorized denominations (in the case of the Investor Certificates) and
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

          No service charge will be made for any such registration of
transfer or exchange, but the Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or other governmental
charge payable in connection therewith.

          The Trustee, the Transferor, the Servicer, the Certificate Insurer
and the Certificate Registrar and any agent of the foregoing may treat the
Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Trustee, the Transferor, the Servicer, the
Certificate Insurer, the Certificate Registrar nor any such agent shall be
affected by any notice to the contrary.

          The obligations and responsibilities created by the Agreement and
the Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (A) payment in
full of all amounts owing to the Certificate Insurer and (B) the earliest of:
(i) the retransfer to the Servicer of the Investor Certificateholders'
interest in each Mortgage Loan and all property acquired in respect of any
Mortgage Loan remaining in the Trust Fund for an amount equal to the sum of
(a) the Certificate Principal Balance, (b) accrued and unpaid Certificate
Formula Interest through the day preceding the final Distribution Date, (c)
any Unpaid Certificate Interest Shortfall, and (d) any accrued and unpaid
Investor Loss Reduction Amounts through the day preceding such final
Distribution Date;  (ii) the day following the Distribution Date on which the
distribution made to Investor Certificateholders has reduced the Certificate
Principal Balance to zero; (iii) the final payment or other liquidation (or
any Monthly Advance with respect thereto) of the Trust Balance of the last
Mortgage Loan remaining in the Trust Fund (including without limitation the
disposition of the Mortgage Loans) or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan; and (iv) the Stated Maturity Date.




                              FORM OF ASSIGNMENT


     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

(PLEASE INSERT SOCIAL SECURITY* OR TAXPAYER IDENTIFICATION NUMBER OF
ASSIGNEE)

___________________
___________________

                                                              
                                                               
- ---------------------------------------------------------------
(Please Print or Typewrite Name and Address of Assignee)



                                                               
- ---------------------------------------------------------------
the within Certificate, and all rights thereunder, and hereby
does irrevocably constitute and appoint



                                                       Attorney
- -------------------------------------------------------
to transfer the within Certificate on the books kept for the
registration thereof, with full power of substitution in the premises.

Dated:

(Signature guaranty)                                      
                              ----------------------------


                              NOTICE: The signature to this assignment
- ------------------------------
must correspond with the name as it appears upon the face of the within
Certificate in every particular, without alteration or enlargement or any
change whatever.


(*This information, which is voluntary, is being requested to ensure that the
assignee will not be subject to backup withholding under Section 3406 of the
Code.)




                                  EXHIBIT D
 

                      REVERSE OF TRANSFEROR CERTIFICATE



          This Certificate is one of a duly authorized issue of Certificates
designated as _________________ Home Equity Loan Asset Backed Certificates,
Series 199_-_ (herein called the "Certificates"), and representing, to the
extent specified in the Agreement, an undivided interest in: (i) the Trust
Balances of the Mortgage Loans and the proceeds thereof, (ii) collections in
respect of the Trust's interest in the Mortgage Loans received on or after
the Cut-off Date, (iii) an irrevocable and unconditional limited financial
guarantee insurance policy (the "Policy"), (iii) property that secured a
Mortgage Loan and which has been acquired by foreclosure or deed in lieu of
foreclosure or otherwise, (iv) the interest of the Trust in certain hazard
insurance policies covering the Mortgaged Properties, and (v) certain other
property relating to the Mortgage Loans.

          The Certificates are limited in right of payment to certain
payments on and collections in respect of the Mortgage Loans, all as more
specifically set forth in the Agreement.  The Certificateholder, by its
acceptance of this Certificate, agrees that it will look solely to the funds
on deposit in the Certificate Account for payment hereunder and that the
Trustee in its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

          This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

          The Agreement permits, with certain exceptions therein provided,
the amendment thereof and the modification of the rights and obligations of
the Transferor, the Servicer and the Trustee, and the rights of the
Certificateholders under the Agreement, at any time by the Transferor, the
Servicer and the Trustee with the consent (i) of the Holders of Investor
Certificates evidencing Percentage Interests aggregating not less than 66%
and (ii) of the Certificate Insurer.  Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate.  The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Investor Certificates.

          As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register of the Certificate Registrar upon surrender of this
Certificate for registration of transfer at the office or agency maintained
by the Certificate Registrar for such purpose, accompanied by a written
instrument of transfer in form satisfactory to the Trustee, if so required by
the Trustee, be duly executed by the Holder hereof or such Holder's attorney
duly authorized in writing, and thereupon one or more new Certificates of
authorized denominations, if applicable, and evidencing the same aggregate
Percentage Interest will be issued to the designated transferee or
transferees.

          The Certificates are issuable only as registered Certificates
without coupons in denominations specified in the Agreement.  As provided in
the Agreement and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of a like tenor in
authorized denominations (in the case of the Investor Certificates) and
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

          No service charge will be made for any such registration of
transfer or exchange, but the Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or other governmental
charge payable in connection therewith.

          The Trustee, the Transferor, the Servicer, the Certificate Insurer
and the Certificate Registrar and any agent of the foregoing may treat the
Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Trustee, the Transferor, the Servicer, the
Certificate Insurer, the Certificate Registrar nor any such agent shall be
affected by any notice to the contrary.

          The obligations and responsibilities created by the Agreement and
the Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (A) payment in
full of all amounts owing to the Certificate Insurer and (B) the earliest of:
(i) the retransfer to the Servicer of the Investor Certificateholders'
interest in each Mortgage Loan and all property acquired in respect of any
Mortgage Loan remaining in the Trust Fund for an amount equal to the sum of
(a) the Certificate Principal Balance, (b) accrued and unpaid Certificate
Formula Interest through the day preceding the final Distribution Date, (c)
any Unpaid Certificate Interest Shortfall, and (d) any accrued and unpaid
Investor Loss Reduction Amounts through the day preceding such final
Distribution Date;  (ii) the day following the Distribution Date on which the
distribution made to Investor Certificateholders has reduced the Certificate
Principal Balance to zero; (iii) the final payment or other liquidation (or
any Monthly Advance with respect thereto) of the Trust Balance of the last
Mortgage Loan remaining in the Trust Fund (including without limitation the
disposition of the Mortgage Loans) or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan; and (iv) the Stated Maturity Date.




