TRYON MORTGAGE FUNDING INC
S-3, 1998-03-30
ASSET-BACKED SECURITIES
Previous: TAYLOR INVESTMENT CORP /MN/, 10KSB40, 1998-03-30
Next: HOSIERY CORP OF AMERICA INC, 10-K, 1998-03-30




    As filed with the Securities and Exchange Commission on March 30, 1998

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

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

                     NATIONSBANC MONTGOMERY FUNDING CORP.
            (Exact name of registrant as specified in its Charter)

           Delaware                           56-193-0085                    
     (State of Incorporation)  (I.R.S. Employer Identification No.)          
                         NationsBank Corporate Center
                       Charlotte, North Carolina  28255
                                (704) 386-2400
 (Address, including zip code, and telephone number, including area code, of
principal executive offices)

                             Robert W. Long, Esq.
                     NationsBanc Montgomery Funding Corp.
                         NationsBank Corporate Center
                       Charlotte, North Carolina  28255
                                (704) 386-2400
   (Name, address, including zip code, and telephone number, including area
code, of agent for service)

                               With a copy to:
               Gail G. Watson, Esq.          A. Bradley Ives, Esq.
               Michael P. Braun, Esq.        Kennedy   Covington  Lobdell   &
				             Hickman, L.L.P.
               Brown & Wood LLP              100 North Tryon Street, 42nd Floor
               One World Trade Center        Charlotte, North Carolina 28202
               New York, New York  10048

       Approximate date of commencement of proposed sale to the public:
     From time to time on or after the effective date of the registration
statement, as determined by market conditions.

     If the only  securities being registered on this form  are being offered
pursuant  to  dividend  or  interest reinvestment  plans,  please  check  the
following box. / /

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

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

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

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



<TABLE>
<CAPTION>
                                                                            Proposed             Proposed
                                                        Amount              Maximum               Maximum            Amount of
             Title of Each Class of                     to be            Offering Price          Aggregate          Registration
           Securities to Be Registered                Registered         Per Unit/(1)/        Offering Price*           Fee
<S>                                                <C>                       <C>             <C>                   <C>
Certificates/(2)/   . . . . . . . . . . . . . .     $1,011,002,484            100%            $1,011,002,484        $299,137.12


</TABLE>

     /(1)/     Estimated for the purpose of calculating the registration fee.
     /(2)/     $111,002,484  in  securities  are  being  carried  forward and
               $33,637.12 of the filing fee is associated with the securities
               being carried forward and was previously paid with the earlier
               registration statement.

     Pursuant to Rule 429 of  the Securities and Exchange Commission's  Rules
and Regulations under the Securities Act  of 1933, as amended, the Prospectus
and  Prospectus  Supplement  contained in  this  Registration  Statement also
relate  to the Registrant's registration statement No. 33-87402 as previously
filed by the Registrant on Form S-3.

     The Registrant hereby amends this Registration Statement on such date or
dates as  may be necessary to  delay its effective date  until the Registrant
shall   file  a  further   amendment  which  specifically   states  that  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.

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

                 SUBJECT TO COMPLETION, DATED MARCH 30, 1998


PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, ____)
                     NATIONSBANC MONTGOMERY FUNDING CORP.
                                   SPONSOR

                               (              )
                                    SELLER

                               (              )
                               MASTER SERVICER

               Mortgage Pass-Through Certificates, Series 199_-
  Distributions payable on the __th day of each month, commencing on _______
__, 199_                      _________________

     The  Mortgage   Pass  Through   Certificates,  Series  199_-___     (the
"Certificates")  will represent the entire beneficial ownership interest in a
trust fund  (the  "Trust Fund")  to  be created  pursuant  to a  Pooling  and
Servicing  Agreement,  dated  as  of   __________  __,  199_  (the   "Pooling
Agreement"),  among NationsBanc  Montgomery  Funding Corp.  (the  "Sponsor"),
(           ), as servicer (the "Master  Servicer"), (           ), as seller
(the "Seller") and  (            ), as  trustee (the "Trustee").   The  Trust
Fund will  consist  primarily of  a  pool of  conventional  (adjustable-rate)
(fixed rate) mortgage loans (the "Mortgage Loans") secured by first  liens on
one- to four-family residential properties,  substantially all of which  will
have  original terms to maturity of not more  than ___ months.  (The Mortgage
Loans will  be subject  to (semi-annual)  (annual) mortgage  rate adjustments
based  upon (the  weekly average yield  on United  States Treasury securities
adjusted to a constant maturity of one year) (the weekly average of secondary
market interest rates  on six-month negotiable certificates  of deposit) (the
London interbank  offered  rate ("LIBOR")  for  (three month)  United  States
dollar deposits)  (the  "Index"), as  described  herein under  "The  Mortgage
Pool.")    Only the  Classes  identified  in the  table  below  (the "Offered
Certificates") are offered hereby.

     On the  __th day of each  month or, if such  __th day is not  a business
day,  on the  first business  day thereafter  (each, a  "Distribution Date"),
commencing  in _________  19__, from  and to  the extent  of  funds available
therefor  in the Certificate Account referred  to herein, a distribution will
be made on the  Offered Certificates in the amounts and in the priorities set
forth herein.


<TABLE>
<CAPTION>

                             Initial                                 Pass-Through
                        Class Certificate        Principal               Rate                 Interest           Last Scheduled
         Class              Balance(1)            Type(2)                                      Type(2)        Distribution Date(3)
 <S>                   <C>                      <C>           <C>                            <C>             <C>
 A-1 . . . . . . . . .  $                                      ( %) (Variable Rate (5))
 X . . . . . . . . . .              (4)                                           (6)
 M-1 . . . . . . . . .                                         ( %) Variable Rate (5))

</TABLE>


(1)  The  aggregate  initial   Class  Certificate  Balance  of   the  Offered
     Certificates is subject to a permitted variance in the aggregate of plus
     or minus __%.
(2)  See  "Description   of  the   Certificates--Categories  of  Classes   of
     Certificates" in the Prospectus.
(3)  See "Description of the  Certificates--Last Scheduled Distribution Date"
     herein.
(4)  The Class X  Certificates will have no principal balances  and will bear
     interest on the Class X Notional Amount.
((5) The  Pass-Through Rate for any Distribution Date will equal the weighted
     average of the Net Mortgage Rates then in effect for each Mortgage Loan.
     The Net  Mortgage Rate for  each Mortgage Loan  will equal the  Mortgage
     Rate thereon on  the first day of the  month preceding the month  of the
     related  Distribution Date  less the  related Expense  Rate.   The Pass-
     Through  Rate  for  the  first  Distribution  Date  is  expected  to  be
     approximately ___% per annum.)
(6)  The Pass-Through Rate for this Class  for any Distribution Date will  be
     equal to  the excess of  (a) the  weighted average of  the Net  Mortgage
     Rates of the Mortgage Loans over (b) __%.



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

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


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

     The   Offered  Certificates   offered  hereby   will  be   purchased  by
_________________ (in  such capacity, the "Underwriter(s)")  from the Sponsor
and will be  offered by the  Underwriter(s) from time  to time in  negotiated
transactions or otherwise at  varying prices to be determined at  the time of
sale.  Proceeds to the Sponsor from the sale of  the Offered Certificates are
expected to be approximately ___% of  the aggregate principal balance of  the
Mortgage Loans  plus  accrued interest,  before  deducting issuance  expenses
payable by the Sponsor.

     The Offered Certificates are  offered by the Underwriter(s),  subject to
prior  sale, when, as and if delivered  to and accepted by the Underwriter(s)
and subject  to its  right to  reject orders  in whole  or  in part.   It  is
expected that delivery of the Senior Certificates will be made (in book-entry
form only through  the facilities  of The Depository  Trust Company) (at  the
office  of the Underwriter(s))  and that the  Class M-1 Certificates  will be
made (in book-entry form only through the  facilities of The Depository Trust
Company)  (at the  office of the  Underwriter(s)), in  each case  on or about
_______ __, 19__.

___________ __, 19__

     (All)  (specify  percentage) of  the  Mortgage Loans  were  purchased by
(specify entity  or entities) ((each)  (the) "Seller"), and  will be sold  to
NationsBanc Montgomery Funding Corp. (the "Sponsor") for deposit to the Trust
Fund prior to the date of initial issuance of the Certificates.

     THE RIGHTS OF MEZZANINE CERTIFICATEHOLDERS TO RECEIVE DISTRIBUTIONS WITH
RESPECT TO THE  MORTGAGE LOANS WILL BE  SUBORDINATED TO THE RIGHTS  OF SENIOR
CERTIFICATEHOLDERS TO THE EXTENT DESCRIBED HEREIN.

     THE YIELD  TO INVESTORS ON  EACH CLASS OF  OFFERED CERTIFICATES WILL  BE
SENSITIVE IN VARYING DEGREES TO,  AMONG OTHER THINGS, THE RATE AND  TIMING OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) OF THE MORTGAGE LOANS (AND TO  THE
LEVEL  OF  THE INDEX).    THE  YIELD  TO  MATURITY  OF  A  CLASS  OF  OFFERED
CERTIFICATES PURCHASED AT A DISCOUNT OR PREMIUM WILL BE MORE SENSITIVE TO THE
RATE AND  TIMING OF PAYMENTS THEREON THAN A  CLASS PURCHASED AT PAR.  HOLDERS
OF  CERTIFICATES  SHOULD  CONSIDER,  IN THE  CASE  OF  ANY  SUCH CERTIFICATES
PURCHASED  AT A  DISCOUNT, THE  RISK THAT  A LOWER  THAN ANTICIPATED  RATE OF
PRINCIPAL  PAYMENTS COULD RESULT  IN AN ACTUAL  YIELD THAT IS  LOWER THAN THE
ANTICIPATED  YIELD AND,  IN  THE CASE  OF  ANY  CERTIFICATES PURCHASED  AT  A
PREMIUM, AND  PARTICULARLY THE CLASS X  CERTIFICATES, THE RISK THAT  A FASTER
THAN ANTICIPATED RATE OF  PRINCIPAL PAYMENTS COULD RESULT IN  AN ACTUAL YIELD
THAT  IS  LOWER  THAN  THE  ANTICIPATED  YIELD.    HOLDERS  OF  THE  CLASS  X
CERTIFICATES  SHOULD  CAREFULLY  CONSIDER THE  RISK  THAT  A  RAPID  RATE  OF
PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS  COULD RESULT IN THE FAILURE OF SUCH
HOLDERS TO RECOVER THEIR INITIAL  INVESTMENT.  THE YIELD TO INVESTORS  IN THE
OFFERED CERTIFICATES, AND PARTICULARLY THE  CLASS M-1 CERTIFICATES, ALSO WILL
BE ADVERSELY AFFECTED BY NET INTEREST SHORTFALLS AND BY REALIZED LOSSES.

     (An election  will be  made to  treat the  Trust Fund  as a  real estate
mortgage  investment conduit (the  "REMIC") for federal  income tax purposes.
As described more fully herein and in the Prospectus, the Senior Certificates
and the Subordinate  Certificates will constitute "regular  interests" in the
REMIC.   See  "Certain Federal  Income Tax  Consequences" herein  and in  the
Prospectus.)

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

     This Prospectus Supplement does  not contain complete information  about
the  offering  of  the  Offered  Certificates.    Additional  information  is
contained in  the Prospectus  dated __________, 19__  (the "Prospectus")  and
purchasers  are  urged  to  read  both  this Prospectus  Supplement  and  the
Prospectus in full.  Sales of the Offered Certificates may not be consummated
unless  the purchaser has  received both  this Prospectus Supplement  and the
Prospectus.
     Until  ninety days  after the  date of  this Prospectus  Supplement, all
dealers effecting  transactions in the  Offered Certificates, whether  or not
participating in this distribution, may  be required to deliver a  Prospectus
Supplement and  the Prospectus.   This  is in addition  to the  obligation of
dealers to deliver a Prospectus Supplement  and the Prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.

                               SUMMARY OF TERMS

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

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

Designations

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

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

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


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

     Senior Certificates                Class A-1 and Class X Certificates.

     Mezzanine Certificates             Class M-1 Certificates.

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

     Residual Certificates              Class R Certificates.

     (Fixed Rate Certificates                                                
                                                           )

     (Variable Rate Certificates                                             
                                                           )

     Book-Entry Certificates

Sponsor                                 NationsBanc Montgomery Funding Corp.,
                                        a    Delaware     corporation    (the
                                        "Sponsor").

Seller                                  (           ) (the "Seller").

Master Servicer                         (                     ) (the  "Master
                                        Servicer").      See  "Servicing   of
                                        Mortgage Loans--The  Master Servicer"
                                        herein.    (All  references  to   the
                                        "Servicer" in  the Prospectus  should
                                        be  read  to  be  references  to  the
                                        Master  Servicer  described  in  this
                                        Prospectus Supplement.)

(REMIC Servicer                         (     ) (the "REMIC Servicer").)

Trustee                                 (     ) (the "Trustee").

Cut-off Date                            _________ __, 199_.

Distribution Date                       The ___th  day of each  month, or, if
                                        such day is  not a Business  Day, the
                                        next    succeeding   Business    Day,
                                        commencing in ______ 199_.

Record Date                             The Record Date for each Distribution
                                        Date will  be  the last  day  of  the
                                        preceding month.
Mortgage Pool                           The  Mortgage  Pool will  consist  of
                                        fully-amortizing,  ___ to  ___ month,
                                        (fixed  interest) (adjustable)  rate,
                                        conventional  first   mortgage  loans
                                        (the "Mortgage Loans") having, as  of
                                        the   Cut-off   Date,  an   aggregate
                                        principal     balance    equal     to
                                        approximately  $        (the "Cut-off
                                        Date Pool  Principal Balance").   See
                                        "The Mortgage Pool"----- herein.
Pooling and Servicing
     Agreement                          The  Certificates   will  be   issued
                                        pursuant to  a Pooling  and Servicing
                                        Agreement   to   be   dated   as   of
                                        __________  1,  199_  (the   "Pooling
                                        Agreement")  among  the  Sponsor, the
                                        Master    Servicer,     (the    REMIC
                                        Servicer,)   the   Seller   and   the
                                        Trustee.


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

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

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

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

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

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


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

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

                                        The subordination  of the Subordinate
                                        Certificates     to    the     Senior
                                        Certificates,    and   the    further
                                        subordination  of the  Class  B-1 and
                                        Class   B-2   Certificates   to   the
                                        Mezzanine Certificates is intended to
                                        increase the likelihood of receipt by
                                        Senior     Certificateholders     and
                                        Mezzanine         Certificateholders,
                                        respectively,  of the  maximum amount
                                        to  which they  are  entitled on  any
                                        Distribution  Date,  to provide  such
                                        holders protection  against losses on
                                        the  Mortgage  Loans  to  the  extent
                                        described  herein  and,  to a  lesser
                                        extent,  against  losses on  (Special
                                        Hazard Mortgage  Loans) (Fraud Loans)
                                        (and)  (Bankruptcy   Loans.)      See
                                        "Credit   Support--Subordination   of
                                        Subordinated     Certificates"    and
                                        "Description  of  the  Certificates--
                                        Allocation of Losses" herein.

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

Weighted Average 
     Lives (in years)*                       
					PSA    
			________________________________________________________
                        CLASS        %       %       %       %
                        ------       -       -       -       -
                        A-1
                        X
                        M-1
                  

                        *Determined   as    described   under
                        "Prepayment and Yield Considerations-
                        -  Weighted  Average  Lives  of   the


                                        Offered     Certificates"     herein.
                                        Prepayments  will  not  occur  at any
                                        assumed  rate  shown   or  any  other
                                        constant   rate,   and   the   actual
                                        weighted average lives  of any or all
                                        of    the    Classes    of    Offered
                                        Certificates  are  likely  to  differ
                                        from     those     shown,     perhaps
                                        significantly.

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

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

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

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

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

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

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

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

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

Legal Investment                        The  Senior  Certificates   (and  the
                                        Class    M-1    Certificates)    will
                                        constitute      "mortgage     related
                                        securities"   for  purposes   of  the
                                        Secondary Mortgage Market Enhancement
                                        Act  of 1984 ("SMMEA"),  and as such,
                                        will be legal investments for certain
                                        entities to  the  extent provided  in
                                        SMMEA.      See   "Legal   Investment
                                        Consideration" in the Prospectus.
                                        (It is anticipated that the Class M-1
                                        Certificates will not be rated in one
                                        of the two  highest rating categories
                                        by     a    nationally     recognized
                                        statistical rating  organization and,
                                        therefore,   will    not   constitute
                                        "mortgage  related   securities"  for
                                        purposes of SMMEA.)

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

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

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

                                        CLASS
				        ------     -----      ------
                                        A-1
                                        X
                                        M-1



                                        See "Certificate Rating" herein.

                                 RISK FACTORS

YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

SUBORDINATION

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

     The weighted average life of, and the yield to maturity on, the Class M-
1 Certificates will be sensitive to the rate and timing of Mortgagor defaults
and the severity of ensuing losses on the Mortgage Loans.  If the actual rate
and severity of losses on the Mortgage  Loans is higher than those assumed by
a holder  of a Class  M-1 Certificate, the actual  yield to maturity  of such
Certificate may be lower than the yield expected by such holder based on such
assumption.  The timing of losses  on the Mortgage Loans will also  affect an
investor's  actual yield  to  maturity,  even if  the  rate  of defaults  and
severity of losses over  the life of the  Mortgage Loans are consistent  with
such investor's  expectations.  In  general, the  earlier a  loss occurs  the
greater the  effect on an investor's  yield to maturity.   Realized Losses on
the Mortgage Loans will reduce the Class Certificate Balance of the Class M-1
Certificates  to the  extent  of  any losses  allocated  thereto without  the
receipt of  cash attributable  to such  reduction.   See "Description of  the
Certificates--Allocation of Losses" herein.

LIMITED OBLIGATIONS

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

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

GEOGRAPHIC CONCENTRATION

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

     (On ______  ___, 199__, ___ counties in California were declared federal
disaster areas as a result of recent flooding.  A significant  portion of the
Mortgage Pool  secured by Mortgaged  Properties in California  are located in
such counties  (the "Damaged Area").  In  general, primary hazard policies do
not cover damage resulting from floods.  However, any such Mortgaged Property
materially damaged by flooding prior  to the Closing Date will be  subject to
repurchase  by  the  Seller  as  a   result  of  a  breach  of  the  Seller's
representation and warranty.

     It is not certain what effect the flood damage will have on the rates of
delinquency, foreclosure, bankruptcy  and loss of the  Mortgage Loans located
in the Damaged  Area.  It  is possible that the  affected Mortgage Loans  may
experience  higher  levels of  delinquencies, foreclosures,  bankruptcies and
losses.   It  is also  possible that  such Mortgage  Loans will  experience a
higher or lower rate of prepayments due to higher or  lower rates of sales of
the Mortgaged Properties in the  Damaged Area.  Furthermore, it is  too early
to determine what effect, if any, the flood will have on the market prices of
residential housing in the Damaged Area and the California real estate market
in general.)

(CONVERTIBLE MORTGAGE LOANS

     Approximately  ____% of  the  Mortgage Loans  (by  aggregate outstanding
principal balance as  of the Cut-off  Date) will  initially bear interest  at
fixed rates for a specified period of time and will thereafter  bear interest
at adjustable  rates until maturity.   After the Mortgage Rate  resets from a
fixed  rate to  an  adjustable rate,  such Mortgage  Loans  are assumable  in
connection with a transfer of  the related Mortgaged Property, at  the option
of the Master Servicer.  The extent to which such Mortgage Loans  are assumed
by purchasers of the Mortgaged Properties  rather than prepaid by the related
Mortgagors in  connection with  the sales  of the  Mortgaged Properties  will
affect the  weighted average  lives of the  Certificates.   Furthermore, such
Mortgage  Loans may  be more  sensitive  to changes  in the  level  of market
interest rates  than is typical for adjustable rate mortgage loans due to the
length of  time before  which the  Mortgage Rates reset  from fixed  rates to
adjustable rates.)

BOOK-ENTRY SYSTEM

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


                              THE MORTGAGE POOL

GENERAL

     Certain information with  respect to the Mortgage Loans  included in the
Mortgage Pool is set  forth below.  A  detailed description of such  Mortgage
Loans  on  Form  8-K  (the  "Detailed  Description")  will  be  available  to
purchasers of the Offered Certificates  at or before, and will be  filed with
the Securities  and Exchange Commission within  fifteen days of,  the initial
delivery of the Offered Certificates.   The Detailed Description will specify
the  aggregate principal  balances  of the  Mortgage  Loans  included in  the
Mortgage  Pool as  of  the Cut-off  Date (the  "Cut-off  Date Pool  Principal
Balance") and will  also include the following information  in tabular format
regarding such Mortgage Loans:  years of origination of  such Mortgage Loans,
the purposes of such Mortgage Loans,  the original principal balances of such
Mortgage Loans, the  outstanding principal balances of such Mortgage Loans as
of the  Cut-off Date, the  Mortgage Rates borne  by such Mortgage  Loans, the
original Loan-to-Value Ratios of such Mortgage Loans, the remaining months to
stated maturity of such Mortgage Loans, the types of properties securing such
Mortgage Loans  and the geographical  distribution of such Mortgage  Loans by
state.   Prior to  the Closing Date,  Mortgage Loans may  be removed from the
Mortgage  Pool and  other Mortgage Loans  may be  substituted therefor.   The
Sponsor believes  that the information set  forth herein with respect  to the
Mortgage   Pool   as  presently   constituted   is   representative  of   the
characteristics of the Mortgage Pool as it will be constituted at the Closing
Date, although the range of the Mortgage Rates and the maturities and certain
other characteristics of the Mortgage Loans in the Mortgage Pool may vary. 

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

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

     (Each Mortgage  Loan was  originated on or  after ___________  __, 199_,
(and has an initial Adjustment Date on or before _________ __, 199_).)

     The latest date on which any Mortgage Loan matures is ________ __, ____.
The  earliest  stated  maturity  date of  any  Mortgage  Loan  is __________,
________.

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

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

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

     The "Loan-to-Value  Ratio" of a  Mortgage Loan  at any given  time is  a
fraction, expressed as a percentage, (the numerator of which is  the original
principal balance of  the related Mortgage Loan and the  denominator of which
is the lesser  of (a) the appraised  value of the related  Mortgaged Property
determined in an appraisal obtained by the originator at  origination of such
Mortgage Loan and (b) the  sales price for such property.)  No  assurance can
be given that the value of any Mortgaged Property has remained or will remain
at the  level that existed on  the appraisal or  sales date.   If residential
real estate values generally  or in a particular geographic area decline, the
Loan-to-Value Ratios  might  not be  a  reliable indicator  of  the rates  of
delinquencies,  foreclosures and losses that could occur with respect to such
Mortgage Loans.
     (None of the Mortgage Loans is  insured by any primary mortgage guaranty
insurance policy.)

     (No)  Mortgage  Loan   provides  for  deferred   interest  or   negative
amortization.  Approximately _____% and ____% (by Cut-off Date Pool Principal
Balance) will be secured by Mortgaged Properties located in (       )  and ( 
      ), respectively.  Except as indicated in the preceding sentence no more
than approximately ____%  of the Mortgage Loans will  be secured by Mortgaged
Properties located in any one state.  No more than approximately ____% of the
Mortgage Loans (by principal balance as of the Cut-off Date) will  be secured
by Mortgaged Properties located in any one postal zip code area.
     The first  and  last date  on  which any  Convertible  Mortgage Loan  is
convertible from an  adjustable Mortgage  Rate to  a fixed  Mortgage Rate  is
________ and ______, respectively.

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


                           MORTGAGE LOAN STATISTICS

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


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

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

     (The Index is the figure derived from the average weekly quoted yield on
U.S.  Treasury securities  adjusted to  a constant  maturity of  one year  as
published  in the Federal Reserve  Statistical Release H.15(519).   Yields on
treasury securities are estimated from the U.S. Treasury's daily yield curve.
This curve, which relates the yield on a security to its time to maturity, is
based on the closing market bid yields on actively-traded treasury securities
in  the over-the-counter  market.   These market  yields are  calculated from
composites  of quotations reported  by five leading  U.S. Treasury securities
dealers to  the Federal Reserve Bank of New York.   The constant yield values
are  read from  the yield  curve at  fixed maturities.   This  method permits
estimation  of the yield  for a  one year maturity,  for example,  even if no
outstanding security has exactly one year remaining to maturity.)

     (The Index  is the figure derived  from the weekly  average of secondary
market  interest rates  on six-month  negotiable certificates  of deposit  as
published in the Federal Reserve Statistical Release H.15(519).)

     (The Index  shall  be established  by the  Trustee and  shall equal  the
arithmetic mean (rounded upwards, if  necessary, to the nearest  (one-eighth)
of one percent of LIBOR for (three-month) United States dollar deposits which
appears on the Reuters Screen LIBO Page as of _________, London  time, on the
first business  day of the month prior to any  Adjustment Date for a Mortgage
Loan.)

     Listed below are monthly historical  values of the Index beginning  with
January 1990.  The values listed  below do not purport to be a  prediction of
the performance of the Index in the future.


<TABLE>
<CAPTION>                                                          Year (1)
                                          1994           1993          1992          1991         1990
<S>                                      <C>            <C>           <C>           <C>          <C>
MONTH
January . . . . . . . . . . . . . .
February  . . . . . . . . . . . . .
March . . . . . . . . . . . . . . .
April . . . . . . . . . . . . . . .
May . . . . . . . . . . . . . . . .
June  . . . . . . . . . . . . . . .
July  . . . . . . . . . . . . . . .
August  . . . . . . . . . . . . . .
September . . . . . . . . . . . . .
October . . . . . . . . . . . . . .
November  . . . . . . . . . . . . .
December  . . . . . . . . . . . . .

</TABLE>
                         
- -------------------------
(1)  Monthly figures are averages of daily rates.

     In   the  event  that   the  Index  becomes   unavailable  or  otherwise
unpublished, the Master  Servicer will select a comparable  alternative index
over which it  has no direct control  and which is readily  verifiable by the
Mortgagors.

(CONVERTIBLE MORTGAGE LOANS

     Approximately __% of the Mortgage Loans (by Cut-off Date Pool  Principal
Balance) provide that  the mortgagor may convert the adjustable Mortgage Rate
on the Mortgage Loan to a  fixed Mortgage Rate (each, a "Convertible Mortgage
Loan"), generally within a period from  ____ to ___ months after origination.
In determining the fixed Mortgage Rate applicable to a Mortgage Loan eligible
for conversion,  the Master Servicer, acting  on behalf of  the Trustee, will
quote a fixed  mortgage rate generally equal  to the sum of  the current rate
then quoted by Fannie Mae as its required net yield for conventional mortgage
loans  covered  by  60-day  mandatory   delivery  commitments  plus  a  fixed
percentage amount ranging from ____ % to ____  %.  In the event that the
applicable Fannie Mae rate is not available, the Master Servicer will quote a
fixed  mortgage  rate based  upon  comparable information.   In  order  to be
eligible to convert from an adjustable to a fixed Mortgage Rate on a Mortgage
Loan, the Mortgagor  must execute and  submit to the Master  Servicer certain
conversion  documents,  including  a  loan modification  agreement,  pay  the
applicable conversion  fee, if any, and  not be in default  under the related
Mortgage  Note or  security documents  and not  have been  more than  30 days
delinquent in the payment of any amounts due under the related  Mortgage Note
at  any time  during the  twelve  months prior  to  the Cut-off  Date.   Upon
conversion, the monthly payments  of principal and interest on  such Mortgage
Loan will be adjusted to provide for fully amortizing, level monthly payments
until maturity.

     Upon the  conversion  of  any  Mortgage Loan  from  an  adjustable  rate
Mortgage Loan  to a fixed rate Mortgage  Loan, the (Seller) (Master Servicer)
is obligated to purchase such Mortgage Loan at a price (the "Purchase Price")
equal  to 100% of  the Principal Balance  of such Mortgage  Loan plus accrued
interest  thereon at the Net Mortgage  Rate (applicable to such Mortgage Loan
immediately  prior to such conversion date) to  the first day of the month in
which the Purchase Price is to be distributed (less any unreimbursed Advances
with  respect to  such Mortgage  Loan).   In the  event the  (Seller) (Master
Servicer) defaults in its obligation to purchase any converted Mortgage Loan,
the (Seller) (Master Servicer) (Trustee)  will attempt to sell such converted
Mortgage Loan at the Purchase Price.  If such converted Mortgage  Loan cannot
be sold  at  such price,  however, it  will remain  in  the Trust  Fund as  a
Mortgage Loan  with a fixed Mortgage Rate.  (So long as (            ) serves
as Master Servicer, the failure of (       ) to purchase a converted Mortgage
Loan is  an Event of Default under the Agreement.   If the Trustee or another
entity become a successor master  servicer because of an Event of  Default or
the resignation of the Master Servicer,  such successor will not be obligated
to purchase converted Mortgage Loans.  In any event, the Master Servicer will
remain obligated to purchase converted Mortgage Loans.)

ASSIGNMENT OF THE MORTGAGE LOANS

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

     In  connection  with such  transfer  and  assignment, the  Sponsor  will
deliver or  cause to  be delivered  to the  Trustee, or  a custodian  for the
Trustee, among other  things, the original loan agreement  or promissory note
(the "Mortgage  Note") (and any  modification or amendment  thereto) endorsed
without recourse to  the order of the Trustee (or  its nominee), the original
agreement  or  instrument  creating a  first  lien on  the  related Mortgaged
Property  (the  "Mortgage")  with  evidence  of recording  indicated  thereon
(except for any Mortgage not returned from the public recording office, which
will be delivered  to the Trustee  as soon  as the same  is available to  the
Sponsor),  an  assignment  in  recordable   form  of  the  Mortgage  and,  if
applicable, any  riders or modifications  to such Mortgage  Note and Mortgage
(collectively,  the "Mortgage File").   Assignments of the  Mortgage Loans to
the  Trustee (or  its nominee)  will be  recorded in  the appropriate  public
office for real property records,  except in states where, in the  opinion of
counsel acceptable to the Trustee, such recording is  not required to protect
the  Trustee's  interests  in the  Mortgage  Loan  against the  claim  of any
subsequent transferee or  any successor to or creditor of  the Sponsor or the
Seller.

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

UNDERWRITING STANDARDS

     (Except as described below, each Mortgage Loan has satisfied the credit,
appraisal  and  underwriting guidelines  established  by  the  Seller.   Such
underwriting guidelines  may be  varied in  cases deemed  appropriate by  the
Seller.    To  determine  satisfaction of  such  underwriting  guidelines, an
authorized officer of the Seller reviewed the Mortgage Loans.

     The  Seller's underwriting  guidelines  are  intended  to  evaluate  the
Mortgagor's credit standing and repayment  ability and the value and adequacy
of  the  Mortgaged  Property  as   collateral.    The  Seller's  underwriting
guidelines are applied in a standard procedure which complies with applicable
federal and state  laws and regulations.  Initially,  a prospective Mortgagor
is required to fill out a detailed application designed to  provide pertinent
credit information.  As part of  the description of the Mortgagor's financial
condition,  the Mortgagor  is  required to  provide a  current  balance sheet
describing assets and liabilities and a statement of income  and expenses, as
well as  an authorization to apply  for a credit report  which summarizes the
Mortgagor's credit history with local merchants and lenders and any record of
bankruptcy.   In addition,  an employment verification  is obtained  from the
Mortgagor's  employer wherein the  employer reports the  length of employment
with that organization,  the current salary, and an  indication as to whether
it  is  expected that  the  Mortgagor will  continue such  employment  in the
future.   If  a prospective  Mortgagor  is  self-employed, the  Mortgagor  is
required  to  submit  copies of  signed  tax  returns.   The  Mortgagor  also
authorizes  deposit  verification at  all  financial  institutions where  the
Mortgagor has demand or savings accounts.

     Once the employment and deposit verifications  and the credit report are
received, a determination is made as to whether the prospective Mortgagor has
sufficient monthly  income  available (i)  to  meet the  Mortgagor's  monthly
obligations on the  proposed mortgage loan and other expenses  related to the
Mortgaged Property (such as property taxes, hazard  insurance and maintenance
and  utility costs) and (ii) to  meet other financial obligations and monthly
living expenses.

     In  determining  the   adequacy  of  the  property  as   collateral,  an
independent appraisal is made of each property considered for financing.  The
appraiser is required to  inspect the property and verify that it  is in good
condition and that construction,  if new, has been completed.   The appraisal
is based on  the appraiser's judgment of values, giving appropriate weight to
both  the market  value of  comparable homes  and the  cost of  replacing the
property.

     Certain  states where the  Mortgaged Properties  are located  are "anti-
deficiency"  states where, in  general, lenders  providing credit on  one- to
four-family  properties must look solely to the property for repayment in the
event of  foreclosure.  The  Seller's underwriting  guidelines in all  states
(including  anti-deficiency states) require that the underwriting officers be
satisfied that  the value of the property being financed, as indicated by the
independent  appraisal, currently supports  and is anticipated  to support in
the future  the outstanding  loan balance, and  provides sufficient  value to
mitigate the effects of adverse shifts in real estate values.

     The Seller  employs  alternative  underwriting  guidelines  for  certain
qualifying  mortgage loans  underwritten by  the Seller  through underwriting
programs designed to streamline the  underwriting process by eliminating  the
requirement  for   income  verification.     Depending  on   the  facts   and
circumstances of  a particular  case, the  Seller may  accept other  Mortgage
Loans  based on  limited documentation  that eliminates  the need  for either
income verification and/or  asset verification.  The objective  of the use of
limited documentation  is to shift  the emphasis of the  underwriting process
from the credit  standing of the Mortgagor to  the value and adequacy  of the
Mortgaged Property as collateral.)


                         SERVICING OF MORTGAGE LOANS

GENERAL

     The Master Servicer will service  the Mortgage Loans in accordance  with
the terms  set  forth in  the Pooling  Agreement.   The  Master Servicer  may
perform any of  its obligations under  the Pooling  Agreement through one  or
more subservicers.   Notwithstanding any such  subservicing arrangement,  the
Master Servicer will  remain liable for its servicing  duties and obligations
under the  Pooling Agreement as if  the Master Servicer alone  were servicing
the Mortgage Loans. 

THE MASTER SERVICER

     (                  ), a subsidiary of (                   ), a (       )
corporation,  will act as Master Servicer for  the Mortgage Loans pursuant to
the Agreement.  (            ) is engaged  primarily in the mortgage  banking
business,  and as such,  originates, purchases,  sells and  services mortgage
loans.  (The mortgage loans serviced  by the Master Servicer are  principally
(first-lien, fixed rate mortgage loans secured by single-family residences.)

      The principal executive officers of (           ) are located at (     
     ), (            ), (            )  (            ).

     (Because the Master Servicer only recently began its operations, it does
not  yet  have any  meaningful  information  regarding delinquency  and  loss
experience for its portfolio of mortgage loans.)

     The information set forth in this section concerning the Master Servicer
has been provided by it.   Accordingly, the Sponsor makes no  representations
as to the completeness or accuracy of such information.
(FORECLOSURE AND DELINQUENCY EXPERIENCE

     Historically, a variety  of factors, including the appreciation  of real
estate  values,  have limited  the  Master  Servicer's loss  and  delinquency
experience on  its portfolio  of serviced mortgage  loans.   There can  be no
assurance that factors beyond the Master Servicer's control, such as national
or local economic  conditions or downturns in the real  estate markets of its
lending areas,  will  not result  in  increased  rates of  delinquencies  and
foreclosure losses in the future.

     The   following  table  summarizes   the  foreclosure   and  delinquency
experience  on the  dates  indicated  on  conventional first  trust  deed  or
mortgage loans  serviced by the Master Servicer.   No assurances can be given
that the foreclosure and delinquency  experience presented in the table below
will be indicative of such experience on the Mortgage Loans:


<TABLE>
<CAPTION>                                               At          30,     At          30,   At          30,    At          30,
                                                 							---------------	    ---------------   ---------------    ---------------
                                                               1993                1994               1993               1994
                                                               ----                ----               ----               ----
                                                                                (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                     <C>                 <C>               <C>                <C> 
Principal Balances (end of period)  . . . . . . . . . .  $                   $                 $                  $
Total Number of Loans . . . . . . . . . . . . . . . . .
Total Number of Foreclosures  . . . . . . . . . . . . .
Percent Foreclosed by Number of Loans . . . . . . . . .     %                   %                 %                   %
Period of Delinquency
30-59 days:
     Principal Balance  . . . . . . . . . . . . . . . .  $                   $                 $                  $
     Number of Loans  . . . . . . . . . . . . . . . . .
     Percent Delinquent by Number of Loans  . . . . . .     %                   %                 %                  %
60-89 days:
     Principal Balance  . . . . . . . . . . . . . . . .  $                   $                 $                  $
     Number of Loans  . . . . . . . . . . . . . . . . .
     Percent Delinquent by Number of Loans  . . . . . .     %                   %                 %                 %
90 days or more:
     Principal Balance  . . . . . . . . . . . . . . . .  $                   $                 $                  $
     Number of Loans  . . . . . . . . . . . . . . . . .
     Percent Delinquent by Number of Loans  . . . . . .     %                   %                 %                 %
In Foreclosure
     Principal Balance  . . . . . . . . . . . . . . . .  $                   $                 $                  $
     Number of Loans  . . . . . . . . . . . . . . . . .
     Percent by Number of Loans . . . . . . . . . . . .     %                   %                 %                 %
Total Delinquent and in Foreclosure
     Principal Balance  . . . . . . . . . . . . . . . .  $                   $                 $                  $
     Number of Loans  . . . . . . . . . . . . . . . . .
     Percent by Number of Loans . . . . . . . . . . . .     %                   %                 %                 %

</TABLE>


(DISCUSS REASONS FOR VARIATIONS IN DELINQUENCY AND FORECLOSURE EXPERIENCE, IF
ANY)

(SERVICING COMPENSATION AND PAYMENT OF EXPENSES

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

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

(ADVANCES

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

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

                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates  will be  issued pursuant  to a  Pooling and  Servicing
Agreement,  dated as of ______ __,  199_ (the "Pooling Agreement"), among the
Sponsor,  the Seller,  the Master  Servicer (,  the REMIC  Servicer) and  the
Trustee.   Reference  is made  to  the  Prospectus for  important  additional
information regarding the  terms and conditions of the  Pooling Agreement and
the Certificates.   The following summaries do not purport to be complete and
are subject  to, and  are qualified  in their entirety  by reference  to, the
provisions  of the  Pooling Agreement.   When particular  provisions or terms
used  in  the Pooling  Agreement  are  referred  to,  the  actual  provisions
(including definitions of terms) are incorporated by reference.

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

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

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

(BOOK-ENTRY CERTIFICATES

     The (               )  will be book-entry Certificates  (the "Book-Entry
Certificates").   The Book-Entry Certificates will  be issued in one  or more
certificates which equal  the aggregate principal balance of  each such Class
of  Offered Certificates which  will be held  by a nominee  of The Depository
Trust Company  (together  with  any  successor  depository  selected  by  the
Sponsor,  the  "Depository").     Beneficial  interests  in  the   Book-Entry
Certificates will  be  indirectly held  by investors  through the  book-entry
facilities  of the Depository, as described herein.   Investors may hold such
beneficial interests in the Book-Entry Certificates in  minimum denominations
of $1,000 and in integral multiples in excess  thereof, except that one Book-
Entry Certificate of each such Class may  be issued in an amount which is not
an integral  multiple  of $1,000.    The Sponsor  has  been informed  by  the
Depository that its  nominee will be CEDE & Co.  ("CEDE").  Accordingly, CEDE
is expected  to be  the  holder of  record  of the  Book-Entry  Certificates.
Except  as described  below,  no person  acquiring  a Book-Entry  Certificate
(each,  a  "beneficial  owner")  will  be  entitled  to  receive  a  physical
certificate representing such Certificate (a "Definitive Certificate").