                              FORM OF ASSIGNMENT


     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

(PLEASE INSERT SOCIAL SECURITY* OR TAXPAYER IDENTIFICATION NUMBER OF
ASSIGNEE)

___________________
___________________

                                                              

                                                              
- ---------------------------------------------------------------
(Please Print or Typewrite Name and Address of Assignee)


                                                               
- ---------------------------------------------------------------
the within Certificate, and all rights thereunder, and hereby
does irrevocably constitute and appoint


                                                       Attorney
- -------------------------------------------------------
to transfer the within Certificate on the books kept for the
registration thereof, with full power of substitution in the premises.

Dated:

(Signature guaranty)                                      
                              ----------------------------
                              NOTICE: The signature to this assignment
- ------------------------------
must correspond with the name as it appears upon the face of the within
Certificate in every particular, without alteration or enlargement or any
change whatever.


(*This information, which is voluntary, is being requested to ensure that the
assignee will not be subject to backup withholding under Section 3406 of the
Code.)





                         EXHIBIT E

               (FORM OF NOTICE FOR CERTIFICATE
                    INSURANCE POLICY)





                              EXHIBIT F
                              ---------


                            MORTGAGE LOAN SCHEDULE




                                                           Exhibit 5.1





May 23, 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. 333-24327)                   
     ---------------------------------------

Ladies and Gentlemen:

     We have  acted as counsel  for you in  connection with  the Registration
Statement on Form  S-3 (File No.  333-24327) (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
$1,000,000,000 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 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  of  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 Certificates and Notes, 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






                                   May 23, 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. 333-24327)
          -------------------------------------------------------

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.  333-24327)  (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
$1,000,000,000 aggregate principal amount of Asset Backed Securities 
(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") attached as Exhibit B 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 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



                                        May 12, 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. 333-24327)                   
               ---------------------------------------

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 "Certain Federal Income Tax Consequences" in the
Prospectus, all  as part of the Registration Statement  on Form S-3 (File No.
333-24327)  (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 "Certain 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











                                                  Exhibit 99.3








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


                   MERRILL LYNCH MORTGAGE INVESTORS, INC.,

                                as Purchaser,

                                     and

                        ______________________________

                                  as Seller,

                       MORTGAGE LOAN PURCHASE AGREEMENT

                        Dated as of ___________, 199_






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




                              TABLE OF CONTENTS

                                                                         Page
                                                                       ----

ARTICLE I           DEFINITIONS . . . . . . . . . . . . . . . . . . . . .   1

     Section 1.1    Definitions . . . . . . . . . . . . . . . . . . . . .   1


ARTICLE II          SALE OF MORTGAGE LOANS; PAYMENT OF 
                    PURCHASE PRICE  . . . . . . . . . . . . . . . . . . .   1

     Section 2.1    Sale of the Mortgage Loans  . . . . . . . . . . . . .   1
     Section 2.2    Obligations of Seller Upon Sale . . . . . . . . . . .   2
     Section 2.3    Payment of Purchase Price for the Mortgage Loans  . .   4


ARTICLE III         REPRESENTATIONS AND WARRANTIES;
                    REMEDIES FOR BREACH . . . . . . . . . . . . . . . . .   4


     Section 3.1    Seller Representations and Warranties . . . . . . . .   4
     Section 3.2    Seller Representations and Warranties
                    Relating to the Mortgage Loans  . . . . . . . . . . .   6


ARTICLE IV          SELLER'S COVENANTS  . . . . . . . . . . . . . . . . .  12

     Section 4.1    Covenants of the Seller . . . . . . . . . . . . . . .  12


ARTICLE V           SERVICING . . . . . . . . . . . . . . . . . . . . . .  13

     Section 5.1    Servicing . . . . . . . . . . . . . . . . . . . . . .  13


ARTICLE VI          INDEMNIFICATION BY THE SELLER
                    WITH RESPECT TO THE MORTGAGE LOANS  . . . . . . . . .  13

     Section 6.1    Indemnification . . . . . . . . . . . . . . . . . . .  13


ARTICLE VII         TERMINATION . . . . . . . . . . . . . . . . . . . . .  17

     Section 7.1    Termination . . . . . . . . . . . . . . . . . . . . .  17


ARTICLE VIII        MISCELLANEOUS PROVISIONS  . . . . . . . . . . . . . .  17

     Section 8.1    Amendment . . . . . . . . . . . . . . . . . . . . . .  17
     Section 8.2    Governing Law . . . . . . . . . . . . . . . . . . . .  17
     Section 8.3    Notices . . . . . . . . . . . . . . . . . . . . . . .  17
     Section 8.4    Severability of Provisions  . . . . . . . . . . . . .  18
     Section 8.5    Counterparts  . . . . . . . . . . . . . . . . . . . .  18
     Section 8.6    Further Agreements  . . . . . . . . . . . . . . . . .  18
     Section 8.7    Successors and Assigns: Assignment of the
                      Mortgage Loan Purchase Agreement  . . . . . . . . .  18
     Section 8.8    Survival  . . . . . . . . . . . . . . . . . . . . . .  19

     MORTGAGE LOAN PURCHASE AGREEMENT, dated as of _____________, 199_ (this
"Agreement"), between ________________________ (the "Seller") and Merrill
Lynch Mortgage Investors, Inc. (the "Purchaser").

                             W I T N E S S E T H
                            -------------------

     WHEREAS, the Seller is the owner of the notes or other evidence of
indebtedness (the "Mortgage Notes") so indicated on Schedule I hereto, and
Related Documentation (as defined below) (collectively, the "Mortgage
Loans"); and

     WHEREAS, the Seller owns the mortgages (the "Mortgages") on the
properties (the "Mortgaged Properties") securing such Mortgage Loans,
including rights to (a) any property acquired by foreclosure or deed in lieu
of foreclosure or otherwise and (b) the proceeds of any hazard insurance
policies in respect of the Mortgage Loans; and

     WHEREAS, the parties hereto desire that the Seller sell the Mortgage
Loans to the Purchaser pursuant to the terms of this Agreement; and

     WHEREAS, pursuant to the terms of a Pooling and Servicing Agreement
dated as of ________________, 199_ (the "Pooling and Servicing Agreement")
among the Purchaser, as depositor, the Seller, as seller and servicer, and
____________________, as trustee (the "Trustee"), the Purchaser will convey
the Mortgage Loans to the Trust.