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

     The Depository  is a limited  purpose trust company organized  under the
laws of  the State of  New York, a  member of the  Federal Reserve  System, a
"Clearing Corporation" within  the meaning of the Uniform  Commercial Code as
in effect  in  the State  of  New York  and  a "Clearing  Agency"  registered
pursuant to Section  17A of the Securities Exchange Act  of 1934, as amended.
The Depository performs services for its participants, some of  which (and/or
their  representatives) own the  Depository.   In accordance with  its normal
procedures, the  Depository is expected to record  the positions held by each
Depository participant in  the Book-Entry Certificates, whether held  for its
own  account or  as a  nominee for  another person.   In  general, beneficial
ownership  of  Book-Entry  Certificates  will   be  subject  to  the   rules,
regulations  and   procedures   governing  the   Depository  and   Depository
participants as in effect from time to time.

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

     Under   a  book-entry  format,  beneficial   owners  of  the  Book-Entry
Certificates may experience  some delay in  their receipt of  payments, since
such  payments  will  be forwarded  by  the  Trustee to  CEDE.    Because the
Depository can only act on behalf of Financial Intermediaries, the ability of
a  beneficial owner to pledge Book-Entry  Certificates to persons or entities
that do  not participate in the Depository  system, or otherwise take actions
in respect of such Book-Entry Certificates, may be limited due to the lack of
physical  certificates  for  such  Book-Entry  Certificates.    In  addition,
issuance of  the Book-Entry  Certificates in book-entry  form may  reduce the
liquidity  of  such  Certificates  in  the  secondary  market  since  certain
potential investors may be unwilling to  purchase Certificates for which they
cannot obtain physical certificates.

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

     Unless and until  Definitive Certificates are issued, it  is anticipated
that  the only  "Certificateholder" of  the Book-Entry  Certificates will  be
CEDE, as nominee  of the  Depository.   Beneficial owners  of the  Book-Entry
Certificates  will not  be Certificateholders,  as that  term is used  in the
Pooling  Agreement.   Beneficial owners  are only  permitted to  exercise the
rights of Certificateholders indirectly through  Financial Intermediaries and
the Depository.  Monthly and annual reports on the Trust Fund provided by the
Master Servicer to CEDE, as nominee of the Depository, may be  made available
to beneficial owners upon request, in accordance with the  rules, regulations
and procedures  creating and affecting the  Depository, and to  the Financial
Intermediaries  to whose Depository  accounts the  Book-Entry Certificates of
such beneficial owners are credited.

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

     Definitive Certificates will be issued to beneficial owners of the Book-
Entry Certificates, or their nominees, rather than to the Depository, only if
(a)  the Depository or  the Sponsor advises  the Trustee in  writing that the
Depository is no longer willing, qualified or able to  discharge properly its
responsibilities as  nominee and  depository with  respect to  the Book-Entry
Certificates and the Sponsor or  the Trustee is unable to locate  a qualified
successor; (b)  the Sponsor, at its sole option,  elects to terminate a book-
entry system  through the Depository; or (c) after the occurrence of an Event
of Default (as described in  the accompanying Prospectus), beneficial  owners
having Percentage  Interests aggregating not less than  51% of all Percentage
Interests evidenced by each Class  of the Book-Entry Certificates advise  the
Trustee  and the Depository  through the Financial  Intermediaries in writing
that the  continuation of a  book-entry system  through the Depository  (or a
successor thereto) is no longer in the best interests of beneficial owners.

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

PAYMENTS ON MORTGAGE LOANS; ACCOUNTS

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

PRIORITY OF DISTRIBUTIONS AMONG CLASSES OF CERTIFICATES

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

DISTRIBUTIONS

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

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

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

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

INTEREST

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

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

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

PRINCIPAL

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

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

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

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

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

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

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

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

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

ALLOCATION OF LOSSES

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

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

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

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

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

TERMINATION; OPTIONAL TERMINATION

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

LAST SCHEDULED DISTRIBUTION DATE

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

EVENTS OF DEFAULT

     Events  of Default  will  consist of:  (i)  any  failure by  the  Master
Servicer to deposit in the Certificate  Account the required amounts or remit
to  the Trustee any payment (other than an  Advance required to be made under
the terms of the Agreement) which continues unremedied for five business days
after the giving of written notice of such failure to the Master Servicer  by
the Trustee  or the  Sponsor or  to the Master  Servicer and  the Trustee  by
holders  of Certificates of  any Class  evidencing not  less then 25%  of the
aggregate Percentage  Interest constituting such  Class; (ii) any  failure by
the Master Servicer to observe  or perform in any material respect  any other
of its  covenants or  agreements in  the Pooling  Agreement, which  continues
unremedied for 60 days after the giving  of written notice of such failure to
the Master Servicer by  the Trustee or the Sponsor or  to the Master Servicer
and the Trustee by holders  of Certificates of any Class evidencing  not less
than 25% of the aggregate Percentage Interest constituting such Class;  (iii)
insolvency,  readjustment of debt,  marshalling of assets  and liabilities or
similar  proceedings,  and certain  actions by  or  on behalf  of  the Master
Servicer indicating its  insolvency or inability  to pay its  obligations; or
(iv) any failure  of the Master Servicer to make  any Advance which continues
unremedied for  a  period of  five  business days  after  the date  on  which
telecopied notice  of such failure, requiring the  same to be remedied, shall
have been given to the Master Servicer by the Trustee.

RIGHTS UPON EVENT OF DEFAULT

     So long  as an Event of  Default remains unremedied, the  Sponsor or the
Trustee  may,  and  upon   the  receipt  of  instructions  from   holders  of
Certificates  of any  Class evidencing  not less  than 25%  of  the aggregate
Percentage Interest  constituting such  class, the Sponsor  or Trustee  shall
terminate all  of the rights and obligations of the Master Servicer under the
Pooling Agreement  and in  and to the  Mortgage Loans, whereupon  the Trustee
will succeed  to all of the responsibilities,  duties, and liabilities of the
Master Servicer under the Pooling Agreement, including the obligation to make
Advances.  Notwithstanding the foregoing, in the event of an Event of Default
arising from the Master Servicer's failure to make an Advance as described in
clause (iv)  in the preceding paragraph,  the Trustee shall terminate  all of
the rights and obligations of the Master Servicer under the Pooling Agreement
and in and to the Mortgage Loans as described in the preceding sentence.

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

THE TRUSTEE

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


                     PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL



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

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

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

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

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

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

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

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

     (All of  the Mortgage  Loans are  adjustable rate  mortgage loans  ("ARM
Loans").   The rate  of principal prepayments  with respect to  ARM Loans has
fluctuated in  recent years.   As  is the case  with conventional  fixed rate
mortgage  loans, ARM  Loans may  be subject  to a  greater rate  of principal
prepayments  in  a declining  interest  rate environment.    For example,  if
prevailing  interest rates  were to  fall significantly,  ARM Loans  could be
subject to higher  prepayment rates than if prevailing interest rates were to
remain  constant because  the availability  of fixed  rate mortgage  loans at
competitive interest  rates may encourage  mortgagors to refinance  their ARM
Loans  to "lock in"  lower fixed  interest rates.) Conversely,  if prevailing
interest rates  were to rise  significantly, the rate  of prepayments  on ARM
Loans would generally be expected to decrease, and the rate of defaults might
increase  if Mortgagors were unable  to meet the  resulting increases in debt
service payments.  The rate  of payments (including prepayments) on pools  of
mortgage loans  is  also influenced  by a  variety  of economic,  geographic,
social and other factors, including changes in mortgagors' housing needs, job
transfers, unemployment, mortgagors'  net equity in the  mortgaged properties
and  servicing decisions.    No assurances  can be  given as  to the  rate of
prepayments  on  the Mortgage  Loans  in  stable  or changing  interest  rate
environments.

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

ASSUMPTIONS RELATING TO TABLES

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

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

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

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

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

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

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

     Based  upon the  foregoing assumptions,  the following  Decrement Tables
indicate the projected  weighted average life  of each  Class of the  Offered
Certificates and set forth the  percentages of the initial Class  Certificate


Balance of each such Class that would be outstanding after each of the  dates
shown at various constant percentages of the PSA.

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


<TABLE>
<CAPTION>                               Class A-1                                    Class M-1
 			   ------------------------------------------------      -----------------------------
 DISTRIBUTION DATE           %      %       %       %       %            %       %       %       %       %
- ------------------          ---   ----     ---    ----    ----         ----      ----   -----   ----   ----
<S>                        <C>   <C>      <C>    <C>     <C>          <C>       <C>    <C>     <C>    <C>
    Initial Class
  Certificate Balance
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .
            .

      --------------
     Weighted Average
            Life
       (in years)/F1/
    Years to Maturity

</TABLE>
- ----------------------
     /F1/ THE WEIGHTED AVERAGE LIFE OF  AN OFFERED CERTIFICATE IS  DETERMINED
          BY  (I) MULTIPLYING THE AMOUNT OF EACH DISTRIBUTION IN REDUCTION OF
          THE CLASS CERTIFICATE  BALANCE THEREOF BY THE NUMBER  OF YEARS FROM
          THE  DATE OF THE ISSUANCE OF THE OFFERED CERTIFICATE TO THE RELATED
          DISTRIBUTION DATE, (II)  ADDING THE RESULTS AND (III)  DIVIDING THE
          SUM  BY  THE  INITIAL  CLASS CERTIFICATE  BALANCE  OF  THE  OFFERED
          CERTIFICATES OF SUCH CLASS.

SENSITIVITY OF THE CLASS X CERTIFICATES
     As  indicated in the table below, the  yield to investors in the Class X
Certificates will  be sensitive to the rate  of principal payments (including
prepayments) of the  Mortgage Loans, which  generally can be  prepaid at  any
time.  On the basis of the assumptions described below, the yield to maturity
on the Class X Certificates would be approximately 0% if prepayments  were to
occur at a  constant rate of (  %) PSA.  If the actual prepayment rate of the
Mortgage Loans were to exceed the foregoing level for as  little as one month
while  equaling such  level for  the remaining months,  the investors  in the
Class X Certificates would not fully recoup their initial investments.

     The information set forth  in the following  table has been prepared  on
the  basis  of the  Assumptions  and  on the  assumption  that  the aggregate
purchase  price of  the Class  X Certificates  (expressed as a  percentage of
initial Class X Notional Amount) is as follows:


Class                                  PRICE*
Class X . . . . . . . . . . . . .



     *    The price  does not  include accrued  interest.   Accrued
          interest has been added to such price in  calculating the
          yields set forth in the table below.


<TABLE>
<CAPTION>
                          Sensitivity of the Interest Only Certificates to Prepayments
                                          (Pre-Tax Yields to Maturity)

                                                             PSA Prepayment Assumption
                                -----------------------------------------------------------------------
Class                                    %               %               %               %            %
- ----------                      ----------      ----------     -----------     -----------     --------
<S>                            <C>             <C>            <C>             <C>             <C>
Class X . . . . . . . . . . . 

</TABLE>


     It  is highly  unlikely that  all of  the Mortgage  Loans will  have the
characteristics assumed or that  the Mortgage Loans  will prepay at the  same
rate until maturity or that all of the Mortgage Loans will prepay at the same
rate or time.  As a result of  these factors, the pre-tax yields on the Class
X Certificates are likely to differ from those shown in the table above, even
if all of the Mortgage Loans prepay at the  indicated percentages of PSA.  No
representation  is made as  to the actual  rate of principal  payments on the
Mortgage Loans for any period or over the life of the Class X Certificates or
as to  the yield on the Class X Certificates.   Investors must make their own
decisions as to the appropriate prepayment assumptions to be used in deciding
whether to purchase the Class X Certificates.

                                CREDIT SUPPORT

SUBORDINATION OF SUBORDINATE CERTIFICATES

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

     In  addition,   the  Subordinate   Certificates  will   provide  limited
protection against Special Hazard Losses,  Bankruptcy Losses and Fraud Losses
up to  the Special  Hazard  Loss Coverage  Amount, Bankruptcy  Loss  Coverage
Amount and Fraud Loss Coverage Amount, respectively, as described below.

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

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

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

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

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

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

(Describe terms of any Additional Credit Support)


                               USE OF PROCEEDS

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


                   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 under
the Internal  Revenue Code of  1986, as  amended (the "Code").   The  Offered
Certificates will  be designated as "regular interests"  in the REMIC and the
Residual  Certificate  will  be  designated as  the  sole  class  of residual
interests in the REMIC.  See "Certain Federal Income Tax  Consequences--REMIC
Certificates" in the Prospectus.

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

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

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


                             ERISA CONSIDERATIONS

     A  fiduciary  of any  employee  benefit  plan  subject to  the  Employee
Retirement Income Security Act  of 1974, as amended  ("ERISA"), or the  Code,
should  carefully  review with  its legal  advisors  whether the  purchase or
holding of an Offered Certificate could give rise to a transaction prohibited
or  not  otherwise permissible  under  ERISA  or  the  Code.   No  Class  M-1
Certificate may be transferred unless  the transferor delivers to the Trustee
(i)  a certificate  satisfactory  to  the Trustee  to  the  effect that  such
transferee neither is nor  is acting on behalf of a plan  subject to ERISA or
(ii)  an opinion of  counsel satisfactory to  the Trustee to  the effect that
such transfer will  not result in  the assets of the  Trust Fund being  "plan
assets."  See "ERISA Considerations" in the Prospectus.

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

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

     The Underwriter(s)  believes  that  the  Exemption  will  apply  to  the
acquisition  and holding  of  the  Class A-1  Certificates  and  the Class  X
Certificates  by Plans  and that all  conditions of the  Exemption other than
those within  the control of the investors  will be met.  In  addition, as of
the date hereof,  there is no single Mortgagor  that is the obligor on  5% of
the  Mortgage  Loans included  in  the  Trust Fund  by  aggregate unamortized
principal balance of the assets of the Trust Fund.

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


                            METHOD OF DISTRIBUTION

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

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

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


                                LEGAL MATTERS

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


                              CERTIFICATE RATING

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

Class       . . . . . . . . . . . . .          ___       ___
- -----
A-1         . . . . . . . . . . . . . . .
X           . . . . . . . . . . . . . . .
M-1         . . . . . . . . . . . . . . .

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

     (   )'s  and (   )'s ratings take into  consideration the credit quality
of the Mortgage Pool including  any credit support providers, structural  and
legal aspects  associated with  the Offered Certificates,  and the  extent to
which the  payment stream of the  Mortgage Pool is adequate  to make payments
required under the Offered Certificates.  (   )'s and (   )'s ratings  on the
Offered  Certificates do  not,  however,  constitute  a  statement  regarding
frequency of prepayments on the Mortgage Loans.  In addition, (    )'s and ( 
)'s ratings do not address the  remote possibility that, in the event of  the
insolvency  of the  Seller,  the  sale of  the  Offered  Certificates may  be
recharacterized   as   a  financing   and   that,   as  a   result   of  such
recharacterization, the Senior Certificates may be accelerated.  As a result,
holders  of the Offered  Certificates might  suffer a lower  than anticipated
yield.

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

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


                            INDEX TO DEFINED TERMS
                           ----------------------

                                                                        Page 
                                                                      ----

Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
Assumptions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-26
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Bankruptcy Loss Coverage Amount . . . . . . . . . . . . . . . . . . . .  S-30
Bankruptcy Losses . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
beneficial owner  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . S-9, S-17
CEDE  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-1, S-17
Class A-1 Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Class A-1 Percentage  . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Class A-1 Prepayment Percentage . . . . . . . . . . . . . . . . .  S-21, S-22
Class B-1 Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Class B-2 Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Class Certificate Balance . . . . . . . . . . . . . . . . . . . . . . .  S-23
Class M-1 Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Class X Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Clearing Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Clearing Corporation  . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-31
Convertible Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  S-13
Cut-off Date Pool Principal Balance . . . . . . . . . . . . . . . .  S-2, S-9
Damaged Area  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Debt Service Reduction  . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Deficient Valuation . . . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Detailed Description  . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-21
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-31
Excess Losses . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Expense Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Fannie Mae  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Fraud Loss Coverage Amount  . . . . . . . . . . . . . . . . . . . . . .  S-30
Fraud Losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Freddie Mac . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-9
LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-9
Liquidated Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . .  S-22
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-1
Master Servicing Fee  . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Maximum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Minimum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-2
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Net Interest Shortfalls . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Net Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . .  S-20
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . 1, S-17
Original Subordinate Principal Balance  . . . . . . . . . . . . . . . .  S-22
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Pool Principal Balance  . . . . . . . . . . . . . . . . . . . . . . S-2, S-21
Pooling Agreement . . . . . . . . . . . . . . . . . . . . . . .  1, S-2, S-17
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . .  S-20
Prepayments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-26
Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
principal prepayment  . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Principal Prepayments . . . . . . . . . . . . . . . . . . . . . . . S-3, S-21
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
PSA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-26
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19


Relief Act Reduction  . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3, S-5, S-31
REMIC Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 3, S-1
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Special Hazard Loss Coverage Amount . . . . . . . . . . . . . . . . . .  S-30
Special Hazard Losses . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Special Hazard Mortgage Loan  . . . . . . . . . . . . . . . . . . . . .  S-22
Sponsor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 3, S-1
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . .  S-17
Subordinate Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Subordinate Percentage Allocation . . . . . . . . . . . . . . . . . . .  S-21
Subordinate Prepayment Percentage . . . . . . . . . . . . . . . . . . .  S-22
Subordinate Prepayment Percentage Allocation  . . . . . . . . . . . . .  S-22
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, S-1
Underwriter(s)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Unpaid Interest Amounts . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Unpaid Interest Shortfall . . . . . . . . . . . . . . . . . . . . . . . . S-3




INFORMATION  CONTAINED  HEREIN  IS  SUBJECT  TO COMPLETION  OR  AMENDMENT.  A
REGISTRATION  STATEMENT  RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS  TO BUY  BE ACCEPTED  PRIOR TO  THE TIME  THE  REGISTRATION  STATEMENT
BECOMES EFFECTIVE.  THIS  PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE SOLICITATION  OF AN OFFER  TO BUY,  NOR SHALL  THERE BE ANY SALE OF THESE
SECURITIES IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR  SALE WOULD  BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER  THE SECURITIES LAWS OF
ANY SUCH STATE.


                  SUBJECT TO COMPLETION DATED MARCH 30, 1998
P R O S P E C T U S

               NATIONSBANC MONTGOMERY FUNDING CORP., (SPONSOR)

           MORTGAGE PASS-THROUGH CERTIFICATES (ISSUABLE IN SERIES)

     THESE  CERTIFICATES DO  NOT REPRESENT  AN OBLIGATION  OF OR  INTEREST IN
NATIONSBANC MONTGOMERY FUNDING CORP. OR ANY OF ITS  AFFILIATES, EXCEPT AS SET
FORTH BELOW.  THESE CERTIFICATES ARE NOT  INSURED OR GUARANTEED BY ANY AGENCY
OR INSTRUMENTALITY OF THE UNITED STATES.

     Each Series of Certificates  to be offered from time to  time hereby and
by Supplements hereto will evidence the entire  ownership interest in a trust
fund (the  "Trust Fund")  that consists of  a pool  of Mortgage  Loans and/or
Mortgage Certificates (collectively, "Mortgage Assets"), as described  below.
The Prospectus  Supplement relating to  a particular  Series of  Certificates
(the "Supplement") will describe any forms of credit support (such as  a pool
policy, letter  of  credit,  guaranty, surety  bond,  insurance  contract  or
reserve fund) which may be applicable  to a Series of Certificates and/or  to
the assets included in the related Trust Fund.

     Distributions  of   principal  of  and   interest  on  each   Series  of
Certificates  will  be made  (to  the  extent  of  available funds)  on  each
Distribution  Date  and  allocated to  the  classes  of  such  Series at  the
Certificate Rates, in the amounts and  in the order specified in the  related
Supplement.  Each Series will consist of one or more classes of Certificates.
Each class  of Certificates of a Series will evidence beneficial ownership of
a  specified  percentage (which  may be  0%)  or portion  of  future interest
payments and a  specified percentage (which may  be 0%) or portion  of future
principal payments  on the  Mortgage Assets  in the  related Trust  Fund.   A
Series of  Certificates may include  one or more  classes that are  senior in
right of payment to one or more other classes of Certificates of such Series.
One  or more classes of  Certificates of a Series may  be entitled to receive
distributions of principal, interest or  any combination thereof prior to one
or more other classes of Certificates of such Series or after  the occurrence
of specified  events, in each  case as specified  in the  related Supplement.
Distributions will be made pro rata among the Certificates of each class then
entitled to receive such distributions.

     Mortgage  Loans may  be fixed-  or adjustable-rate, first  lien mortgage
loans  secured primarily  by  one-  to four-family  residences  or shares  in
cooperative corporations and the related proprietary leases, purchased by the
Sponsor from  certain seller or  sellers specified in the  related Supplement
(each,  a "Seller").  The credit support  (if any) for Mortgage Loans will be
subject to  the terms  and conditions (including  any limitations  on amount)
described in the related  Supplement.  Mortgage Certificates may be  (a) GNMA
Certificates  guaranteed as  to  full  and timely  payment  of principal  and
interest  by the  Government  National  Mortgage  Association  ("GNMA"),  (b)
Freddie  Mac Certificates  guaranteed as  to timely  payment of  interest and
ultimate collection (and,  if so specified in the  related Supplement, timely
payment) of principal by the Federal Home Loan Mortgage Corporation ("Freddie
Mac"),  (c)  Fannie Mae  Certificates  guaranteed  as  to timely  payment  of
principal  and interest by the Federal National Mortgage Association ("Fannie
Mae") or (d) Private  Certificates issued and packaged by  a mortgage lending
or  financial institution  which may  be affiliated  with the Sponsor.   GNMA
Certificates  will be  backed by  the  full faith  and credit  of  the United
States.  Fannie  Mae Certificates and  Freddie Mac  Certificates will not  be
backed, directly or  indirectly, by the full  faith and credit of  the United
States.  The credit support (if any) for Private Certificates will be subject
to the terms  and conditions (including any limitations  on amount) described
in  the related  Supplement.  The  only obligations  of the Sponsor  and each
Seller  with respect to  a Series of  Certificates will be  pursuant to their
respective representations  and warranties  in connection  with such  Series.
The principal  obligations of  the Servicer named  in the  related Supplement
will be limited  to its contractual servicing obligations  and to obligations
pursuant to certain representations and warranties.

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

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

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

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

                           _____________ ___, 19__

                            PROSPECTUS SUPPLEMENT

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

     Any specific information with respect  to the Mortgage Loans included in
a Trust  Fund (if  any) that is  not available  for inclusion in  the related
Supplement will  be included in a  Current Report on  Form 8-K which  will be
filed with the Securities  and Exchange Commission (the "Commission")  within
15 days of the initial issuance of the related Series of Certificates.

                            ADDITIONAL INFORMATION

     The  Sponsor has  filed with  the Securities  and Exchange  Commission a
Registration  Statement under  the Securities  Act of  1933, as  amended (the
"Securities Act"), with respect to  the Certificates.  This Prospectus, which
forms a part  of the Registration Statement,  and the Supplement  relating to
each Series of Certificates contain information set forth in the Registration
Statement  pursuant  to the  Rules and  Regulations of  the Commission.   For
further information, reference is made to such Registration Statement and the
exhibits  thereto,  which may  be  inspected  and  copied at  the  facilities
maintained  by the  Commission at  its  Public Reference  Section, 450  Fifth
Street,  N.W, Washington, D.C. 20549, and at  its Regional Offices located as
follows:  Chicago Regional Office, 500 West Madison Street, Chicago, Illinois
60661; and New York Regional Office, Seven World Trade Center, New  York, New
York 10048.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents filed by or on behalf of the Trust Fund referred to in the
accompanying Supplement with the Commission pursuant to Section 13(a), 13(c),
14 or 15(d) of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), on or after  the date of such Supplement and  prior to the termination
of any offering of the Certificates issued by such Trust Fund shall be deemed
to be incorporated by reference  in this Prospectus and to be a  part of this
Prospectus  from the  date of the  filing of  such documents.   Any statement
contained  in  a  document  incorporated  or deemed  to  be  incorporated  by
reference herein  shall  be  deemed to  be  modified or  superseded  for  all
purposes of this Prospectus to the  extent that a statement contained  herein
(or  in the  accompanying  Supplement)  or in  any  other subsequently  filed
document which also is or is deemed  to be incorporated by reference modifies
or replaces  such statement.   Any such statement  so modified  or superseded
shall not  be deemed, except as modified or  superseded, to constitute a part
of this Prospectus.

     The Sponsor  on behalf of any Trust Fund  will provide without charge to
each person to  whom this  Prospectus is  delivered, on the  written or  oral
request of such  person, a copy  of any or all  of the documents  referred to
above that  have been or may be incorporated  by reference in this Prospectus
(not including exhibits to the  information that is incorporated by reference
unless  such exhibits  are  specifically incorporated  by reference  into the
information  that this  Prospectus incorporates).    Such requests  should be
directed to:
                     NationsBanc Montgomery Funding Corp.
                         NationsBank Corporate Center
                       Charlotte, North Carolina  28255
                                  __________


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

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


                          SUMMARY OF THE PROSPECTUS

     The following summary is  qualified in its entirety by  reference to the
detailed information appearing  elsewhere in this Prospectus and by reference
to information with  respect to each Series of Certificates  contained in the
Supplement to be  prepared and delivered in  connection with the offering  of
the Certificates  of such Series.   CERTAIN  CAPITALIZED TERMS  USED IN  THIS
SUMMARY  OF THE  PROSPECTUS ARE DEFINED  ELSEWHERE IN  THE PROSPECTUS.    SEE
"INDEX TO DEFINED  TERMS."  THE SUPPLEMENT  FOR EACH SERIES WILL  SPECIFY THE
EXTENT (IF ANY) TO WHICH THE  TERMS OF SUCH SERIES OR THE RELATED  TRUST FUND
VARY FROM THE DESCRIPTION OF CERTIFICATES AND TRUST FUNDS IN GENERAL WHICH IS
CONTAINED IN THIS PROSPECTUS.

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

Sponsor   . . . . . . . . . . . .  NationsBanc   Montgomery  Funding   Corp.,
                                    (the "Sponsor").

Seller  . . . . . . . . . . . . .  The seller  or sellers (each,  a "Seller")
                                    for a  particular Series will be named in
                                    the  Supplement relating  to such  Series
                                    (the "Supplement").   A Seller may  be an
                                    affiliate of the Sponsor.

Trustee . . . . . . . . . . . . .  The   trustee   (the  "Trustee")   for   a
                                    particular Series  will be  named in  the
                                    related Supplement.

Servicer  . . . . . . . . . . . .  The servicer  and/or master  servicer (the
                                    "Servicer") for a particular Series  will
                                    be named in the related Supplement.

REMIC Servicer  . . . . . . . . .  The  entity  (the  "REMIC  Servicer"),  if
                                    such  duties  are  not  performed  by the
                                    Servicer   or  the   Trustee,   will   be
                                    specified  in the related Supplement if a
                                    REMIC  election is  made with  respect to
                                    the   related  Trust   Fund,  the   REMIC
                                    Servicer   may  be   the   Sponsor,   the
                                    Servicer,  the Trustee  or  an  affiliate
                                    thereof.

Closing Date  . . . . . . . . . .  The  date  (the  "Closing  Date")  of  the
                                    initial   issuance  of   a   Series,   as
                                    specified in the related Supplement.

Description of Certificates . . .  Each   Certificate   will   represent   an
                                    ownership interest  in a Trust Fund to be
                                    formed  by  the  Sponsor  or  in  certain
                                    monthly  payments with  respect  to  such
                                    Trust  Fund.  Each Series of Certificates
                                    may  contain  one   or  more  classes  of
                                    certificates (the "Senior  Certificates")
                                    which    are   senior    in   right    of
                                    distribution  to one  or more  classes of
                                    certificates      (the       "Subordinate
                                    Certificates") and  may also contain  one
                                    or  more classes  of the  types described
                                    herein     under     "Description      of
                                    Certificates--Categories  of  Classes  of
                                    Certificates" herein.

    A.  Interest  . . . . . . . .  Each  class  of Certificates  of  a Series
                                    will  accrue interest  from the  date and
                                    at  the  fixed  or  adjustable  rate  set
                                    forth  (or  determined as  set forth)  in
                                    the  related Supplement (the "Certificate
                                    Rate"),  except for  certain  classes  of
                                    Certificates  that are  only entitled  to
                                    distributions    of    principal     ("PO
                                    Certificates").

                                   Accrued interest  will be  distributed (to
                                    the extent of funds available  therefor),
                                    at the times and in the manner  specified
                                    in  such Supplement.    Distributions  of
                                    interest   on  any   class   of   Accrual
                                    Certificates  will commence  at the  time
                                    specified   in  such   Supplement;  until
                                    then,    interest    on    the    Accrual
                                    Certificates   will  be   added  to   the
                                    Certificate Balance thereof.

   B.  Principal  . . . . . . . .  Each  class  of Certificates  of  a Series
                                    will  receive distributions  of principal
                                    in the amounts, at the  times and in  the
                                    manner    specified   in    the   related
                                    Supplement  until  its initial  aggregate
                                    Certificate   Balance   has  been   fully
                                    amortized, except for certain classes  of
                                    Certificates  that are  only entitled  to
                                    distributions     of    interest     ("IO
                                    Certificates").         Allocations    of
                                    distributions of  principal will be  made
                                    to the Certificates of each class  during
                                    the  periods and  in the  order specified
                                    in  the   related  Supplement.     Unless
                                    otherwise   specified   in  the   related
                                    Supplement,  distributions  will be  made
                                    pro rata among  the Certificates  of each
                                    class  then  entitled  to  receive   such
                                    distributions.

                                   Certificates    of    a    Series     with
                                    Distribution Dates  that are not  monthly
                                    may   receive  Special  Distributions  of
                                    principal  on  any  Special  Distribution
                                    Date    specified    in    the    related
                                    Supplement.       See   "Description   of
                                    Certificates--Special      Distributions"
                                    herein.

   C.  Credit Support . . . . . .  The  assets  in  a   Trust  Fund  or   the
                                    Certificates  of one  or more  classes in
                                    the related Series  may have  the benefit
                                    of  one or  more types  of credit support
                                    as described  in the related  Supplement.
                                    The  protection  against losses  afforded
                                    by  any   such  credit  support  may   be
                                    limited.    The  type of  credit  support
                                    will   be   determined   based   on   the
                                    characteristics  of  the Mortgage  Assets
                                    in  the  related  Trust  Fund  and  other
                                    factors.  See "Credit Support" herein.

       1.  Subordination  . . . .  A  Series of  Certificates may  consist of
                                    one   or    more   classes   of    Senior
                                    Certificates and  one or more classes  of
                                    Subordinate    Certificates.      If   so
                                    specified   in  the  related  Supplement,
                                    certain     classes    of     Subordinate
                                    Certificates  may  be  senior  to   other
                                    Classes  of Subordinate  Certificates and
                                    be  rated  investment  grade  ("Mezzanine
                                    Certificates").   The  rights of  holders
                                    of  the  Subordinate  Certificates  of  a
                                    S e r i e s     ( " S u b o r d i n a t e
                                    Certificateholders")      to      receive
                                    distributions with respect to the  assets
                                    in  the   related  Trust  Fund  will   be
                                    subordinated  to such  rights of  holders
                                    of  the Senior  Certificates of  the same
                                    Series  ("Senior Certificateholders")  to
                                    the  extent  described  in  the   related
                                    Supplement.      This  subordination   is
                                    intended  to enhance  the  likelihood  of
                                    regular       receipt      by      Senior
                                    Certificateholders of the full amount  of
                                    their   scheduled  monthly   payments  of
                                    principal and  interest.  The  protection
                                    afforded  to Senior Certificateholders of
                                    a Series  by means  of the  subordination
                                    feature  will be  accomplished by (i) the
                                    preferential  right of  such  holders  to
                                    receive, prior to any distribution  being
                                    made   in   respect   of   the    related
                                    Subordinate  Certificates, the amounts of
                                    principal and  interest due them on  each
                                    Distribution  Date   out  of  the   funds
                                    available for  distribution on such  date
                                    and,  to  the  extent  described  in  the
                                    related  Supplement, by the right of such
                                    holders  to receive  future distributions
                                    on  the assets in  the related Trust Fund
                                    that  would otherwise  have been  payable
                                    to  Subordinate Certificateholders;  (ii)
                                    reducing  the ownership  interest of  the
                                    related  Subordinate  Certificates; (iii)
                                    a combination  of  clauses  (i) and  (ii)
                                    above; or (iv) as otherwise described  in
                                    the  related Supplement.  If so specified
                                    in  the related Supplement, subordination
                                    may apply  only in  the event of  certain
                                    types  of  losses  not covered  by  other
                                    forms of credit  support, such  as hazard
                                    losses  not covered  by  standard  hazard
                                    insurance  policies or  losses due to the
                                    bankruptcy  or fraud  of  the  mortgagor.
                                    The  related Supplement  will  set  forth
                                    information   concerning,   among   other
                                    things, the amount  of subordination of a
                                    class    or   classes    of   Subordinate
                                    Certificates    in    a    Series,    the
                                    circumstances      in     which      such
                                    subordination will be applicable and  the
                                    manner, if any,  in which  the amount  of
                                    subordination will decrease over time.

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

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

       4.  Mortgage Pool
  Insurance Policy  . . . . . . .  A  mortgage   pool  insurance   policy  or
                                    policies  (the  "Mortgage Pool  Insurance
                                    Policy"), may be obtained and  maintained
                                    for  a Series, which  shall be limited in
                                    scope, covering  defaults on the  related
                                    Mortgage  Loans  in  an  initial   amount
                                    equal  to a  specified percentage  of the
                                    aggregate   principal   balance  of   all
                                    Mortgage  Loans  included  in  the  Trust
                                    Fund  as of the first day of the month of
                                    issuance  of the  related Series  or such
                                    other  date   as  is  specified  in   the
                                    related Supplement (the "Cut-off Date").

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

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

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

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

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

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

The Trust Funds . . . . . . . . .  Each Trust Fund  will consist of  Mortgage
                                    Loans   and/or   Mortgage    Certificates
                                    (collectively,  the  "Mortgage  Assets"),
                                    any    real   estate   acquired   through
                                    foreclosure  or  similar proceeding,  any
                                    applicable credit support, the assets  in
                                    the   Certificate  Account,  any  minimum
                                    prepayment,   reinvestment   or   similar
                                    agreement and any other assets  described
                                    in   the  related   Supplement,  all   as
                                    described herein and therein.


   A.  Mortgage Loans . . . . . .  The  mortgage loans  included  in a  Trust
                                    Fund  (the  "Mortgage  Loans")  will   be
                                    secured primarily  by  liens  on one-  to
                                    four-family  residential  properties   or
                                    shares  in  cooperative corporations  and
                                    the  related proprietary  leases.   If so
                                    specified in the related Supplement,  the
                                    Mortgage  Loans  may  include  Land  Sale
                                    Contracts.    If   so  specified  in  the
                                    related  Supplement, the  Mortgage Assets
                                    of  the  related Trust  Fund may  include
                                    mortgage  participation  certificates  or
                                    other  beneficial  interests   evidencing
                                    interests  in   mortgage  loans.     Such
                                    mortgage loans may be conventional  loans
                                    (i.e., loans that are not insured by  any
                                    governmental  agency) or  may be  insured
                                    or  guaranteed  by  the  Federal  Housing
                                    Authority   ("FHA"),   or  the   Veterans
                                    Administration  ("VA"),  as specified  in
                                    the  related Supplement.    All  Mortgage
                                    Loans  will have  been purchased  by  the
                                    Sponsor,  either directly  or through  an
                                    affiliate, from one or more Sellers.

                                   The  payment terms  of the  Mortgage Loans
                                    to be  included in a  Trust Fund  will be
                                    described in  the related Supplement  and
                                    may   include  any   of   the   following
                                    features   or  combinations   thereof  or
                                    other features  described in the  related
                                    Supplement:

                                   (a)   Interest may  be payable at  a fixed
                                   rate, a  rate adjustable from time to time
                                   in relation  to  an index  (which will  be
                                   specified  in the  related Supplement),  a
                                   rate that  is fixed  for a period  of time
                                   or  under  certain  circumstances  and  is
                                   followed  by an  adjustable  rate, a  rate
                                   that otherwise varies  from time to  time,
                                   or  a  rate  that is  convertible  from an
                                   adjustable rate to a fixed rate.   Changes
                                   to an  adjustable rate  may be subject  to
                                   periodic   limitations,   maximum   rates,
                                   minimum  rates or  a  combination of  such
                                   limitations.    Accrued  interest  may  be
                                   deferred and added  to the principal of  a
                                   loan  for  such  periods  and  under  such
                                   circumstances as may  be specified in  the
                                   related Supplement.   The  loan agreement,
                                   promissory  note  or   other  evidence  of
                                   indebtedness  (the  "Mortgage  Note")   in
                                   respect  of a  Mortgage  Loan may  provide
                                   for  the  payment of  interest  at  a rate
                                   lower   than   the  interest   rate   (the
                                   "Mortgage   Rate")   specified   in   such
                                   Mortgage Note  for a period of time or for
                                   the life  of the  loan, and the  amount of
                                   any  difference  may be  contributed  from
                                   funds supplied by a third party.

                                   (b)  Principal may  be payable on a  level
                                   debt service  basis to fully  amortize the
                                   loan over  its term, may be  calculated on
                                   the  basis  of   an  assumed  amortization
                                   schedule that is longer  than the original
                                   term to  maturity or  on an interest  rate
                                   that is  different from the  interest rate
                                   on  the  Mortgage  Loan   or  may  not  be
                                   amortized during all  or a portion  of the
                                   original  term.    Payment  of  all  or  a
                                   substantial portion  of the  principal may
                                   be due  on maturity  ("Balloon Payments").
                                   Principal  may include  interest that  has
                                   been deferred  and added to  the principal
                                   balance of the Mortgage Loan.

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

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

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

   B.  Mortgage Certificates  . .  The Trust Fund may  include certain assets
                                    (the  "Mortgage Certificates")  which may
                                    consist of GNMA Certificates, Fannie  Mae
                                    Certificates,  Freddie Mac  Certificates,
                                    Private  Certificates  or  a  combination
                                    thereof.  Any GNMA Certificates  included
                                    in a Trust Fund will  be guaranteed as to
                                    full  and timely payment of principal and
                                    interest  by  GNMA,  which  guaranty   is
                                    backed by  the full faith  and credit  of
                                    the  United  States.    Any  Freddie  Mac
                                    Certificates included  in the Trust  Fund
                                    will  be  guaranteed  as  to  the  timely
                                    payment    of   interest   and   ultimate
                                    collection (and, if  so specified  in the
                                    related  Supplement,  timely payment)  of
                                    principal  by  Freddie Mac.   Any  Fannie
                                    Mae  Certificates  included  in  a  Trust
                                    Fund  will  be guaranteed  as  to  timely
                                    payment    of   scheduled   payments   of
                                    principal  and interest  by  Fannie  Mae.
                                    No    Fannie   Mae    or   Freddie    Mac
                                    Certificates will be backed, directly  or
                                    indirectly, by the  full faith and credit
                                    of  the   United  States.    No   Private
                                    Certificates will be backed, directly  or
                                    indirectly,     by    any    agency    or
                                    instrumentality of the United States  but
                                    may  have other  forms of credit support,
                                    as described in the related Supplement.