     NOW, THEREFORE, in consideration of the mutual covenants herein
contained, the parties hereto agree as follows:

                                  ARTICLE I

                                 DEFINITIONS

     Section 1.1    Definitions.  Capitalized terms used but not defined
herein shall have the meanings assigned thereto in the Pooling and Servicing
Agreement.


                                  ARTICLE II

              SALE OF MORTGAGE LOANS; PAYMENT OF PURCHASE PRICE

     Section 2.1    Sale of the Mortgage Loans.  The Seller, concurrently
                    --------------------------
with the execution and delivery of this Agreement, does hereby sell, assign,
set over, and otherwise convey to the Purchaser, without recourse, all of its
right, title and interest in, to and under the following, whether now
existing or hereafter created: (i) each Mortgage Loan, including its Asset
Balance (including all Additional Balances) and all collections in respect
thereof received on or after the Cut-off Date (excluding payments in respect
of accrued interest due prior to the Cut-off Date or due in the month of
______________); (ii) property that secured a Mortgage Loan that is acquired
by foreclosure or deed in lieu of foreclosure; (iii) the interest of the
Seller in any hazard insurance policies in respect of the Mortgage Loans;
(iv) all rights under any guaranty executed in connection with a Mortgage
Loan; and (v) all proceeds of the foregoing.

     Section 2.2    Obligations of Seller Upon Sale.  In connection with
                    -------------------------------
any transfer pursuant to Section 2.1 hereof, the Seller further agrees, at
its own expense, on or prior to the Closing Date, (a) to indicate in its
books and records that the Mortgage Loans have been sold to the Trustee, as
assignee of the Purchaser, pursuant to this Agreement and (b) to deliver to
the Purchaser a Mortgage Loan Schedule containing a true and complete list of
all such Mortgage Loans specifying for each such Mortgage Loan, among other
things, as of the Cut-off Date (i) its account number and (ii) the related
Cut-off Date Asset Balance.  Such Mortgage Loan Schedule forms a part of
Exhibit __ to the Pooling and Servicing Agreement and shall also be marked as
Schedule I to this Agreement and is hereby incorporated into and made a part
of this Agreement.

     The Seller agrees to prepare, execute and file a UCC-1 financing
statement with the Secretary of State in the State of ___________ (which
shall have been filed on or before the Closing Date with respect to the
Mortgage Loans) describing the applicable Mortgage Loans and naming the
Seller as debtor and the Purchaser (and indicating that such loans have been
assigned to the Trustee) as secured party and all necessary continuation
statements and any amendments to the UCC-1 financing statements required to
reflect a change in the name or corporate structure of the Seller or the
filing of any additional UCC-1 financing statements due to the change in the
principal offices of the Seller, as are necessary to perfect and protect the
Trustee's interest in each Mortgage Loan and the proceeds thereof.

     In connection with any conveyance by the Seller, the Seller will deliver
to the Servicer, as custodian and bailee for the Trustee, the following
documents or instruments with respect to each Mortgage Loan (the "Related
Documentation"):

          (i)  the original Mortgage Note endorsed in blank;

         (ii)  an original Assignment of Mortgage in blank in recordable
     form;

        (iii)  the original recorded Mortgage or, if, in connection with any
     Mortgage Loan, the original recorded Mortgage with evidence of recording
     thereon is not deliverable on or prior to the Closing Date because of a
     delay caused by the public recording office where such original Mortgage
     has been delivered for recordation or because such original Mortgage has
     been lost, the Seller, at the direction of the Purchaser, shall deliver
     or cause to be delivered to the Custodian, as agent for the Trustee, a
     true and correct copy of such Mortgage, together with (i) in the case of
     a delay caused by the public recording office, an Officer's Certificate
     of the Purchaser stating that such original Mortgage has been dispatched
     to the appropriate public recording official or (ii) in the case of an
     original Mortgage that has been lost, a certificate by the appropriate
     county recording office where such Mortgage is recorded;

         (iv)  if applicable, the original intervening assignments, if any
     ("Intervening Assignments"), with evidence of recording thereon, showing
     a complete chain of title to the Mortgage from the originator to the
     Purchaser or, if any such original Intervening Assignment has not been
     returned from the applicable recording office or has been lost, a true
     and correct copy thereof, together with (i) in the case of a delay
     caused by the public recording office, an Officer's Certificate of the
     Seller stating that such original Intervening Assignment has been
     dispatched to the appropriate public recording official for recordation
     or (ii) in the case of an original Intervening Assignment that has been
     lost, a certificate by the appropriate county recording office where
     such Mortgage is recorded;

          (v)  either (1) for each Mortgage Loan with a Credit Limit in
     excess of $________, a title policy or (2) for all other Mortgage Loans,
     either a title policy, a title search or guaranty of title with respect
     to the related Mortgaged Property;

         (vi)  the original of any guaranty executed in connection with the
     Mortgage Note;

        (vii)  the original of each assumption, modification, consolidation
     or substitution agreement, if any, relating to the Mortgage Loan; and

       (viii)  any security agreement, chattel mortgage or equivalent
     instrument executed in connection with the Mortgage.

     The Seller further hereby confirms to the Purchaser that, as of the
Closing Date, it has caused the portions of the Electronic Ledger relating to
the Mortgage Loans maintained by the Seller to be clearly and unambiguously
marked to indicate that the Mortgage Loans have been sold to the Trustee, as
assignee of the Purchaser.

     The Purchaser hereby acknowledges its acceptance of all right, title and
interest to the Mortgage Loans and other property, now existing and hereafter
created, conveyed to it pursuant to this Section 2.2.

     The parties hereto intend that the transaction set forth herein be a
sale by the Seller to the Purchaser of all the Seller's right, title and
interest in and to the Mortgage Loans and other property described above.  In
the event the transaction set forth herein is deemed not to be a sale, the
Seller hereby grants to the Purchaser a security interest in all of the
Seller's right, title and interest in, to and under the Mortgage Loans and
other property described above, whether now existing or hereafter created, to
secure all of the Seller's obligations hereunder; and this Agreement shall
constitute a security agreement under applicable law.