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

                                   The  GNMA,  Fannie  Mae  and  Freddie  Mac
                                    Certificates  are  collectively  referred
                                    to herein as the "Agency Certificates."

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

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

Tax Status of REMIC Certificates   Regular   Certificates  of   a  particular
                                    Series  will   be  treated  as   "regular
                                    interests"  in  the  REMIC  and  will  be
                                    treated as  debt instruments for  federal
                                    income  tax purposes,  and  the  Residual
                                    Certificates  of  such  Series  will   be
                                    treated  as "residual  interests" in  the
                                    REMIC.  Holders of Residual  Certificates
                                    generally  will include  their  pro  rata
                                    shares of the net income  or loss of  the
                                    REMIC   in   determining  their   federal
                                    taxable income.

                                   Holders  of Accrual  Certificates and  any
                                    other  classes  of  Regular  Certificates
                                    issued   with  original   issue  discount
                                    generally  will be  required  to  include
                                    the  original issue  discount (which  for
                                    federal   income  tax  purposes  includes
                                    interest  accrued on Accrual Certificates
                                    as   well  as   current   interest   paid
                                    thereon)  in gross  income over  the life
                                    of the Regular Certificates.

                                   Distributions  on Regular  Certificates to
                                    foreign investors  generally will not  be
                                    subject    to   U.S.   withholding   tax,
                                    provided     applicable     certification
                                    procedures are complied with.

                                   Subject  to certain  limitations that  may
                                    be  applicable to  Buydown  Loans,  REMIC
                                    Certificates    will   be    treated   as
                                    "qualifying   real  property  loans"  for
                                    mutual   savings   banks   and   domestic
                                    building  and loan associations, "regular
                                    or  residual  interests in  a REMIC"  for
                                    domestic  building and  loan associations
                                    and "real estate assets" for real  estate
                                    investment trusts.  See "Certain  Federal
                                    Income      Tax       Consequences--REMIC
                                    Certificates" herein.

Tax Status of Non-REMIC 
    Certificates                   For  federal  income   tax  purposes,  the
                                    trust  created   to  hold  the   Mortgage
                                    Assets  for  each  Series  of   Non-REMIC
                                    Certificates  will  be  classified  as  a
                                    grantor  trust and  not as an association
                                    taxable as  a  corporation.   Holders  of
                                    Non-REMIC  Certificates  of  such  Series
                                    which  are  not IO  Certificates will  be
                                    treated as owners of undivided  interests
                                    in the trust  and as equitable owners  of
                                    undivided  interests   in  each  of   the
                                    Mortgage  Assets held  by the  trust, and
                                    such holders will be  taxed on their  pro
                                    rata   shares  of  the  income  from  the
                                    related  Mortgage   Assets  and  may   be
                                    allowed to  deduct their pro rata  shares
                                    of  reasonable servicing fees, consistent
                                    with   their   methods   of   accounting,
                                    subject  to  limitation in  the  case  of
                                    Non-REMIC     Certificates     held    by
                                    individuals,  estates, or  trusts (either
                                    directly  or  indirectly through  certain
                                    pass-through  entities).   If a Series of
                                    Non-REMIC   Certificates   includes    IO
                                    Certificates,     holders     of      the
                                    Certificates  of  such  Series  will   be
                                    subject to the  "Stripped Bond  Rules" of
                                    Section 1286 of the Code.

                                   Subject  to certain  limitations that  may
                                    be applicable  to Buydown  Loans, to  the
                                    extent  the   Mortgage  Assets  and   the
                                    related   interests   qualify  for   such
                                    treatment,   interests  in  the  Mortgage
                                    Assets  held  by  holders  of  applicable
                                    Non-REMIC Certificates  which are not  IO
                                    Certificates   will   be  considered   to
                                    represent   "loans...   secured   by   an
                                    interest in  real property" for  domestic
                                    building and loan associations and  "real
                                    estate    assets"    for   real    estate
                                    investment trusts.

                                   It  is not  clear whether  IO Certificates
                                    will  be   treated  as  representing   an
                                    ownership  interest in  qualifying assets
                                    and       income      under      Sections
                                    7701(a)(19)(C)(v),    856(c)(5)(A)    and
                                    856(c)(3)(B)  of the  Code, although  the
                                    policy  considerations  underlying  those
                                    Sections   suggest  that  such  treatment
                                    should  be available.    It is  also  not
                                    clear  whether  a  reasonable  prepayment
                                    assumption should be applied in  accruing
                                    original   issue  discount   on  the   IO
                                    Certificates.

                                   See    "Certain    Federal   Income    Tax
                                    Consequences--Non-REMIC     Certificates"
                                    herein.


Legal Investment  . . . . . . . .  The   Supplement   for  each   Series   of
                                    Certificates will specify which, if  any,
                                    of  the classes  of Certificates  offered
                                    thereby    will   constitute    "mortgage
                                    related securities"  for purposes of  the
                                    Secondary  Mortgage  Market   Enhancement
                                    Act  of  1984  ("SMMEA").    Classes   of
                                    Certificates  that  qualify as  "mortgage
                                    related   securities"   will   be   legal
                                    investments    for   certain   types   of
                                    institutional  investors  to  the  extent
                                    provided     in    SMMEA.        However,
                                    institutions whose investment  activities
                                    are  subject to  other  legal  investment
                                    laws   and  regulations   or  review   by
                                    certain  regulatory  authorities  may  be
                                    subject to restrictions on investment  in
                                    certain  classes of  Certificates.    See
                                    "Legal Investment Consideration" herein.

ERISA Considerations  . . . . . .  A fiduciary  of any employee  benefit plan
                                    or other  retirement plan or  arrangement
                                    subject   to   the  Employee   Retirement
                                    Income Security Act  of 1974,  as amended
                                    ("ERISA")  or the  Code should  carefully
                                    review  with its  legal advisors  whether
                                    the purchase  or holding of  Certificates
                                    could   give  rise   to   a   transaction
                                    prohibited  or not  otherwise permissible
                                    under  ERISA or  the  Code.   See  "ERISA
                                    Considerations"  herein.  Certain classes
                                    of  Certificates may  not be  transferred
                                    unless  the Trustee  and the  Sponsor are
                                    furnished     with     a    letter     of
                                    representation or  an opinion of  counsel
                                    to the  effect  that  such transfer  will
                                    not   result   in   violation   of    the
                                    prohibited   transaction   provisions  of
                                    ERISA and the  Code and will not  subject
                                    the Trustee, the Sponsor or the  Servicer
                                    to        additional         obligations.
                                    Additionally, unless otherwise  specified
                                    in  the related  Supplement, Certificates
                                    representing  an interest in a Trust Fund
                                    consisting  of  Private Certificates  may
                                    not   be  transferred   to  an   employee
                                    benefit  plan or other retirement plan or
                                    arrangement  subject   to  ERISA.     See
                                    "ERISA Considerations" herein.

Rating  . . . . . . . . . . . . .  The  Certificates  of each  class  offered
                                    hereby and by  a Supplement will be rated
                                    in   one  of   the  four  highest  rating
                                    categories  by  one  or  more  nationally
                                    recognized       statistical       rating
                                    organizations,   as  specified   in  such
                                    Supplement (with  respect to each  Series
                                    of Certificates, the "Rating Agency").


                               THE TRUST FUNDS

GENERAL

     Each  Trust  Fund will  consist  of  Mortgage  Assets, any  real  estate
acquired through  foreclosure or  similar proceeding,  any applicable  credit
support, the  assets  in the  Certificate  Account, any  minimum  prepayment,
reinvestment  or similar  agreement and  any  other assets  described in  the
related Supplement, all as described herein and therein.

THE MORTGAGE LOANS

     The Mortgage Loans  may be fixed- or adjustable-rate  mortgage loans, or
participations   or  other  beneficial  interests  in  such  mortgage  loans,
evidenced  by  loan  agreements,  promissory  notes  or  other   evidence  of
indebtedness (the "Mortgage Notes") secured  primarily by first liens on one-
to four-family residential  properties in any  one of the  fifty states,  the
District of Columbia,  Guam, Puerto Rico or any other territory of the United
States.  If  so specified in the  related Supplement, the Mortgage  Loans may
include cooperative apartment loans ("Cooperative Loans") secured by security
interests  in  shares  issued  by  private,  non-profit  cooperative  housing
corporations and  in the related  proprietary leases or  occupancy agreements
granting  exclusive  rights  to  occupy  specific   dwelling  units  in  such
buildings.  A "Mortgage" is a  mortgage, deed of trust or similar  instrument
with respect  to a Mortgaged  Property.  The "Mortgaged  Properties" securing
the Mortgage  Notes will be comprised  of one- to four-family  dwelling units
that are either  detached or semi-detached townhouses,  rowhouses, individual
condominium units, individual units in planned unit  developments and certain
other  dwelling  units.    The  Mortgaged  Properties  may  include leasehold
interests  in residential  properties, the  title to  which is held  by third
party  lessors.   The Mortgaged  Properties may  include vacation  and second
homes and investment properties.  Each Mortgage  Loan will be selected by the
Sponsor for  inclusion in  a Trust  Fund from  among those  purchased by  the
Sponsor,  either directly or  through affiliates.   Originators, servicers or
sellers  may be  affiliated with  the  Sponsor.   All transactions  involving
affiliates will  be conducted  in a commercially  reasonable manner  at arm's
length.

     A Trust Fund may  include one or more of the following types of Mortgage
Loans:

     (1)     Fixed-rate,  conventional  Mortgage  Loans  providing  for  full
     amortization of principal in level monthly payments;

     (2)   Conventional adjustable-rate mortgage loans ("ARMs"), as described
     under "ARMs" herein;

     (3)  Fully  amortizing graduated-payment Mortgage Loans  ("GPMs"), which
     provide for lower  periodic payments, or for payments  of interest only,
     during the early  years of the  term, followed by  periodic payments  of
     principal and  interest that  increase periodically  at a  predetermined
     rate until  the Mortgage  Loan is repaid  or for  a specified  number of
     years, after which level periodic payments begin; and

     (4)   Any  other type  of  Mortgage Loan,  as described  in  the related
     Supplement.

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

     A Trust Fund may contain certain Mortgage Loans evidenced by installment
sale contract  ("Land Sale Contracts")  for the sale of  Mortgaged Properties
pursuant to which the Borrower promises to pay the amount due thereon  to the
Lender thereof  with fee title to the related  Mortgaged Property held by the
Lender until the Borrower  has made all of the payments  required pursuant to
such Land Sale Contract, at which time fee title is conveyed to the Borrower.

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

     Each Supplement for a Series representing interests in a Trust Fund that
consists  of Mortgage Loans will contain information,  as of the Cut-off Date
and to the  extent known to the  Sponsor, with respect to  the Mortgage Loans
contained  in such Trust  Fund, including: (i) the  number of Mortgage Loans;
(ii) the geographic  distribution of the Mortgage Loans;  (iii) the aggregate
principal  balance  of  the  Mortgage  Loans;  (iv)  the  types  of  dwelling
constituting the Mortgaged Properties; (v) the longest and shortest scheduled
term to maturity;  (vi) the maximum principal balance of  the Mortgage Loans;
(vii) the maximum LTV of the Mortgage Loans at origination or such other date
specified in the related Supplement;  (viii) the maximum and minimum Mortgage
Rates;   and  (ix)  the  aggregate  principal  balance  of  nonowner-occupied
Mortgaged Properties.

     No assurance can  be given that values of the  Mortgaged Properties have
remained or  will remain at their  levels on the dates of  origination of the
related  Mortgage  Loans.   If  the  residential  real estate  market  should
experience an  overall decline in  property values such that  the outstanding
principal balances of  the Mortgage Loans, and any secondary financing on the
Mortgaged Properties, in  a particular Trust Fund become equal  to or greater
than  the   value  of   the  Mortgaged  Properties,   the  actual   rates  of
delinquencies,  foreclosures  and  losses  could  be  higher than  those  now
generally experienced in the mortgage lending industry.  In addition, adverse
economic conditions  (which may or may  not affect real  property values) may
affect the  timely payment by  Mortgagors of scheduled payments  of principal
and interest  on the  Mortgage Loans  and, accordingly,  the actual  rates of
delinquencies,  foreclosures and losses  with respect to any  Trust Fund.  If
losses  on  defaulted Mortgage  Loans  exceed  the  coverage of  any  Primary
Mortgage Insurance  Policy or  the amount of  any credit  support arrangement
described in the  related Supplement, such losses will be borne by holders of
Certificates ("Certificateholders").

     ARMs.  Each ARM included in a Trust Fund will be a conventional Mortgage
Loan  which  will  bear  interest  at  a  Mortgage  Rate  that  is   adjusted
periodically  to be  equal (subject to  rounding) to the  index (the "Index")
plus the specified percentage (the "Mortgage Margin") added to the applicable
Index in order  to compute the Mortgage Rate for such ARM, subject to certain
limitations on the amount of any single  increase or decrease in the Mortgage
Rate or  on the maximum  Mortgage Rate  for such  ARM.  If  specified in  the
related Supplement, ARMs included in a Trust Fund may permit the Mortgagor to
convert the  Mortgage Rate to a  fixed rate, in  the manner set forth  in the
related Supplement.   Certain  ARMs may provide  for periodic  adjustments of
scheduled payments in order to fully amortize the Mortgage Loan by its stated
maturity, while  other  ARMs  may  permit the  maturity  to  be  extended  or
shortened in accordance with the portion  of each payment that is applied  to
interest in accordance with the periodic interest rate adjustments.

     If  an ARM  provides  for limitations  on the  amount  by which  monthly
payments may be increased or changes to the Mortgage Rate of the ARM are made
more frequently than payment changes, it is  possible that an increase in the
rate of interest would not be covered by the amount of the scheduled payment.
In  that case,  the amount  of the  difference between the  scheduled monthly
payment and the monthly interest accrued at the Mortgage Rate is added to the
unpaid principal balance  of the Mortgage Loan  and interest accrues on  such
added principal  at the then-applicable  Mortgage Rate from the  date of such
addition.   Such  an adjustment  is referred  to as  "negative amortization."
Negative  amortization tends  to lengthen  the weighted  average life  of the
Mortgage Loans and may cause payments near the maturity of the  Mortgage Loan
to be larger than the previously  scheduled monthly payments unless the terms
of the Mortgage Loan  permit its maturity  to be extended.   If a Trust  Fund
includes Mortgage Loans that provide  for negative amortization, the  related
Supplement will describe certain of the effects on Certificateholders.

     At the Cut-off  Date for a Trust Fund that includes ARMs, the Trust Fund
may contain ARMs which  are newly originated and ARMs as to which one or more
adjustments  have  occurred.    ARMs  that  have  not  had their  first  rate
adjustment will generally bear interest at rates that are lower than the rate
that would otherwise be produced by the  sum of the applicable Index and  the
Mortgage Margin.

MORTGAGE CERTIFICATES

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

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

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

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

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

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

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

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

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

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

     Freddie  Mac Certificates.    Freddie  Mac  Certificates  ("Freddie  Mac
Certificates") represent an  undivided interest in a group  of mortgage loans
purchased  by  Freddie  Mac.    Mortgage loans  underlying  the  Freddie  Mac
Certificates  included   in  a   Trust  Fund  will   consist  of   fixed-  or
adjustable-rate mortgage loans with original terms to maturity of from  10 to
30  years, all of  which are  secured by first  liens on one-  to four-family
residential  properties  or  properties containing  five  or  more units  and
designed primarily for residential use.

     Freddie   Mac  Certificates  are  issued   and  maintained  and  may  be
transferred only on the book-entry system  of a Federal Reserve Bank and  may
only be held of record  by entities eligible to maintain  book-entry accounts
at  a  Federal  Reserve Bank.    Beneficial  owners  will  hold  Freddie  Mac
Certificates ordinarily  through one or  more financial intermediaries.   The
rights of a beneficial owner of a Freddie Mac Certificate against Freddie Mac
or a Federal Reserve  Bank may be exercised only through  the Federal Reserve
Bank on whose book-entry system such Certificate is held.

     Under its  Cash and Guarantor  programs, Freddie Mac guarantees  to each
registered holder of a Freddie Mac Certificate the timely payment of interest
at the rate  provided for by such  Freddie Mac Certificate on  the registered
holder's pro rata share  of the unpaid  principal balance outstanding of  the
related mortgage loans, whether or not received.  Freddie Mac also guarantees
to each registered holder of a Freddie Mac Certificate ultimate collection of
all principal of the related mortgage loans, without any offset or deduction,
to the  extent of such holder's pro rata  share thereof, but does not, except
if and  to the extent  specified in  the related Supplement  for a Series  of
Certificates, guarantee the  timely payment of scheduled principal.  Pursuant
to  its   guarantees,  Freddie  Mac   indemnifies  holders  of   Freddie  Mac
Certificates against  any diminution  in principal by  reason of  charges for
property repairs,  maintenance and  foreclosure.  Freddie  Mac may  remit the
amount due on account of its guarantee of ultimate collection of principal at
any  time after default on an underlying mortgage loan, but not later than 30
days  following (i)  foreclosure  sale,  (ii) payment  of  the claim  by  any
mortgage  insurer,  or (iii)  the  expiration  of  any right  of  redemption,
whichever occurs later,  but in any event no later than one year after demand
has been made  upon the mortgagor for  accelerated payment of principal.   In
taking actions  regarding the  collection of principal  after default  on the
mortgage loans underlying  Freddie Mac Certificates, including the  timing of
demand  for acceleration,  Freddie Mac  reserves  the right  to exercise  its
servicing judgment with  respect to the mortgages  in the same manner  as for
mortgages that it has purchased but not sold.

     Under Freddie Mac's  Cash Program, there is no  limitation on the amount
by which  interest rates  on  the mortgage  loans  underlying a  Freddie  Mac
Certificate may exceed the interest rate on the Freddie Mac Certificate.  For
Freddie Mac  Pools formed under  Freddie Mac's Guarantor Program  having pool
numbers  beginning with  18-012, the  range  between the  lowest and  highest
annual interest rates  on the mortgage  loans does not exceed  two percentage
points.

     Under its  Gold PC  Program, Freddie Mac  guarantees to  each registered
holder of a Freddie Mac Certificate the timely payment of interest calculated
in the  same manner  as described above,  as well  as timely  installments of
scheduled principal based on the difference between the pool factor published
in  the  month  preceding  the month  of  distribution  and  the pool  factor
published  in  such  month  of  distribution  for  the  related  Freddie  Mac
Certificate.

     Freddie Mac  Certificates are not guaranteed by  the United States or by
any Federal Home Loan Bank and do  not constitute debts or obligations of the
United States or any Federal Home Loan Bank.  The obligations  of Freddie Mac
under its guarantee are obligations solely of Freddie Mac and are  not backed
by, nor entitled to, the full faith and credit of the United States.

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

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

     Fannie Mae provides funds to the mortgage market primarily by purchasing
home mortgage loans from local  lenders, thereby replenishing their funds for
additional  lending.   Fannie Mae  acquires funds  to purchase  home mortgage
loans  from many capital  market investors that may  not ordinarily invest in
mortgages, thereby expanding the total amount of funds available for housing.
Operating nationwide,  Fannie Mae helps  to redistribute mortgage  funds from
capital-surplus to  capital-short  areas.   In  addition, Fannie  Mae  issues
mortgage-backed securities primarily  in exchange for pools of mortgage loans
from lenders.

     Fannie  Mae  Certificates.     Fannie  Mae  Certificates   ("Fannie  Mae
Certificates")  represent fractional  interests in  a pool of  mortgage loans
formed by Fannie Mae.