     The Servicer shall be entitled to maintain possession of all of the
foregoing documents and instruments to the extent such possession is
permitted under the Pooling and Servicing Agreement and at such time as such
possession is no longer permitted, the Seller shall or shall cause the
Servicer to deliver such documents and instruments and or opinion of counsel
referred to in the Pooling and Servicing Agreement and in accordance with the
provisions of the Pooling and Servicing Agreement.

     Section 2.3    Payment of Purchase Price for the Mortgage Loans.   In
                    ------------------------------------------------
consideration of the sale of the Mortgage Loans from the Seller to the
Purchaser on the Closing Date, the Purchaser agrees to pay to the Seller on
the Closing Date by transfer of immediately available funds, an amount equal
to $___________ (the "Purchase Price"), net of an expense reimbursement
amount of $__________ and to transfer to the Seller on the Closing Date the
Transferor Certificates.


                                 ARTICLE III

                       REPRESENTATIONS AND WARRANTIES;
                             REMEDIES FOR BREACH

     Section 3.1    Seller Representations and Warranties.  The Seller
                    -------------------------------------
represents and warrants to the Purchaser as of the Closing Date:

          (i)  The Seller is a ___________ corporation, validly existing and
     in good standing under the laws of the State of ____________, and has
     the corporate power to own its assets and to transact the business in
     which it is currently engaged.  The Seller is duly qualified to do
     business as a foreign corporation and is in good standing in each
     jurisdiction in which the character of the business transacted by it or
     any properties owned or leased by it requires such qualification and in
     which the failure so to qualify would have a material adverse effect on
     the business, properties, assets, or condition (financial or other) of
     the Seller;

         (ii)  The Seller has the power and authority to make, execute,
     deliver and perform this Agreement and all of the transactions
     contemplated under the Agreement, and has taken all necessary corporate
     action to authorize the execution, delivery and performance of this
     Agreement.  When executed and delivered, this Agreement will constitute
     the legal, valid and binding obligation of the Seller enforceable in
     accordance with its terms, except as enforcement of such terms may be
     limited by bankruptcy, insolvency or similar laws affecting the
     enforcement of creditors' rights generally and by the availability of
     equitable remedies;

        (iii)  The Seller is not required to obtain the consent of any other
     party or any consent, license, approval or authorization from, or
     registration or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity
     or enforceability of this Agreement, except for such consent, license,
     approval or authorization, or registration or declaration, as shall have
     been obtained or filed, as the case may be, prior to the Closing Date;

         (iv)  The execution, delivery and performance of this Agreement by
     the Seller will not violate any provision of any existing law or
     regulation or any order or decree of any court applicable to the Seller
     or any provision of the Certificate of Incorporation or Bylaws of the
     Seller, or constitute a material breach of any mortgage, indenture,
     contract or other agreement to which the Seller is a party or by which
     the Seller may be bound; and

          (v)  No litigation or administrative proceeding of or before any
     court, tribunal or governmental body is currently pending, or to the
     knowledge of the Seller threatened, against the Seller or any of its
     properties or with respect to this Agreement or the Certificates which
     in the opinion of the Seller has a reasonable likelihood of resulting in
     a material adverse effect on the transactions contemplated by this
     Agreement.

     It is understood and agreed that the representations and warranties set
forth in this Section 3.1 shall survive the sale and assignment of the
Mortgage Loans to the Purchaser.  The Seller shall cure a breach of any
representations and warranties in accordance with the Pooling and Servicing
Agreement.  It is understood and agreed that the remedy specified in the
Pooling and Servicing Agreement shall constitute the sole remedy against the
Seller respecting such breach. 

     Section 3.2    Seller Representations and Warranties Relating to the
                    -----------------------------------------------------
Mortgage Loans.  The Seller represents and warrants to the Purchaser as of
- --------------
the Cut-off Date, unless otherwise specifically set forth herein:

          (i)  As of the Closing Date, this Agreement constitutes a legal,
     valid and binding obligation of the Seller, enforceable against the
     Seller in accordance with its terms, except as enforcement of such terms
     may be limited by bankruptcy, insolvency, reorganization, moratorium or
     other similar laws now or hereafter in effect affecting the enforcement
     of creditors' rights generally and by the availability of equitable
     remedies;

         (ii)  As of the Closing Date with respect to the Mortgage Loans and
     as of the applicable Transfer Date with respect to any Eligible
     Substitute Mortgage Loan, either (A) this Agreement constitutes a valid
     transfer and assignment to the Purchaser of all right, title and
     interest of the Seller in and to the Cut-off Date Asset Balances with
     respect to the applicable Mortgage Loans, all monies due or to become
     due with respect thereto (excluding payments in respect of accrued
     interest due prior to the Cut-off Date or due in the month of ________),
     and all proceeds of such Cut-off Date Asset Balances with respect to the
     Mortgage Loans and such funds as are from time to time deposited in the
     Collection Account (excluding any investment earnings thereon) and all
     other property specified in the definition of "Asset" in the Pooling and
     Servicing Agreement as being part of the corpus of the Trust conveyed to
     the Trust by the Purchaser, and upon payment for the Additional
     Balances, will constitute a valid transfer and assignment to the
     Purchaser of all right, title and interest of the Seller in and to the
     Additional Balances, all monies due or to become due with respect
     thereto, and all proceeds of such Additional Balances and all other
     property specified in the definition of "Asset" relating to the
     Additional Balances or (B) this Agreement constitutes a grant of a
     security interest (as defined in the UCC as in effect in ____________)
     in such property to the Purchaser.  If this Agreement constitutes the
     grant of a security interest to the Purchaser in such property, and if
     the Purchaser obtains and maintains possession of the Mortgage File for
     each Mortgage Loan, the Purchaser shall have a first priority perfected
     security interest in such property, subject to the effect of Section
     ______ of the UCC with respect to collections on the Mortgage Loans that
     are deposited in the Collection Account in accordance with the next to
     last paragraph of Section ______ of the Pooling and Servicing Agreement;
     provided, however, that nothing in this clause (ii) shall be construed
     to obligate the Seller to deliver any Mortgage Files other than as set
     forth in Section 2.2 hereof;

        (iii)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan and as of the date any Additional Balance is created, the
     information set forth in the Mortgage Loan Schedule for such Mortgage
     Loans is true and correct in all material respects;