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

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

     Private Certificates.  Private Certificates ("Private Certificates") may
consist   of  (a)   mortgage  pass-through   certificates   or  participation
certificates  representing  beneficial interests  in loans  of the  type that
would otherwise be eligible to be  Mortgage Loans (the "Underlying Loans") or
(b) collateralized mortgage obligations secured by Underlying Loans.  Private
Certificates may include stripped  mortgage-backed securities representing an
undivided interest  in all or  a part of  either the principal  distributions
(but not the  interest distributions) or the interest  distributions (but not
the principal distributions) or in some portion of the principal and interest
distributions  (but not  all such  distributions) or certain  mortgage loans.
The  Private  Certificates   will  have  previously  been   (1)  offered  and
distributed to the public pursuant  to an effective registration statement or
(2)  purchased in  a transaction  not involving  any  public offering  from a
person  who is not an affiliate of the  issuer of such securities at the time
of sale (nor  an affiliate  thereof at  any time during  the three  preceding
months); provided that a period of  two years has elapsed since the  later of
the  date  the securities  were  acquired from  the  issuer  or an  affiliate
thereof.  Although  individual Underlying Loans may be  insured or guaranteed
by the United States or an  agency or instrumentality thereof, they need  not
be,  and the  Private  Certificates  themselves will  not  be  so insured  or
guaranteed.    Unless  otherwise specified  in  the  related Supplement,  the
seller/servicer of  the underlying  mortgage loans will  have entered  into a
pooling and  servicing agreement,  an indenture or  similar agreement  (a "PC
Agreement") with the trustee under such PC Agreement (the "PC Trustee").  The
PC  Trustee or  its agent, or  a custodian,  will possess the  mortgage loans
underlying such  Private  Certificates.   The mortgage  loans underlying  the
Private  Certificates  may be  subserviced  by  one  or more  loan  servicing
institutions under the supervision of a master servicer (the "PC Servicer").

     The sponsor  of the  Private Certificates (the  "PC Sponsor") will  be a
financial institution  or other entity which  is or has affiliates  which are
engaged generally in  the business of  mortgage lending,  a public agency  or
instrumentality of a state, local or federal government, or a limited purpose
corporation organized  for the purpose  of, among other  things, establishing
trusts and  acquiring and selling mortgage  loans to such  trusts and selling
beneficial interests  in such trusts.  The PC  Sponsor may be an affiliate of
the Sponsor.  The obligations of the PC Sponsor will  generally be limited to
certain representations and warranties with respect to the assets conveyed by
it  to  the  related  trust.    Unless  otherwise  specified  in the  related
Supplement, the  PC  Sponsor  will not  have  guaranteed any  of  the  assets
conveyed to the related trust or any of the Private Certificates issued under
the PC Agreement.   Additionally, although the mortgage  loans underlying the
Private Certificates may be guaranteed by an agency or instrumentality of the
United States, the Private Certificates themselves will not be so guaranteed.

     The  Sponsor   will  acquire   Private  Certificates   in  open   market
transactions or  in privately  negotiated transactions  which may  be through
affiliates.

     The Supplement for  a Series for  which the Trust Fund  includes Private
Certificates will specify (such disclosure may be on an approximate basis and
will be  as of the  date specified in the  related Supplement) to  the extent
relevant and  to the extent such  information is reasonably available  to the
Sponsor and the  Sponsor reasonably believes such information  to be reliable
(i)  the aggregate  approximate  principal  amount and  type  of the  Private
Certificates to be  included in the Trust Fund;  (ii) certain characteristics
of  the mortgage  loans that comprise  the underlying assets  for the Private
Certificates  including (A) the payment features  of such underlying mortgage
loans,  (B)  the  approximate  aggregate  principal  balance,  if  known,  of
underlying mortgage loans insured or guaranteed by a governmental entity, (C)
the servicing fee or range of  servicing fees with respect to the  underlying
mortgage loans  and (D)  the minimum  and  maximum stated  maturities of  the
underlying mortgage loans at origination; (iii) the maximum original term-to-
stated maturity of the Private  Certificates; (iv) the weighted average term-
to-stated maturity  of  the Private  Certificates;  (v) the  pass-through  or
certificate rate of the Private Certificates; (vi) the weighted average pass-
through  or  certificate rate  of  the  Private  Certificates; (vii)  the  PC
Sponsor, the PC  Trustee and the PC Servicer;  (viii) certain characteristics
of credit support, if  any, such as reserve funds, insurance policies, surety
bonds,  letters  of credit  or  guaranties  relating  to the  mortgage  loans
underlying  the  Private   Certificates  or  to  such   Private  Certificates
themselves; (ix) the  terms on which  the underlying mortgage loans  for such
Private Certificates  may, or are  required to, be  purchased prior to  their
stated maturity or the stated maturity  of the Private Certificates; and  (x)
the terms  on which mortgage  loans may  be substituted for  those originally
underlying the Private Certificates.

CERTIFICATE ACCOUNT

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

MINIMUM PREPAYMENT AGREEMENT

     The   Sponsor  may  enter  into  an  agreement  (a  "Minimum  Prepayment
Agreement") with  an institution  meeting the criteria  of the  Rating Agency
rating the related  Series to  enable the  Trustee to  make distributions  of
principal on  the Certificates of  such Series in accordance  with a schedule
set  forth  in the  related Supplement.    Funds will  be provided  under the
Minimum Prepayment  Agreement in the event that aggregate scheduled principal
payments and prepayments on the Mortgage Assets included in the related Trust
Fund  were  not  sufficient  to   make  distributions  in  reduction  of  the
Certificate  Balance of  such  Certificates in  accordance with  such Minimum
Prepayment  Schedule.   Such Minimum  Prepayment  Agreement may  obligate the
institution to purchase, from  time to time, Mortgage Assets  included in the
Trust Fund pursuant to a selection process set forth in such agreement for an
amount specified in the related Supplement.

     The related  Supplement will  describe the terms  and conditions  of any
Minimum  Prepayment Agreement if  a Minimum Prepayment  Agreement is to  be a
part of the Trust Fund.

MINIMUM REINVESTMENT AGREEMENT

     The Sponsor  may  enter  into  an  agreement  (a  "Minimum  Reinvestment
Agreement") with  an institution  meeting the criteria  of the  Rating Agency
rating the related Series.  Amounts  required to be deposited in any  account
or fund for a related Series will be invested pursuant to such agreement.  If
a Minimum Reinvestment Agreement is entered into  with respect to a Series of
Certificates, reinvestment  earnings on funds in the Certificate Account will
not belong to the Servicer  as additional servicing compensation but  will be
available to make distributions on  the Certificates in accordance with their
terms.  The applicable interest rates for funds invested under such agreement
will  be  described in  the  related  Supplement  if a  Minimum  Reinvestment
Agreement is to be a part of the Trust Fund.


                         DESCRIPTION OF CERTIFICATES

GENERAL

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

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

     Each Series of Certificates will be issued in one or more classes.  Each
class of  Certificates of  a Series will  evidence beneficial ownership  of a
specified percentage (which may be 0%) or portion of future interest payments
and a specified percentage  (which may be 0%) or portion  of future principal
payments  on the Mortgage  Assets in  the related  Trust Fund.   A  Series of
Certificates may  include one  or more classes  that are  senior in  right to
payment to one or more other classes of Certificates of such Series.  Certain
Series  or classes  of Certificates  may  be covered  by insurance  policies,
surety bonds  or other  forms of credit  support, in  each case  as described
herein and in the related Supplement.  One or more classes of Certificates of
a Series  may be entitled to receive  distributions of principal, interest or
any combination thereof.  Distributions on one or more classes of a Series of
Certificates  may  be made  prior to  one  or more  other classes,  after the
occurrence of specified events, in accordance  with a schedule or formula, on
the basis of collections  from designated portions of the Mortgage  Assets in
the related Trust Fund, or on a different basis, in each case as specified in
the  related Supplement.   The timing and  amounts of such  distributions may
vary among classes or over time as specified in the related Supplement.

DISTRIBUTIONS

     Distributions  of principal  of and  interest on  the Certificates  of a
Series will be  made (to the extent of funds available therefor) on the dates
specified therefor in the related  Supplement (each, a "Distribution  Date"),
and allocated to the classes of such Series at the Certificate Rates, in  the
amounts and in the order specified in  the related Supplement.  Distributions
will be  made by wire transfer  (in the case  of Certificates which are  of a
certain minimum denomination,  as specified in the related  Supplement) or by
check mailed to  record holders of such Certificates as of the related Record
Date (as specified in the related Supplement) at their addresses appearing on
the Certificate  Register, except  that the  final distribution of  principal
will be made  only upon presentation and surrender of such Certificate at the
office or agency  of the Paying Agent  for such Certificate specified  in the
related Supplement.  With respect to any Distribution Date, the "Record Date"
will be the close of business on  (i) the last business day of the  preceding
month, (ii) with  respect to the first Distribution Date for a Series, if the
Closing Date of  the Series occurs in  the month following the  Cut-off Date,
such Closing  Date or (iii)  such other date  as is specified  in the related
Supplement.  Notice will be mailed before the Distribution Date on  which the
final distribution is expected to be made  to the holder of such Certificate.
In  the event  the Certificates of  a Series  are issued in  book-entry form,
distributions  on  such  Certificates, including  the  final  distribution in
retirement  of such Certificates,  will be made  through the  facilities of a
depository in accordance with its usual procedures in the manner described in
the related Supplement.

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

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

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

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

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

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

CATEGORIES OF CLASSES OF CERTIFICATES

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


PRINCIPAL TYPES



<TABLE>
<CAPTION>
CATEGORIES OF CLASSES                                                   DEFINITION
- ---------------------                                                   ----------
<S>                           <C>
Accretion Directed Class  . .  A class that receives principal  payments from the accreted interest from specified  Accrual
                               Classes.   An Accretion Directed Class  also may receive  principal payments  from principal
                               paid on the Mortgage Assets or other assets of the Trust Fund for the related Series.

Component Certificates  . . .  A class  consisting of  "Components."  The Components  of a class  of Component Certificates
                               may  have   different  principal  and/or  interest   payment  characteristics  but  together
                               constitute  a single  class.   Each Component  of a class  of Component  Certificates may be
                               identified as falling into one or more of the categories in this chart.
Notional Amount
  Certificates  . . . . . . .  A  class having  no principal balance and  bearing interest on  the related notional amount.
                               The notional amount is used for purposes of the determination of interest distributions.

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

Scheduled Principal Class . .  A  class that  is designed  to receive  principal payments  using a  predetermined principal
                               balance  schedule but is not designated  as a Planned  Principal Class or Targeted Principal
                               Class.   In many cases,  the schedule  is derived by assuming  two constant prepayment rates
                               for the Mortgage Assets.  These two rates are the endpoints for the "structuring range"  for
                               the Scheduled Principal Class. 

Senior Certificates
  ("SEN") . . . . . . . . . .  Classes  that  are  entitled  to  receive  payments  of  principal  and   interest  on  each
                               Distribution Date prior to the Classes of Subordinate Certificates.

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

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

Subordinate Certificates
  ("SUB") . . . . . . . . . .  Classes  that  are  entitled  to  receive   payments  of  principal  and  interest  on  each
                               Distribution  Date only  after the Senior  Certificates and  certain Classes  of Subordinate
                               Certificates with higher  priority of distributions have  received their full principal  and
                               interest entitlements.

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

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

                                                                      INTEREST TYPES

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

Fixed Rate  . . . . . . . . .  A class with a Certificate Rate that is fixed throughout the life of the class.

Floating Rate . . . . . . . .  A class with a Certificate Rate  that resets periodically based upon a  designated Index and
                               that varies directly with changes in such Index.

Inverse Floating Rate . . . .  A class with a Certificate Rate  that resets periodically based upon a designated Index  and
                               that varies inversely with changes in such Index.

IO  . . . . . . . . . . . . .  Certificates that receive some or all of the  interest payments made on the Mortgage  Assets
                               and little or  no principal.  IO  Certificates have either a nominal principal  balance or a
                               notional  amount.  A nominal principal balance represents actual principal that will be paid
                               on  such Certificates.  It is referred to as nominal since it is extremely small compared to
                               other classes.  A notional amount is the amount  used as a reference to calculate the amount
                               of interest due  on an IO Certificate that  is not entitled to  any distributions in respect
                               of principal.

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

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

Variable Rate . . . . . . . .  A class with a Certificate Rate that resets  periodically and is calculated by reference  to
                               the rate  or rates  of interest  applicable to  specified assets  or instruments  (e.g., the
                               Mortgage Rates borne by the Mortgage Loans in the related Trust Fund).

</TABLE>

RESIDUAL CERTIFICATES

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

ADVANCES

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

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

     The Servicer  may also  be obligated  to make  Advances,  to the  extent
recoverable out of insurance proceeds, liquidation proceeds  or otherwise, in
respect of certain taxes  and insurance premiums not paid by  Mortgagors on a
timely  basis.   Funds so advanced  are reimbursable  to the Servicer  to the
extent  permitted by  the Pooling  Agreement.   If  specified in  the related
Supplement, the obligations of the Servicer to make Advances may be supported
by  a cash advance reserve fund, a surety  bond or other arrangement, in each
case as described in such Supplement.

REPORTS TO CERTIFICATEHOLDERS


     Prior to or  concurrently with each distribution on  a Distribution Date
and except as otherwise set forth in  the related Supplement, the Servicer or
the Trustee will  furnish to each Certificateholder of record  of the related
Series a statement setting forth, to the extent applicable to such  Series of
Certificates, among other things:

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

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

          (iii)     the amount of any Advance;

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

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

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

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

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

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

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

          (xi) the Certificate  Rate, if adjusted  from the date of  the last
     statement,  of any  such class  expected to  be applicable  to the  next
     distribution to such class;

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

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

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

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

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

SPECIAL DISTRIBUTIONS

     REMIC  Certificates of  a Series  with Distribution  Dates that  are not
monthly may receive  distributions ("Special Distributions") of  principal on
any date (a "Special Distribution  Date") specified in the related Supplement
in any month in which a Distribution Date does not occur if it is determined,
based on  assumptions specified  in the related  Pooling Agreement,  that the
amount of  cash estimated to be on deposit  in the Certificate Account on the
date  specified in  such Supplement,  together with  any funds  available for
withdrawal from any related fund, is not sufficient to make the distributions
of  interest and  principal  scheduled to  be  made on  such  date.   Special
Distributions  will be made in the same  priority and manner as distributions
are to be made on the next Distribution Date.


                                CREDIT SUPPORT

GENERAL

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

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

SUBORDINATION

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

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

     As  between classes  of Senior  Certificates and  as between  classes of
Subordinate Certificates, distributions  may be allocated among  such classes
(i)  in  the order  of  their scheduled  final  distribution  dates, (ii)  in
accordance with a schedule or formula, (iii) in relation to the occurrence of
events  or  (iv)  otherwise,  in  each  case  as  specified  in  the  related
Supplement.

SURETY BONDS

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

MORTGAGE POOL INSURANCE POLICIES

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

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

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

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

FRAUD WAIVER

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

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

RESERVE FUND

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

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

     Any amounts on deposit in the Reserve Fund and the proceeds of any other
instrument deposited therein  upon maturity will be  held in cash or  will be
invested in Eligible Investments.  Any instrument deposited therein will name
the Trustee, in its capacity as trustee for Certificateholders, or such other
entity as is specified in the related  Supplement, as beneficiary and will be
issued  by  an  entity  acceptable  to  each rating  agency  that  rates  the
Certificates.   Additional  information  with  respect  to  such  instruments
deposited in the Reserve Funds will be set forth in the related Supplement.

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

CROSS SUPPORT

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

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

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


                     MATURITY, PREPAYMENT CONSIDERATIONS
                  AND WEIGHTED AVERAGE LIFE OF CERTIFICATES

     The weighted average life of a  Series of Certificates and the yield  to
investors depend in part on the rate at which the Mortgage Loans  or mortgage
loans underlying Mortgage  Certificates are prepaid.  Prepayments on mortgage
loans are commonly  measured relative to a prepayment standard or model.  The
prepayment model, if  any, used with respect  to a particular Series  will be
identified and described in the related Supplement.

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

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

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


                                 THE SPONSOR

     NationsBanc Montgomery Funding  Corp. (formerly known as  Tryon Mortgage
Funding,  Inc.), a  Delaware corporation  (the "Sponsor"),  was  organized on
November  28,  1994  for  the   limited  purpose  of  acquiring,  owning  and
transferring Mortgage Assets and selling  interests therein or bonds  secured
thereby.   The  Sponsor  is a  subsidiary of  NationsBank,  N.A., a  national
banking  association.     The  Sponsor  maintains  its  principal  office  at
NationsBank  Corporate  Center,  Charlotte,  North  Carolina    28255.    Its
telephone number is (704) 386-2400.

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


                               USE OF PROCEEDS

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


                          MORTGAGE PURCHASE PROGRAM

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

     The Sponsor  will purchase Mortgage Loans either  directly or indirectly
from the Servicer  or from other approved Sellers, which may be affiliates of
the Sponsor  or the  Servicer.  The  Sponsor has  approved (or  will approve)
individual institutions  as eligible  Sellers by  applying certain  criteria,
including  the Seller's depth  of mortgage origination  experience, servicing
experience and financial  stability.  From time to time, however, the Sponsor
may  purchase  Mortgage Loans  from  Sellers  which,  while not  meeting  the
generally applicable criteria, have been reviewed by the Sponsor and found to
be acceptable as Sellers of Mortgage Loans.

     Each Mortgage  Loan purchased by  the Sponsor must meet  certain credit,
appraisal and underwriting standards, as described in the related Supplement.

     Underwriting standards are  intended to evaluate the  Mortgagor's credit
standing and repayment  ability and the  value and adequacy of  the Mortgaged
Property as  collateral.   Underwriting standards are  applied in  a standard
procedure  which  complies  with  applicable   federal  and  state  laws  and
regulations.

     In determining the adequacy of  the property as collateral, an appraisal
is generally made  of each property considered for  financing.  The appraiser
is required to inspect  the property and verify that it  is in good condition
and that construction, if new, has been completed.  The appraisal is based on
the appraiser's  judgment of  values, giving appropriate  weight to  both the
market value of comparable properties and the cost of replacing the property.

     Certain states  where  the  Mortgaged  Properties  may  be  located  are
"anti-deficiency" states where,  in general, lenders providing credit on one-
to four-family properties  must look solely to the property  for repayment in
the event  of foreclosure.   Underwriting standards in all  states (including
anti-deficiency states) require  that the underwriting officers  be satisfied
that the value of the property being financed, as indicated by the appraisal,
currently  supports  and  is  anticipated   to  support  in  the  future  the
outstanding  loan  balance, and  provides  sufficient value  to  mitigate the
effects of adverse shifts in real estate values.

     The related Supplement  will provide a  description of the  underwriting
standards applied in originating the Mortgage Loans.


                     THE POOLING AND SERVICING AGREEMENT

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

ASSIGNMENT OF MORTGAGE LOANS

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

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

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

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

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

     Unless otherwise specified in the related Supplement, assignments of the
Mortgage Loans to  the Trustee will be  recorded or filed in  the appropriate
jurisdictions except in jurisdictions where,  in the written opinion of local
counsel acceptable to  the Sponsor, such filing or recording  is not required
to protect the Trustee's interest in the Mortgage Loans against sale, further
assignment,  satisfaction or  discharge  by the  Sellers,  the Servicer,  the
subservicers or the Sponsor.

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

     Assignment of Private Certificates.   The Sponsor will cause the Private
Certificates to be registered  in the name of the  Trustee.  The Trustee  (or
the custodian) will hold  the Private Certificates in the manner described in
the related  Supplement.  The  Trustee will  not be  in possession  of or  be
assignee of record of any underlying assets for a Private Certificate.   Each
Private Certificate will be identified in a schedule appearing as  an exhibit
to the  related Pooling Agreement  which will specify the  original principal
amount, outstanding  principal balance as  of the Cut-off Date,  annual pass-
through rate or  interest rate and maturity date and  certain other pertinent
information for each Private Certificate conveyed to the Trustee.

REPRESENTATIONS AND WARRANTIES

     Unless otherwise specified  in the related Supplement,  the Sponsor will
not make any representations and warranties regarding the Mortgage Loans, and
its assignment of the Mortgage Loans to the Trustee will be without recourse.
As further described below, the  Seller will make certain representations and
warranties concerning the Mortgage Loans in the related Pooling Agreement and
under certain  circumstances may  be required to  repurchase or  substitute a
Mortgage Loan as a result of a breach of any such representation or warranty.
In  addition, pursuant  to the  related  Pooling Agreement  the Sponsor  will
assign  to  the  Trustee  its  rights with  respect  to  representations  and
warranties made by the Seller in the agreement pursuant to which the Mortgage
Loans are sold to the Sponsor (each, a "Seller's Agreement").

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

     In the event  of the discovery by the  Seller of a breach of  any of its
representations  or warranties  which materially  and  adversely affects  the
interest of Certificateholders  in the related Mortgage Loan,  or the receipt
of  notice thereof from  the Trustee or  the Servicer, the  Seller will, with
respect to  a breach  of its representations  or warranties, cure  the breach
within the  time permitted by the  related Pooling Agreement or  substitute a
substantially  similar substitute  mortgage loan  for  such Mortgage  Loan or
repurchase the related  Mortgage Loan, or any Mortgaged  Property acquired in
respect thereof, on the terms set forth above under "--Assignment of Mortgage
Loans" and in  the related Supplement.   The proceeds of any  such repurchase
will be passed  through to Certificateholders as liquidation  proceeds.  This
substitution/repurchase obligation constitutes the  sole remedy available  to
Certificateholders and the Trustee for any such breach.

SERVICING

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

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

PAYMENTS ON MORTGAGE LOANS

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

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

     (i)  All payments  on account of  principal and interest (which,  at its
     option,  may  be   net  of  the  servicing  fee),   including  principal
     prepayments (in whole or in part);

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

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

     (iv) All   advances   as   described  herein   under   "Description   of
     Certificates--Advances";

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

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

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

     (viii)    Any  amount  required  to  be  deposited  by  the  Servicer in
     connection with  losses realized on  investments for the benefit  of the
     Servicer of funds held in the Certificate Account; and

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

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

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

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

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

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

     (v)  To pay to  the Servicer its  Servicing Fee and  to the Trustee  its
     fee;

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

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

COLLECTION AND OTHER SERVICING PROCEDURES

     The Servicer  will agree to  proceed diligently to collect  all payments
called for under the Mortgage Notes.  Consistent with the above, the Servicer
may, in its discretion, (i) waive any prepayment charge, assumption fee, late
payment  charge or any  other charge in  connection with the  prepayment of a
Mortgage Loan and (ii) arrange with a Mortgagor a  plan of relief, other than
a modification  or extension  of the Mortgage,  when appropriate  rather than
recommending  liquidation.    Such  arrangement   will  be  made  only   upon
determining that the  coverage of such Mortgage Loan  by any Primary Mortgage
Insurance Policy will not be affected.  In the event of any such arrangement,
but only to the extent of the  amount of any credit support, the provider  of
such credit support  will honor requests for payment  or otherwise distribute
funds with  respect  to such  Mortgage Loan  during the  scheduled period  in
accordance with the  amortization schedule thereof and without  regard to the
temporary  modification thereof.    In addition,  in  the event  of  any such
arrangement,  the  Servicer's obligation  to  make  Advances on  the  related
Mortgage Loan shall continue during the scheduled period.

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

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

HAZARD INSURANCE

     Unless otherwise specified in the related  Supplement, under the Pooling
Agreement, the Servicer will be required to maintain for each Mortgage Loan a
hazard insurance  policy providing  coverage against loss  by fire  and other
hazards which are  covered under the  standard extended coverage  endorsement
customary in  the state in which the property is located.  Such coverage will
be  in an  amount at  least equal  to the  lesser of  the original  principal
balance on  such  Mortgage Loan  and the  replacement cost  of the  Mortgaged
Property.  As  set forth above, all  amounts collected by the  Servicer under
any  hazard policy (except  for amounts to  be applied to  the restoration or
repair of the Mortgaged Property or  released to the Mortgagor in  accordance
with the  Servicer's normal  servicing procedures) will  be deposited  in the
Certificate Account.   In the  event that  the Servicer  maintains a  blanket
policy insuring against hazard losses on all  of the Mortgage Loans, it shall
conclusively  be deemed  to have  satisfied  its obligation  relating to  the
maintenance  of  hazard  insurance.    Such  blanket  policy  may  contain  a
deductible clause, in which case the Servicer will deposit in the Certificate
Account all sums which would have been deposited therein but for such clause.

     In  general, the  standard form  of  fire and  extended coverage  policy
covers  physical damage to or destruction of the improvements on the property
by fire, lightening,  explosion, smoke, windstorm and hail,  and riot, strike
and civil commotion,  subject to the conditions and exclusions particularized
in each policy.  Although the policies relating to the Mortgage Loans will be
underwritten by different insurers under  different state laws in  accordance
with  different  applicable  state  forms  and  therefore  will  not  contain
identical  terms and  conditions, the  basic  terms thereof  are dictated  by
respective  state laws, and most such policies  typically do not cover (among
other  things)  any physical  damage  resulting  from  the following:    war,
revolution,  governmental  actions, floods  and  other water-related  causes,
earth movement  (including earthquakes,  landslides and  mud flows),  nuclear
reactions,  wet or  dry rot,  vermin, rodents,  insects or  domestic animals,
theft and, in  certain cases, vandalism.  If, however, any Mortgaged Property
is located in an area identified by the Flood Emergency Management  Agency as
having special flood hazards and flood insurance  has been made available, if
required by applicable law, the Servicer  will cause to be maintained with  a
generally acceptable insurance  carrier a flood insurance  policy meeting the
requirements   of   the   current  guidelines   of   the   Federal  Insurance
Administration.   Such  flood insurance  policy will  provide coverage  in an
amount not less than the least  of (i) the original principal balance of  the
Mortgage  Loan, (ii) the  insurable value of the  Mortgaged Property or (iii)
the maximum amount of insurance available under the Flood Disaster Protection
Act of 1973, as amended.

     The  hazard   insurance  policies  covering  the   Mortgaged  Properties
typically contain  a clause which,  in effect,  requires the  insured at  all
times to carry  insurance of a specified percentage (generally 80% to 90%) of
the full replacement  value of the improvements  on the property in  order to
recover the full amount of any partial loss.  If the insured's coverage falls
below  this specified  percentage,  such clause  provides that  the insurer's
liability in the event of partial loss does not exceed  the larger of (i) the
replacement cost  of the  improvements less  physical depreciation, and  (ii)
such proportion of the loss as  the amount of insurance carried bears to  the
specified percentage  of  the full  replacement  cost of  such  improvements.
Since  residential properties  historically have  appreciated  in value  over
time,  in  the  event of  partial  loss,  hazard  insurance  proceeds may  be
insufficient to restore fully the damaged property.

PRIMARY MORTGAGE INSURANCE

     If specified  in the related  Supplement, a  Mortgage Loan secured  by a
Mortgaged  Property having an  LTV in  excess of  80% will  have a  policy (a
"Primary  Mortgage  Insurance  Policy")  insuring against  default  all  or a
specified  portion  of  the  principal  amount  thereof  in  excess  of  such
percentage  of the  value of  the  Mortgaged Property,  as  specified in  the
related Supplement.

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

MAINTENANCE  OF INSURANCE POLICIES;  CLAIMS THEREUNDER AND  OTHER REALIZATION
UPON DEFAULTED MORTGAGE LOANS

     The  Servicer will  exercise its  best reasonable  efforts to  keep each
Primary Mortgage Insurance Policy (if any) in full force and effect  at least
until the outstanding principal balance of the related Mortgage Note is equal
to  the percentage of the appraised value of the Mortgaged Property specified
in the related Supplement.   The Servicer has  agreed (or will agree) to  pay
the premium for each  Primary Mortgage Insurance Policy on a  timely basis in
the event that the Mortgagor does not make such payments.

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

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Servicer's primary compensation for its activities as Servicer  will
come from  the payment  to it,  with respect  to each  interest payment on  a
Mortgage  Loan,  of the  amount  specified  in  the related  Supplement  (the
"Servicing Fee").  As principal payments are  made on the Mortgage Loans, the
portion of each  monthly payment which represents interest  will decline, and
thus servicing  compensation to  the Servicer will  decrease as  the Mortgage
Loans  amortize.   Prepayments and  liquidations of  Mortgage Loans  prior to
maturity will also cause servicing compensation to the Servicer to decrease.

     In  addition, the  Servicer will  be entitled  to retain  all prepayment
fees, assumption fees  and late payment charges, to the extent collected from
Mortgagors.

     The  Servicer will  pay all  expenses  incurred in  connection with  its
activities  as Servicer (subject to limited reimbursement), including payment
of  the  fees and  disbursements  of the  Trustee,  payment of  any  fees for
providing credit support and payment  of expenses incurred in connection with
distributions and reports to Certificateholders of each Series. 

EVIDENCE AS TO COMPLIANCE

     Each Pooling  Agreement relating to  a Series of Certificates  backed in
whole or  in part  by Mortgage Loans  will provide that  the Servicer  at its
expense shall cause  a firm of  independent public  accountants to furnish  a
report annually to  the Trustee to the effect that such firm has verified the
mathematical accuracy  of certain  reports furnished by  the Servicer  to the
Trustee relating  to the  Mortgage Loans based  on information  obtained from
subservicers and  that such  review has disclosed  no items  of noncompliance
with the provisions of such Pooling  Agreement which, in the opinion of  such
firm, are material,  except for such items  of noncompliance as shall  be set
forth in such report.

     Each Pooling Agreement  will provide for delivery  to the Trustee  of an
annual statement signed by an officer of the Servicer  to the effect that the
Servicer has fulfilled its obligations under the Pooling Agreement throughout
the preceding year.

CERTAIN MATTERS REGARDING THE SPONSOR, THE SELLER AND THE SERVICER

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

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

EVENTS OF DEFAULT

     Events of default  by the Servicer under the Pooling  Agreement for each
Series of Certificates evidencing an  interest in Mortgage Loans will consist
of (i) any failure by the Servicer to distribute to the Trustee, on behalf of
Certificateholders,  any required payment which continues unremedied for five
days; (ii) any  failure by  the Servicer duly  to observe  or perform in  any
material  respects  any   other  of  its  covenants  or   agreements  in  the
Certificates or in  such Pooling Agreement which continues  unremedied for 60
days after  the giving of written  notice of such failure to  the Servicer by
the Trustee, or  to the Servicer and  the Trustee by holders  of Certificates
evidencing  not  less  than  25%  of  the  aggregate  voting  rights  of  the
Certificates for  such  Series;  and  (iii)  certain  events  of  insolvency,
readjustment of  debt,  marshalling  of assets  and  liabilities  or  similar
proceedings  and certain  actions  by  the  Servicer  indicating  insolvency,
reorganization or inability to pay its obligations.

RIGHTS UPON EVENT OF DEFAULT

     As long  as an  event of  default under  the Pooling  Agreement for  any
Series  of Certificates  evidencing  an interest  in  Mortgage Loans  remains
unremedied, the Trustee  or holders of Certificates evidencing  not less than
50% of the  aggregate voting rights of  the Certificates for such  Series may
terminate  all of  the rights  and  obligations of  the  Servicer under  such
Pooling   Agreement,  whereupon  the   Trustee  will   succeed  to   all  the
responsibilities, duties  and liabilities of the Servicer  under such Pooling
Agreement  and will  be  entitled to  similar  compensation arrangements  and
limitations on  liability.   In the event  that the  Trustee is  unwilling or
unable  so  to  act,  it  may  appoint  or  petition  a  court  of  competent
jurisdiction for  the appointment of  a housing and home  finance institution
with a net worth of at  least $10,000,000 to act as successor Servicer  under
such  Pooling  Agreement.   Pending  any  such  appointment, the  Trustee  is
obligated to act in such capacity.  The Trustee and such successor may  agree
upon the servicing compensation to be paid, which in no event may be  greater
than the compensation to the Servicer under such Pooling Agreement.

ENFORCEMENT

     No  Certificateholder  of any  Series  will  have  any right  under  the
applicable Pooling Agreement to institute any proceeding with respect to such
Pooling Agreement unless such  Certificateholder previously has given  to the
Trustee  written  notice  of  default  and  unless  holders  of  Certificates
evidencing  not  less  than  25%  of  the  aggregate  voting  rights  of  the
Certificates for such  Series have made  written requests to  the Trustee  to
institute  such proceeding  in its  own name as  Trustee thereunder  and have
offered and provided  to the Trustee reasonable indemnity and the Trustee for
60 days has neglected or refused to  institute any such proceeding.  However,
the  Trustee is under no  obligation to exercise any  of the trusts or powers
vested in  it  by  the  Pooling Agreement  for  any  Series or  to  make  any
investigation  of  matters arising  thereunder  or to  institute,  conduct or
defend any litigation thereunder or in relation thereto at the request, order
or direction of  any Certificateholders, unless such  Certificateholders have
offered and provided to the  Trustee reasonable security or indemnity against
the costs, expenses and liabilities which may be incurred therein or thereby.

AMENDMENT

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

LIST OF CERTIFICATEHOLDERS

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

TERMINATION; REPURCHASE OF MORTGAGE LOANS AND MORTGAGE CERTIFICATES

     The  obligations of the  Sponsor, the Seller  (if a party  thereto), the
Servicer and the Trustee created by the Pooling Agreement will terminate upon
the earlier of  (i) the maturity  or other liquidation  of the last  Mortgage
Loan  or Mortgage  Certificate subject  thereto  and the  disposition of  all
property acquired upon foreclosure of any Mortgage Loan  and (ii) the payment
to Certificateholders of  that Series of all  amounts required to be  paid to
them  pursuant to  such Pooling Agreement.   In  no event, however,  will the
Trust created by any Pooling Agreement  continue beyond the expiration of  21
years from  the death of  the survivor of  the persons named  in such Pooling
Agreement.

     The Pooling Agreement for  each Series may  permit the Servicer or  such
other entity specified in the  related Supplement to repurchase all remaining
Mortgage  Loans and property acquired in respect  thereof at a purchase price
equal to no  less than the Certificate Balance of  the Certificates, together
with accrued and unpaid interest at the applicable  Certificate Rate from the
last date to  which interest has been paid  to the first day of  the month in
which such repurchase occurs (subject to reduction as provided in the Pooling
Agreement,  if the purchase price is based in  part on the appraised value of
any REO Property and such appraised value is less than the  principal balance
of the related Mortgage  Loan at the time  of foreclosure).  The  exercise of
such  right will effect early retirement  of the Certificates of such Series,
but  the  Servicer's  right so  to  repurchase is  subject  to  the aggregate
principal balances of the Mortgage Loans at the time of repurchase being less
than  the  percentage  of  the  aggregate initial  principal  amount  of  all
Certificates of  such Series  at the  Cut-off Date  specified in  the related
Supplement.

     The holder or holders of the Residual Certificates of a REMIC Series may
have the option to repurchase the  remaining Mortgage Assets included in  the
Trust Fund relating to such Series.   Any such option will be exercisable, in
the case  of holders  of Residual Certificates,  at such  time and  under the
circumstances  specified in the related  Supplement provided that the Trustee
has  received  an  opinion  of   counsel  that  the  repurchase  and  related
distributions to Certificateholders will be part of a "qualified liquidation"
as defined in Code Section 860F(a)(4)(A), will not cause the Trust Fund to be
treated as  an association taxable  as a  corporation and will  not otherwise
subject the REMIC Trust Fund to tax.

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

THE TRUSTEE

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


                 CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

MORTGAGES

     The  Mortgages  will  be  either  deeds  of  trust,  security  deeds  or
mortgages, depending upon the prevailing  practice in the state in which  the
Mortgaged Property  is located.   A  mortgage creates  a lien  upon the  real
property encumbered  by the mortgage.  It  is not prior to the  lien for real
estate taxes  and assessments.   Priority between mortgages depends  on their
terms and  generally  on the  order of  recording in  a  county or  municipal
office.  There  are two parties  to a mortgage:   the mortgagor,  who is  the
borrower and  homeowner, and  the mortgagee  who is  the lender.   Under  the
mortgage instrument, the  mortgagor delivers to the mortgagee  a note or bond
and the mortgage.  Although a deed of  trust is similar to a mortgage, a deed
of  trust formally  has three  parties:   the borrower-homeowner,  called the
trustor (similar to  a mortgagor), a lender (similar to  a mortgagee), called
the beneficiary, and a third-party grantee, called the trustee.  Under a deed
of  trust, the  trustor grants the  property, irrevocably  until the  debt is
paid, in trust,  generally with a  power of  sale, to the  trustee to  secure
payment of the obligation.  The trustee's authority under a deed of trust and
the  mortgagee's authority  under  a mortgage  are governed  by  law, by  the
express  provisions of the deed  of trust or mortgage  and, in some cases, by
the directions of the beneficiary.

COOPERATIVES

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

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

LAND SALE CONTRACTS

     Under a  Land Sale Contract  the contract seller (the  "Lender") retains
legal title to  the property and enters  into an agreement with  the contract
purchaser  (the "Borrower")  for  the  payment of  the  purchase price,  plus
interest, over  the  term  of  the  Land Sale  Contract.    Only  after  full
performance by the Borrower of the contract is the Lender obligated to convey
title to the real estate to the Borrower.  As with mortgage  or deed of trust
financing,  during  the effective  period  of  the  Land Sale  Contract,  the
Borrower is  responsible for maintaining  the property in good  condition and
for  paying  real estate  taxes,  assessments and  hazard  insurance premiums
associated with the property.

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

FORECLOSURE

     Mortgages.   Foreclosure  of  a mortgage  is  generally accomplished  by
judicial action.   The action is initiated by  the service of legal pleadings
upon  all  parties  having an  interest  in  the real  property.    Delays in
completion of  the foreclosure may  occasionally result from  difficulties in
locating necessary parties  defendant.  Judicial foreclosure  proceedings are
generally not contested by  any of the parties defendant.   However, when the
mortgagee's   right  to  foreclosure  is  contested,  the  legal  proceedings
necessary to  resolve the issue can be time  consuming.  After the completion
of judicial foreclosure, the court would issue  a judgment of foreclosure and
would generally appoint  a referee or other court officer to conduct the sale
of the property.

     Foreclosure of a deed of trust is generally accomplished by non-judicial
trustee's  sale  under a  specific  provision  in  the  deed of  trust  which
authorizes the trustee to sell the property to a third party upon any default
by the trustor under the terms of the note or deed of trust.  In some states,
the trustee must record a notice  of default and send a copy to  the borrower
or any  person who has recorded a  request for a copy of  a notice of default
and notice  of sale.   In addition, the  trustee must provide notice  in some
states  to  any other  individual having  an interest  in the  real property,
including any junior lienholders.  The Mortgagor, or any  other person having
a junior encumbrance on the real estate, may, during a reinstatement  period,
cure  the default by paying the entire  amount in arrears, plus the costs and
expenses incurred in enforcing the obligation.  Generally, state law controls
the  amount of foreclosure expenses and  costs, including limiting attorneys'
fees, which  may be  recovered by  a lender.   If  the deed  of trust  is not
reinstated, a notice of sale  must be posted in a  public place and, in  most
states, published for a specified period  of time in one or more  newspapers.
In addition, some  state laws require that  a copy of  the notice of sale  be
posted on the property and sent to all parties having an interest in the real
property.