         (iv)  The applicable Cut-off Date Asset Balance has not been
     assigned or pledged, and the Seller is the sole owner and holder of such
     Cut-off Date Asset Balance free and clear of any and all liens, claims,
     encumbrances, participation interests, equities, pledges, charges or
     security interests of any nature, and has full right and authority,
     under all governmental and regulatory bodies having jurisdiction over
     the ownership of the applicable Mortgage Loan, to sell, assign or
     transfer the same pursuant to this Agreement;

          (v)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, the related Mortgage Note and the Mortgage with respect to each
     Mortgage Loan have not been assigned or pledged, and the Seller is the
     sole owner and holder of the Mortgage Loan free and clear of any and all
     liens, claims, encumbrances, participation interests, equities, pledges,
     charges or security interests of any nature, and has full right and
     authority, under all governmental and regulatory bodies having juris-
     diction over the ownership of the applicable Mortgage Loans, to sell and
     assign the same pursuant to this Agreement;

         (vi)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, the related Mortgage is a valid and subsisting first or second
     lien, as set forth on the Mortgage Loan Schedule with respect to each
     related Mortgage Loan, on the property therein described, and as of the
     applicable Cut-off Date the related Mortgaged Property is free and clear
     of all encumbrances and liens having priority over the first or second
     lien, as applicable, of such Mortgage except for liens for (i) real
     estate taxes and special assessments not yet delinquent; (ii) any first
     mortgage loan secured by such Mortgaged Property and specified on the
     Mortgage Loan Schedule; (iii) covenants, conditions and restrictions,
     rights of way, easements and other matters of public record as of the
     date of recording that are acceptable to mortgage lending institutions
     generally; and (iv) other matters to which like properties are commonly
     subject which do not materially interfere with the benefits of the
     security intended to be provided by such Mortgage;

        (vii)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, there is no valid offset, defense or counterclaim of any obligor
     under any Credit Line Agreement or Mortgage;

       (viii)  To the best knowledge of the Seller, as of the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect to any substitute Mortgage Loan, there is no delinquent
     recording or other tax or fee or assessment lien against any related
     Mortgaged Property;

         (ix)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, there is no proceeding pending or, to the best knowledge of the
     Seller, threatened for the total or partial condemnation of the related
     Mortgaged Property, and such property is free of material damage;

          (x)  To the best knowledge of the Seller, as of the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect to any substitute Mortgage Loan, there are no mechanics' or
     similar liens or claims which have been filed for work, labor or
     material affecting the related Mortgaged Property which are, or may be,
     liens prior or equal to the lien of the related Mortgage, except liens
     which are fully insured against by the title insurance policy referred
     to in clause (xiv);

         (xi)  No Monthly Payment is more than 89 days delinquent (measured
     on a contractual basis); and with respect to the Mortgage Loans no more
     than ____% (by Cut-off Date Pool Balance) were 30-59 days delinquent
     (measured on a contractual basis) and no more than _____% (by Cut-off
     Date Pool Balance) were 60-89 days delinquent (measured on a contractual
     basis);

        (xii)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, for each Mortgage Loan, the related Mortgage File contains each of
     the documents and instruments specified to be included therein;

       (xiii)  The related Mortgage Note and the related Mortgage at
     origination complied in all material respects with applicable state and
     federal laws, including, without limitation, usury, truth-in-lending,
     real estate settlement procedures, consumer credit protection, equal
     credit opportunity or disclosure laws applicable to the Mortgage Loan;

        (xiv)  Either a lender's title insurance policy or binder was issued
     on the date of origination of the Mortgage Loan and each such policy is
     valid and remains in full force and effect, or a title search or
     guaranty of title customary in the relevant jurisdiction was obtained
     with respect to a Mortgage Loan as to which no title insurance policy or
     binder was issued;

         (xv)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, none of the Mortgaged Properties is a mobile home or a
     manufactured housing unit that is not considered or classified as part
     of the real estate under the laws of the jurisdiction in which it is
     located;

        (xvi)  As of the Cut-off Date for the Mortgage Loans no more than
     ____% of such Mortgage Loans, by aggregate principal balance, are
     secured by Mortgaged Properties located in one United States postal zip
     code;

        (xvii) The Combined Loan-to-Value Ratio for each Mortgage Loan was
     not in excess of ___%;

        (xviii) No selection procedure reasonably believed by the Seller to
     be adverse to the interests of the Certificateholders or the Credit
     Enhancer was utilized in selecting the Mortgage Loans;

        (xix)  The Seller has not transferred the Mortgage Loans to the
     Purchaser with any intent to hinder, delay or defraud any of its
     creditors;

        (xx)   Within 90 days of the Closing Date with respect to the
     Mortgage Loans and, to the extent not already included in such filing
     with respect to the Mortgage Loans, the applicable Transfer Date with
     respect to any substitute Mortgage Loan, the Seller will have filed
     UCC-1 financing statements with respect to the Mortgage Loans;

        (xxi)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, each Credit Line Agreement and each Mortgage Loan is an
     enforceable obligation of the related Mortgagor, except as the
     enforceability thereof may be limited by bankruptcy, insolvency,
     reorganization, moratorium or other similar laws now or hereafter in
     effect affecting the enforcement of creditors' rights generally and by
     the availability of equitable remedies;

        (xxii) As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, the Seller has not received a notice of default of any senior
     mortgage loan related to a Mortgaged Property that has not been cured by
     a party other than the Servicer;

        (xxiii)     The definition of Prime Rate in each Credit Line
     Agreement relating to a Mortgage Loan does not differ materially from
     the definition in the form of Credit Line Agreement in Exhibit __ of the
     Pooling and Servicing Agreement;

        (xxiv) The weighted average remaining term to maturity of the
     Mortgage Loans on a contractual basis as of the Cut-off Date for the
     Mortgage Loans is approximately ___ months.  On each date that the Loan
     Rates have been adjusted, interest rate adjustments on the Mortgage
     Loans were made in compliance with the related Mortgage and Mortgage
     Note and applicable law.  Over the term of each Mortgage Loan, the Loan
     Rate may not exceed the related Loan Rate Cap, if any.  The Loan Rate
     Caps range between ____% and _____%.  The Margins range between ____%
     and _____% and the weighted average Margin is approximately _____% as of
     the Cut-off Date for the Mortgage Loans.  The Loan Rates on such
     Mortgage Loans range between _____% and _____% and the weighted average
     Loan Rate is approximately _____%.

        (xxv)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any substitute Mortgage
     Loan, each Mortgaged Property consists of a single parcel of real
     property with a one-to-four unit single family residence erected
     thereon, or an individual condominium unit, planned unit development
     unit or townhouse;

        (xxvi) No more than ____% (by Cut-off Date Pool Balance) of the
     Mortgage Loans are secured by real property improved by individual
     condominium units, planned development units, townhouses or two-to-four
     family residences erected thereon, and at least _____% (by Cut-off Date
     Pool Balance) of the Mortgage Loans are secured by real property with a
     detached one-family residence erected thereon;

        (xxvii)  The Credit Limits on the Mortgage Loans range between
     approximately $_________ and $_________ with an average of
     $____________.  As of the Cut-off Date for the Mortgage Loans, no
     Mortgage Loan had a principal balance in excess of approximately
     $___________ and the average principal balance of the Mortgage Loans is
     equal to approximately $____________; and

        (xxviii)      Approximately ____% and _____% of the Mortgage Loans,
     by aggregate principal balance as of the Cut-off Date for the Mortgage
     Loans, are first and second liens, respectively.

     In the event of a breach of representation or warranty under the Pooling
and Servicing Agreement, and with respect to the representations and
warranties set forth in this Section 3.2 that are made to the best of the
Seller's knowledge or as to which the Seller has no knowledge, if it is
discovered by the Purchaser, the Seller, the Servicer or a Responsible
Officer of the Trustee that the substance of such representation and warranty
is inaccurate and such inaccuracy materially and adversely affects the
interest of the Purchaser or its assignee in the related Mortgage Loan then
notwithstanding the Seller's lack of knowledge with respect to the substance
of such representation and warranty being inaccurate at the time the
representation or warranty was made, such inaccuracy shall be deemed a breach
of the applicable representation or warranty and with respect to any breach
of such representation or warranty or of any other representation or warranty
that materially and adversely affects the interest of the Purchaser or its
assignee in the related Mortgage Loan, the Seller shall cure, repurchase or
substitute in accordance with the Pooling and Servicing Agreement.

     It is understood and agreed that the representations and warranties set
forth in this Section 3.2 shall survive the transfer and assignment of the
Mortgage Loans to the Purchaser.  It is understood and agreed that the
obligation of the Seller to accept a transfer of a Mortgage Loan as to which
a breach has occurred and is continuing and has not been cured and to make
any required deposit in the Collection Account or to substitute an substitute
Mortgage Loan, as the case may be, under Section ______ of the Pooling and
Servicing Agreement, shall constitute the sole remedy against the Seller
respecting such breach available to the Purchaser, the Certificateholders,
the Trustee on behalf of the Certificateholders and the Credit Enhancer.

     The Purchaser acknowledges that the Seller, as Servicer, in its sole
discretion, shall have the right to purchase for its own account from the
Trust any Mortgage Loan which is 91 days or more delinquent at a price equal
to the purchase price described below.  The price for any Mortgage Loan
purchased hereunder (which shall be calculated in the same manner set forth
in Section _____ of the Pooling and Servicing Agreement) shall be deposited
in the Collection Account and the Trustee, upon receipt of a certificate from
the Servicer in the form of Exhibit __ of the Pooling and Servicing
Agreement, shall release or cause to be released to the purchaser of such
Mortgage Loan the related Mortgage File and shall execute and deliver such
instruments of transfer or assignment prepared by the purchaser of such
Mortgage Loan, in each case without recourse, as shall be necessary to vest
in the purchaser of such Mortgage Loan any Mortgage Loan released pursuant
hereto and the purchaser of such Mortgage Loan shall succeed to all the
Trustee's right, title and interest in and to such Mortgage Loan and all
security and documents related thereto.  Such assignment shall be an
assignment outright and not for security.  The purchaser of such Mortgage
Loan shall thereupon own such Mortgage Loan, and all security and documents,
free of any further obligation to the Trustee, the Credit Enhancer or the
Certificateholders with respect thereto.


                                  ARTICLE IV

                              SELLER'S COVENANTS

     Section 4.1  Covenants of the Seller.  The Seller hereby covenants
                  -----------------------
that except for the transfer hereunder, the Seller will not sell, pledge,
assign or transfer to any other Person, or grant, create, incur, assume or
suffer to exist any Lien on any Mortgage Loan, or any interest therein; the
Seller will notify the Trustee, as assignee of the Purchaser, of the
existence of any Lien on any Mortgage Loan immediately upon discovery
thereof; and the Seller will defend the right, title and interest of the
Trustee, as assignee of the Purchaser, in, to and under the Mortgage Loans,
against all claims of third parties claiming through or under the Seller;
provided, however, that nothing in this Section 4.1 shall prevent or be
deemed to prohibit the Seller from suffering to exist upon any of the
Mortgage Loans any Liens for municipal or other local taxes and other
governmental charges if such taxes or governmental charges shall not at the
time be due and payable or if the Seller shall currently be contesting the
validity thereof in good faith by appropriate proceedings and shall have set
aside on its books adequate reserves with respect thereto.


                                  ARTICLE V

                                  SERVICING

     Section 5.1    Servicing.  The Seller will be the Servicer of the
                    ---------
Mortgage Loans pursuant to the terms and conditions of the Pooling and
Servicing Agreement.


                                  ARTICLE VI

                        INDEMNIFICATION BY THE SELLER
                      WITH RESPECT TO THE MORTGAGE LOANS

     Section 6.1    Indemnification.  (a)  The Seller agrees to indemnify
                    ---------------
and hold harmless the Purchaser, each of its directors, each of its officers
who have signed the Registration Statement, and each of its directors and
each person or entity who controls the Purchaser or any such person, within
the meaning of Section 15 of the Securities Act, against any and all losses,
claims, damages or liabilities, joint and several, to which the Purchaser, or
any such person or entity may become subject, under the Securities Act or
otherwise, and will reimburse the Purchaser and each such controlling person
for any legal or other expenses incurred by the Purchaser or such controlling
person in connection with investigating or defending any such loss, claims,
damages or liabilities insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon any untrue
statement or alleged untrue statement of any material fact contained in the
Prospectus Supplement or any amendment or supplement to the Prospectus
Supplement approved in writing by the Seller or the omission or the alleged
omission to state therein a material fact necessary in order to make the
statements in the Prospectus Supplement or any amendment or supplement to the
Prospectus Supplement approved in writing by the Seller, in the light of the
circumstances under which they were made, not misleading, but only to the
extent that such untrue statement or alleged untrue statement or omission or
alleged omission relates to the information contained in the Prospectus
Supplement in the third paragraph of the caption "Maturity and Prepayment
Considerations" and under the captions "Summary--The Mortgage Loans", "The
Servicer", "The Seller's Home Equity Loan Program" and "Description of the
Mortgage Loans" (such information, the "Seller Information").  This indemnity
agreement will be in addition to any liability which the Seller may otherwise
have.

     (b)  The Purchaser agrees to indemnify and hold harmless the Seller
against any and all losses, claims, damages or liabilities, joint and
several, to which the Seller, or any such person or entity may become
subject, under the Securities Act or otherwise, and will reimburse the Seller
for any legal or other expenses incurred by the Seller or such controlling
person in connection with investigating or defending any such losses, claims,
damages or liabilities insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon any untrue
statement or alleged untrue statement of any material fact contained in the
Prospectus Supplement or any amendment or supplement to the Prospectus
Supplement or the omission or the alleged omission to state therein a
material fact necessary in order to make the statements in the Prospectus
Supplement or any amendment or supplement to the Prospectus Supplement, in
the light of the circumstances under which they were made, not misleading,
but only to the extent that such untrue statement or alleged untrue statement
or omission or alleged omission relates to the information contained in the
Prospectus Supplement other than the Seller Information.  This indemnity
agreement will be in addition to any liability which the Purchaser may
otherwise have.

     (c)  The Seller agrees to indemnify and to hold the Purchaser harmless
against any and all claims, losses, penalties, fines, forfeitures, legal fees
and related costs, judgments, awards and any other costs, fees and expenses
that the Purchaser or its assignee may sustain arising out of or based on
this Agreement by reason of any acts, omissions, or alleged acts or omissions
arising out of activities of the Seller in violation or alleged violation of
any Federal, state or local law applicable to the origination or servicing of
the Mortgage Loans.  The Seller shall immediately notify the Purchaser if a
claim is made by a third party with respect to this Agreement, the Seller
shall assume the defense of any such claim and pay all expenses in connection
therewith, including reasonable counsel fees, and promptly pay, discharge and
satisfy any judgment or decree which may be entered against the Purchaser or
its assignee in respect of such claim.  Pursuant to the Pooling and Servicing
Agreement, the Trustee shall reimburse the Seller in accordance with Section
______ of the Pooling and Servicing Agreement for all amounts advanced by the
Seller pursuant to the preceding sentence.

     (d)  Promptly after receipt by any indemnified party under this Article
VI of notice of any claim or the commencement of any action, such indemnified
party shall, if a claim in respect thereof is to be made against any
indemnifying party under this Article VI, notify the indemnifying party in
writing of the claim or the commencement of that action; provided, however,
that the failure to notify an indemnifying party shall not relieve it from
any liability which it may have under this Article VI except to the extent it
has been materially prejudiced by such failure and, provided further, that
the failure to notify any indemnifying party shall not relieve it from any
liability which it may have to any indemnified party otherwise than under
this Article VI.

     If any such claim or action shall be brought against an indemnified
party, and it shall notify the indemnifying party thereof, the indemnifying
party shall be entitled to participate therein and, to the extent that it
wishes, jointly with any other similarly notified indemnifying party, to
assume the defense thereof with counsel reasonably satisfactory to the
indemnified party.  After notice from the indemnifying party to the indemni-
fied party of its election to assume the defense of such claim or action, the
indemnifying party shall not be liable to the indemnified party under this
Article VI for any legal or other expenses subsequently incurred by the
indemnified party in connection with the defense thereof other than
reasonable costs of investigation.

     Any indemnified party shall have the right to employ separate counsel in
any such action and to participate in the defense thereof, but the fees and
expenses of such counsel shall be at the expense of such indemnified party
unless: (i) the employment thereof has been specifically authorized by the
indemnifying party in writing; (ii) such indemnified party shall have been
advised by such counsel that there may be one or more legal defenses
available to it which are different from or additional to those available to
the indemnifying party and in the reasonable judgment of such counsel it is
advisable for such indemnified party to employ separate counsel; or (iii) the
indemnifying party has failed to assume the defense of such action and employ
counsel reasonably satisfactory to the indemnified party, in which case, if
such indemnified party notifies the indemnifying party in writing that it
elects to employ separate counsel at the expense of the indemnifying party,
the indemnifying party shall not have the right to assume the defense of such
action on behalf of such indemnified party, it being understood, however, the
indemnifying party shall not, in connection with any one such action or
separate but substantially similar or related actions in the same
jurisdiction arising out of the same general allegations or circumstances, be
liable for the reasonable fees and expenses of more than one separate firm of
attorneys (in addition to local counsel) at any time for all such indemnified
parties, which firm shall be designated in writing by the Purchaser, if the
indemnified parties under this Article VI consist of the Purchaser, or by the
Seller, if the indemnified parties under this Article VI consist of the
Seller.

     Each indemnified party, as a condition of the indemnity agreements
contained in Section 6.1(a), (b) and (c), shall use its best efforts to
cooperate with the indemnifying party in the defense of any such action or
claim.  No indemnifying party shall be liable for any settlement of any such
action effected without its written consent (which consent shall not be
unreasonably withheld), but if settled with its written consent or if there
be a final judgment for the plaintiff in any such action, the indemnifying
party agrees to indemnify and hold harmless any indemnified party from and
against any loss or liability by reason of such settlement or judgment.

     Notwithstanding the foregoing sentence, if at any time an indemnified
party shall have requested an indemnifying party to reimburse the indemnified
party for fees and expenses of counsel, the indemnifying party agrees that it
shall be liable for any settlement of any proceeding effected without its
written consent if (i) such settlement is entered into more than 30 days
after receipt by such indemnifying party of the aforesaid request and (ii)
such indemnifying party shall not have reimbursed the indemnified party in
accordance with such request prior to the date of such settlement.

     (e)  In order to provide for just and equitable contribution in
circumstances in which the indemnity agreement provided for in this Article
VI is for any reason held to be unenforceable although applicable in
accordance with its terms, the Seller, on the one hand, and the Purchaser, on
the other, shall contribute to the aggregate losses, liabilities, claims,
damages and expenses of the nature contemplated by said indemnity agreement
incurred by the Seller and the Purchaser in such proportions as shall be
appropriate to reflect the relative benefits received by the Seller on the
one hand and the Purchaser on the other from the sale of the Mortgage Loans
such that the Purchaser is responsible for that portion represented by the
percentage that the underwriting discount appearing on the cover page of the
Prospectus Supplement with respect to the Class __ Certificates (the
"Underwriting Discount") bears to the sum of the Purchase Price and the
Underwriting Discount and the Seller shall be responsible for the balance;
provided, however, that no person guilty of fraudulent misrepresentation
(within the meaning of Section 11(f) of the 1933 Act) shall be entitled to
contribution from any person who was not guilty of such fraudulent
misrepresentation.  For purposes of this Section, each person, if any, who
controls the Purchaser within the meaning of Section 15 of the 1933 Act shall
have the same rights to contribution as the Purchaser and each director of
the Seller, each officer of the Seller, and each person, if any, who controls
the Seller within the meaning of Section 15 of the 1933 Act shall have the
same rights to contribution as the Seller.  


                                 ARTICLE VII

                                 TERMINATION

     Section 7.1    Termination.  The respective obligations and
                    -----------
responsibilities of the Seller and the Purchaser created hereby shall
terminate, except for the Seller's and Purchaser's indemnity obligations as
provided herein, upon the termination of the Trust as provided in Article X
of the Pooling and Servicing Agreement.


                                 ARTICLE VIII

                           MISCELLANEOUS PROVISIONS

     Section 8.1    Amendment.  This Agreement may be amended from time to
                    ---------
time by the Seller and the Purchaser, with the consent of the Credit
Enhancer, by written agreement signed by the Seller and the Purchaser.

     Section 8.2    Governing Law.  This Agreement shall be governed by
                    -------------
and construed in accordance with the laws of the State of New York and the
obligations, rights and remedies of the parties hereunder shall be determined
in accordance with such laws.

     Section 8.3    Notices.  All demands, notices and communications
                    -------
hereunder shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by registered mail, postage prepaid,
addressed as follows:

          (i)  if to the Seller:

               _______________________
               Attention: ____________


or, such other address as may hereafter be furnished to the Purchaser in
writing by the Seller.

          (ii) if to the Purchaser:

               Merrill Lynch Mortgage Investors, Inc.
               World Financial Center
               New York, NY 10281-1310
               Attention:  _______________

or such other address as may hereafter be furnished to the Seller in writing
by the Purchaser.

     Section 8.4    Severability of Provisions.  If any one or more of the
                    --------------------------
covenants, agreements, provisions of terms of this Agreement shall be held
invalid for any reason whatsoever, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Agreement and shall in no way affect
the validity of enforceability of the other provisions of this Agreement.

     Section 8.5    Counterparts.  This Agreement may be executed in one
                    ------------
or more counterparts and by the different parties hereto on separate
counterparts, each of which, when so executed, shall be deemed to be an
original and such counterparts, together, shall constitute one and the same
agreement.

     Section 8.6    Further Agreements.  The Purchaser and the Seller each
                    ------------------
agree to execute and deliver to the other such additional documents,
instruments or agreements as may be necessary or reasonable and appropriate
to effectuate the purposes of this Agreement or in connection with the
issuance of any series of Certificates representing interests in the Mortgage
Loans.

     Section 8.7    Successors and Assigns: Assignment of Mortgage Loan
                    ---------------------------------------------------
Purchase Agreement.  This Agreement shall bind and inure to the benefit of
- ------------------
and be enforceable by the Seller, the Purchaser, the Trustee and the Credit
Enhancer.  The obligations of the Seller under this Agreement cannot be
assigned or delegated to a third party without the consent of the Purchaser,
except that the Purchaser acknowledges and agrees that the Seller may assign
its obligations hereunder to any Person into which the Seller is merged or
any corporation resulting from any merger, conversion or consolidation to
which the Seller is a party or any Person succeeding to the business of the
Seller.  The parties hereto acknowledge that the Purchaser is acquiring the
Mortgage Loans for the purpose of contributing them to a trust that will
issue a series of Certificates representing undivided interests in such
Mortgage Loans.  As an inducement to the Purchaser to purchase the Mortgage
Loans, the Seller acknowledges and consents to the assignment by the
Purchaser to the Trustee of all of the Purchaser's rights against the Seller
pursuant to this Agreement insofar as such rights relate to Mortgage Loans
transferred to such Trustee and to the enforcement or exercise of any right
or remedy against the Seller pursuant to this Agreement by the Trustee or the
Credit Enhancer under the Pooling and Servicing Agreement.  Such enforcement
of a right or remedy by the Trustee or the Credit Enhancer shall have the
same force and effect as if the right or remedy had been enforced or
exercised by the Purchaser directly.

     Section 8.8    Survival.  The representations and warranties set
                    --------
forth in Article III and the provisions of Article VI shall survive the
purchase of the Mortgage Loans hereunder.


     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names
to be signed to this Agreement by their respective officers thereunto duly
authorized as of the day and year first above written.

                         MERRILL LYNCH MORTGAGE INVESTORS, INC. 
                           as Purchaser



                         By:____________________________________
                              Name:  
                              Title: 


                         ____________________________________
                           as Seller



                         By:____________________________________
                              Name:  
                              Title: 

                                                                   Schedule I

                                 SCHEDULE OF
                                MORTGAGE LOANS
                                --------------


STATE OF NEW YORK   )
                    )ss.:
COUNTY OF NEW YORK  )



          On the ____________ day of ______________ before me, a Notary
Public in and for said State, personally appeared __________________, known
to me to be a _______________________ of MERRILL LYNCH MORTGAGE INVESTORS,
INC., the corporation that executed the within instrument, and also known to
me to be the person who executed it on behalf of said corporation, and
acknowledged to me that such corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                              _________________________________
                              Notary Public


STATE OF            )
                         )ss.:
COUNTY OF           )



     On the ____ day of __________________ before me, ________________ of
_________________________, personally appeared, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person whose
name is subscribed to the within instrument and acknowledged to me that he
executed the same in his authorized capacity, and that by his signature on
the instrument the person, or the entity upon behalf of which the person
acted, executed the instrument.


     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                              _________________________________
                              Notary Public












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