     In case of foreclosure under  either a mortgage or a deed of  trust, the
sale by  the receiver  or other  designated officer  or by  the trustee  is a
public  sale.  However,  because of the  difficulty a potential  buyer at the
sale would have  in determining  the exact  status of title  and because  the
physical  condition  of  the  property   may  have  deteriorated  during  the
foreclosure proceedings, it  is uncommon for  a third party  to purchase  the
property at  a foreclosure  sale.   Rather, it  is common  for the  lender to
purchase the property from the trustee or referee for an amount  equal to the
principal  amount of  the  mortgage  or deed  of  trust,  accrued and  unpaid
interest and the expenses of foreclosure.  Thereafter, the lender will assume
the  burdens of ownership, including obtaining  casualty insurance and making
such repairs  at its  own expense  as are  necessary to  render the  property
suitable  for sale.  The lender  will commonly obtain the  services of a real
estate broker and  pay the broker's commission in connection with the sale of
the property.  Depending upon market conditions, the ultimate proceeds of the
sale of the property  may not equal the lender's investment  in the property.
Any loss may be reduced by the receipt of mortgage insurance proceeds.

     Courts   have  usually   imposed  general   equitable   principles  upon
foreclosure proceedings.   These equitable principles are  generally designed
to  relieve the trustor from the legal effect  of his defaults under the loan
documents.   Examples of judicial  remedies that have been  fashioned include
judicial  requirements that  the  lender  undertake  affirmative  actions  to
determine the  causes for the Mortgagors' 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 judgment 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 instrument is not monetary, such as the Mortgagor
failing  to adequately  maintain the  property or  the Mortgagor  executing a
second  mortgage  or deed  of trust  affecting the  property.   Finally, some
courts have  been faced  with the issue  of whether or  not federal  or state
constitutional provisions reflecting due process concerns for adequate notice
require that trustors under deeds of trust receive notices in addition to the
statutorily  prescribed minimum.  For the most  part, these cases have upheld
the notice provisions as  being reasonable or have found  that the sale by  a
trustee under  a deed of  trust does not  involve sufficient state  action to
afford constitutional protections to the trustor.

     Shares of  Cooperatives.   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  in the proprietary lease or occupancy
agreement, and may be cancelled by the cooperative for failure by the tenant-
stockholder to pay rent or other obligations  or charges owed by such tenant-
stockholder,  including mechanics'  liens against  the  cooperative apartment
building incurred  by  such tenant-stockholder.    The proprietary  lease  or
occupancy agreement generally permits the cooperative to terminate such lease
or agreement in the  event an obligor fails to  make payments or defaults  in
the performance of covenants required  thereunder.  Typically, the lender and
the  cooperative enter  into a  recognition agreement  which  establishes the
rights and  obligations of both  parties in  the event  of a  default by  the
tenant-stockholder   on  its  obligations  under  the  proprietary  lease  or
occupancy  agreement.    A  default  by  the  tenant-stockholder  under   the
proprietary lease  or occupancy agreement  will usually constitute  a default
under the security agreement between the lender and the tenant-stockholder.

     The recognition agreement generally provides that, in the event that the
tenant-stockholder has  defaulted under  the proprietary  lease or  occupancy
agreement, the cooperative  will take no  action to terminate  such lease  or
agreement until the  lender has been provided with an opportunity to cure the
default.    The  recognition  agreement   typically  provides  that  if   the
proprietary lease or occupancy agreement is terminated, the cooperative  will
recognize the lender's lien  against proceeds from a 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.

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

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

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

     In  addition to  the foregoing  protections,  a leasehold  mortgagee may
require  that the  ground lease  or  leasehold mortgage  prohibit the  ground
lessee from  treating the  ground lease  as terminated  in the  event of  the
ground lessor's bankruptcy and rejection of  the ground lease by the  trustee
for the  debtor-ground lessor.   As further protection, a  leasehold mortgage
may provide for the assignment of the  debtor-ground lessee's right to reject
a lease  pursuant to Section  365 of  the Bankruptcy Reform  Act of 1978,  as
amended (11 U.S.C.) (the  "Bankruptcy Code"), although the  enforceability of
such clause has not been  established.  Without the protections  described in
the  foregoing  paragraph, a  leasehold  mortgagee  may  lose the  collateral
securing its  leasehold mortgage.   In  addition, terms  and conditions  of a
leasehold  mortgage are subject  to the  terms and  conditions of  the ground
lease.   Although certain rights  given to a ground lessee  can be limited by
the  terms of  a leasehold  mortgage,  the rights  of  a ground  lessee or  a
leasehold mortgagee  with respect to, among other things, insurance, casualty
and condemnation will be governed by the provisions of the ground lease.

RIGHTS OF REDEMPTION

     In some states, after sale pursuant to a deed of trust or foreclosure of
the  mortgage,  the Mortgagor  and  foreclosed  junior  lienors are  given  a
statutory period in  which to redeem the property from  the foreclosure sale.
The  right  of  redemption  should   be  distinguished  from  the  equity  of
redemption, which is a nonstatutory right that must be exercised prior to the
foreclosure sale.  In some states, redemption may occur only upon  payment of
the entire principal  balance of the loan,  accrued interest and  expenses of
foreclosure.   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 right of  redemption would defeat the title of  any
purchaser from  the lender subsequent to foreclosure or  sale under a deed of
trust.   Consequently, the  practical effect  of the  redemption right is  to
force the  lender to retain  the property and  pay the expenses  of ownership
until the redemption period has run.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON SELLERS

     Certain states  have imposed  statutory prohibitions  which restrict  or
eliminate  the remedies of a beneficiary under a deed of trust or a mortgagee
under  a  mortgage.    In  some  states,  statutes  limit  the  right  of the
beneficiary  or  mortgagee  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 in
most cases to the difference between the  net amount realized upon the public
sale  of the real property and the amount  due to the lender.  Other statutes
may require  the beneficiary  or mortgagee to  exhaust the  security afforded
under a deed of trust or mortgage by foreclosure in an attempt to satisfy the
full debt before  bringing a personal action against the Mortgagor.  Finally,
other statutory  provisions  may 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  to prevent  a beneficiary  or  a
mortgagee  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  anti-deficiency and related legislation,  numerous other
statutory provisions,  including the federal  bankruptcy laws and  state laws
affording relief to debtors, may interfere with or affect the ability  of the
secured mortgage lender to realize upon  its security.  The Internal  Revenue
Code of  1986, as amended,  provides priority to  certain tax liens  over the
lien of the  mortgage.  Numerous federal  and some state consumer  protection
laws impose substantive requirements upon mortgage lenders in connection with
the origination and  the servicing of mortgage loans.  These laws include the
federal  Truth-in-Lending Act, Real  Estate Settlement Procedures  Act, Equal
Credit Opportunity  Act, Fair Credit  Billing Act, Fair Credit  Reporting Act
and  related  statutes.    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.

DUE-ON-SALE CLAUSES

     Unless otherwise provided  in the related Supplement,  each conventional
Mortgage Loan will contain a  due-on-sale clause which will generally provide
that if  the mortgagor or obligor  sells, transfers or  conveys the Mortgaged
Property,  the loan may  be accelerated by  the mortgagee.   In recent years,
court decisions and  legislative actions have placed  substantial restriction
on the  right  of lenders  to  enforce such  clauses  in  many states.    For
instance, the California  Supreme Court in August 1978  held that due-on-sale
clauses  were  generally   unenforceable.    However,  the   Garn-St  Germain
Depository Institutions Act  of 1982 (the "Garn-St Germain  Act"), subject to
certain exceptions,  preempts state  constitutional, statutory  and case  law
prohibiting the enforcement of  due-on-sale clauses.  As to loans  secured by
an owner-occupied residence, the Garn-St Germain Act sets forth nine specific
instances  in which a  mortgagee covered by  the Garn-St Germain  Act may not
exercise its rights under a due-on-sale clause, notwithstanding the fact that
a transfer of the  property may have  occurred.  The  inability to enforce  a
due-on-sale clause may  result in transfer of the  related Mortgaged Property
to an uncreditworthy  person, which could increase the  likelihood of default
or may result in a mortgage bearing an interest rate below the current market
rate being assumed by a new home buyer,  which may affect the average life of
the Mortgage  Loans and  the number  of Mortgage  Loans which  may extend  to
maturity.

APPLICABILITY OF USURY LAWS

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

     Generally, under  the terms of  the Soldiers' and Sailors'  Civil Relief
Act of 1940,  as amended (the "Relief  Act"), a borrower who  enters military
service after the  origination of such borrower's Mortgage  Loan (including a
borrower who is a member of the National Guard or is in reserve status at the
time  of the origination of  the Mortgage Loan and is  later called to active
duty) may  not be  charged interest  above an  annual rate  of 6%  during the
period of such borrower's active duty status, unless a court orders otherwise
upon application  of the  lender.   It is  possible that  such interest  rate
limitation could have an effect, for an  indeterminate period of time, on the
ability of the Servicer to collect full amounts of interest on certain of the
Mortgage  Loans.  In addition, the Relief Act imposes limitations which would
impair the ability of the Servicer to  foreclose on an affected Mortgage Loan
during the borrower's period of active duty status.  Thus,  in the event that
such a  Mortgage  Loan goes  into  default there  may  be delays  and  losses
occasioned  by the  inability  to realize  upon the  mortgaged property  in a
timely fashion.   As used herein, a "Relief Act  Mortgage Loan" refers to any
Mortgage  Loan as to which the Relief  Act has limited the amount of interest
the related Mortgagor is required to pay each month.

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  possibly under state  law in a  number of states,  a secured
party which  takes a  deed in  lieu of  foreclosure or  acquires a  mortgaged
property  at  a  foreclosure  sale  or otherwise  is  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 secured lender.


                             ERISA CONSIDERATIONS

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

PLAN ASSETS REGULATIONS

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

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

UNDERWRITER'S EXEMPTIONS

     The  U.S.  Department  of  Labor  has  granted  to certain  underwriters
individual  administrative exemptions  (the "Underwriter's  Exemptions") from
certain of the  prohibited transaction rules of ERISA and  the related excise
tax provisions  of  Section 4975  of the  Code with  respect  to the  initial
purchase, the  holding and the subsequent resale  by Plans of certificates in
pass-through trusts  that consist  of  certain receivables,  loans and  other
obligations that  meet the conditions  and requirements of  the Underwriter's
Exemptions.

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

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

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

          (3)  the certificates  required by the Plan have  received a rating
     at the time of such acquisition that is one of the three highest generic
     rating categories from Standard & Poor's Ratings Services, a division of
     The  McGraw-Hill  Companies  ("S&P"), Moody's  Investors  Service,  Inc.
     ("Moody's"), Duff & Phelps Credit  Rating Co. ("DCR") or Fitch Investors
     Service, L.P. ("Fitch");

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

          (5)  the  sum  of  all  payments   made  to  and  retained  by  the
     underwriters in  connection with  the distribution  of the  certificates
     represents  not more than  reasonable compensation for  underwriting the
     certificates; the sum of all payments made to and retained by the seller
     pursuant to the assignment of the loans to the trust fund represents not
     more than the fair market  value of such loans; the sum of  all payments
     made to and retained by the  servicer and any other servicer  represents
     not more than reasonable compensation  for such person's services  under
     the agreement pursuant to which  the loans are pooled and reimbursements
     of such person's reasonable expenses in connection therewith; and 

          (6)  the  Plan  investing  in the  certificates  is  an "accredited
     investor" as defined in Rule 501(a)(1) of Regulation D of the Securities
     and Exchange Commission under the Securities Act.

     The trust fund must also meet the following requirements:

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

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

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

     Moreover,  the  Underwriter's Exemptions  generally provide  relief from
certain self-dealing/conflict  of interest  prohibited transactions that  may
occur  when the  Plan fiduciary causes  a Plan  to acquire certificates  in a
trust as  to which the  fiduciary (or  its affiliate)  is an  obligor on  the
receivables held in the trust provided that, among other requirements: (i) in
the  case of  an  acquisition  in connection  with  the initial  issuance  of
certificates,  at least fifty percent (50%) of  each class of certificates in
which  Plans  have  invested  is  acquired  by  persons  independent  of  the
Restricted Group, (ii) such fiduciary  (or its affiliate) is an obligor  with
respect  to  five percent  (5%)  or less  of  the fair  market  value of  the
obligations  contained   in  the  trust;  (iii)  the   Plan's  investment  in
certificates of any class does not exceed twenty-five percent (25%) of all of
the certificates  of that class outstanding  at the time of  the acquisition;
and (iv) immediately after the  acquisition, no more than twenty-five percent
(25%) of  the assets  of the  Plan with  respect to  which such  person is  a
fiduciary is invested in certificates representing an interest in one or more
trusts  containing  assets  sold  or  serviced  by  the  same  entity.    The
Underwriter's  Exemptions do not apply to Plans  sponsored by the Seller, the
related underwriter, the  Trustee, the Servicer, any insurer  with respect to
the  Mortgage Loans, any  obligor with respect to  Mortgage Loans included in
the  Trust Fund  constituting more than  five percent  (5%) of  the aggregate
unamortized principal  balance  of  the assets  in  the Trust  Fund,  or  any
affiliate of such parties.

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

OTHER EXEMPTIONS

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

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

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

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


                        LEGAL INVESTMENT CONSIDERATION

     Institutions whose investment activities are subject to legal investment
laws and regulations  or to review  by certain regulatory authorities  may be
subject  to restrictions on investment in certain types of Certificates.  Any
financial institution that 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, the  Office of Thrift Supervision, the
National Credit Union Administration or  other federal or state agencies with
similar   authority  should  review  any  applicable  rules,  guidelines  and
regulations prior  to purchasing  any Certificates.   Financial  institutions
should  review  and  consider  the applicability  of  the  Federal  Financial
Institutions Examination  Council Supervisory Policy Statement  on Securities
Activities (to  the extent adopted  by their respective  federal regulators),
which,  among other  things, set  forth guidelines  for investing  in certain
types of  mortgage  related  securities, including  securities  such  as  the
Certificates.    In  addition, financial  institutions  should  consult their
regulators concerning the  risk-based capital treatment of  any Certificates.
Investors should consult their own  legal advisors in determining whether and
to what  extent Certificates constitute  legal investments or are  subject to
restrictions on investment.


                                LEGAL MATTERS

     The validity of the Certificates will be passed upon for the  Sponsor by
Kennedy Covington  Lobdell &  Hickman, L.L.P.,  Charlotte, North Carolina  or
Brown & Wood LLP, New York, New York, as provided in the Supplement.  Certain
federal  income tax  consequences with  respect to  the Certificates  will be
passed upon for the Sponsor by Brown & Wood LLP.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

GENERAL

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

NON-REMIC CERTIFICATES

     If  a REMIC  election is not  made, Brown  & Wood  LLP will  deliver its
opinion that  the Trust  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.

SINGLE CLASS OF SENIOR CERTIFICATES

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

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

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

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

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

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

     The 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.

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

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

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

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

     On December 30, 1997 the IRS  issued final regulations (the "Amortizable
Bond  Premium  Regulations") dealing  with amortizable  bond premium.   These
regulations specifically do not apply to prepayable debt  instruments subject
to Code Section 1272(a)(6) such as the Certificates.  Absent further guidance
from the IRS, the Trustee intends to  account for amortizable bond premium in
the  manner described  above.   Prospective  purchasers  of the  Certificates
should consult their  tax advisors regarding the possible  application of the
Amortizable Bond Premium Regulations.

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

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

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

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

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

MULTIPLE CLASSES OF SENIOR CERTIFICATES


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

     Although not  entirely clear, based  on recent IRS guidance,  a Stripped
Bond  Certificate generally  should be  treated as  a single  debt instrument
issued on the  day it is purchased  for purposes of calculating  any original
issue discount.  Generally, if the discount on a Stripped Bond Certificate is
larger than a de  minimis amount (as calculated for purposes  of the original
issue discount rules) a purchaser of  such a certificate will be required  to
accrue the discount under the original issue discount rules of the Code.  See
"--Non-REMIC  Certificates"  and  "--Single Class  of  Senior  Certificates--
Original Issue  Discount" herein.   However, a  purchaser of a  Stripped Bond
Certificate will be  required to account for any discount  on the certificate
as market discount  rather than  original issue  discount if  either (i)  the
amount of original issue discount with respect to the certificate was treated
as  zero  under  the  original  issue  discount  de  minimis  rule  when  the
certificate was stripped or (ii) no more than 100 basis points (including any
amount of servicing in excess of reasonable servicing) is stripped off of the
Mortgage  Loans  in   a  Trust  Fund.    See  "Certain   Federal  Income  Tax
Consequences--Non-Remic   Certificates"   and  "--Single   Class   of  Senior
Certificates--Market  Discount" herein.  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
original  issue discount  computations  be  made on  a  Loan  by Loan  basis.
However, based on the recent IRS guidance, it appears that a  Stripped Coupon
Certificate should be  treated as a single installment  obligation subject to
the original issue discount rules of the Code.  As  a result, all payments on
a Stripped Coupon  Certificate would be included in  the certificate's stated
redemption  price at  maturity for  purposes  of calculating  income on  such
certificate under the original issue discount rules of the Code.

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

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

     Treatment of Certain  Owners.  Several Code sections  provide beneficial
treatment to certain taxpayers that invest in mortgage loans of the type that
make up  the Trust Fund.   With respect  to these Code sections,  no specific
legal  authority  exists  regarding  whether  the  character  of  the  Senior
Certificates for federal income tax purposes, will be the same as that of the
underlying  Mortgage  Loans.   While  Code  Section  1286 treats  a  stripped
obligation  as a  separate obligation  for  purposes of  the Code  provisions
addressing  original  issue   discount,  it   is  not   clear  whether   such
characterization would  apply  with  regard  to these  other  Code  sections.
Although  the issue is  not free from doubt,  based on policy considerations,
each class  of Senior  Certificates should be  considered to  represent "real
estate assets" within the  meaning of Code Section 856(c)(4)(A)  and "loans .
 . . secured by, an interest in real property which is . . .  residential real
property" within the meaning of Code Section 7701(a)(19)(C)(v), and  interest
income attributable  to Senior Certificates should be considered to represent
"interest on obligations secured by mortgages on real property."   Within the
meaning  of  Code  Section  856(c)(3)(B),  provided that  in  each  case  the
underlying Mortgage  Loans and interest  on such Mortgage Loans  qualify, for
such treatment.  Prospective purchasers  to which such characterization of an
investment in  Senior Certificates is  material should consult their  own tax
advisors regarding  the characterization of  the Senior Certificates  and the
income therefrom.  Senior Certificates will be  "obligation(s) (including any
participation or  certificate of  beneficial ownership  therein) which  (are)
principally secured, directly or indirectly, by an interest in real property"
within the meaning of Code Section 860G(a)(3).

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

     Under the Code,  the Mortgage Loans  underlying the Senior  Certificates
will be treated as having been issued  on the date they were originated  with
an  amount  of OID  equal  to  the  excess  of such  Mortgage  Loan's  stated
redemption price  at maturity  over its issue  price.  The  issue price  of a
Mortgage Loan  is generally the  amount lent to  the mortgagee, which  may be
adjusted to  take into  account certain loans  origination fees.   The stated
redemption price at maturity of a Mortgage Loan is the sum of all payments to
be  made on  such  Mortgage Loan  other  than payments  that  are treated  as
qualified stated  interest payments.   The accrual of this  OID, as described
below under "--Accrual  of Original Issue  Discount," will, unless  otherwise
specified in the related Prospectus Supplement, utilize the original yield to
maturity of the Senior Certificates  calculated based on a reasonable assumed
prepayment rate for  the mortgage  loans underlying  the Senior  Certificates
(the "Prepayment Assumption"),  and will take into account  events that occur
during the calculation period.   The Prepayment Assumption will be determined
in the manner prescribed by  regulations that have not yet been issued.   The
legislative history  of the  1986 Act  (the "Legislative  History") provides,
however, that the regulations will  require that the Prepayment Assumption be
the prepayment assumption that  is used in determining the offering  price of
such Certificate.  No representation is made that any Senior Certificate will
prepay at such  rate or at any other  rate.  The rules in  the Code requiring
use of a Prepayment Assumption  for purposes of applying the  OID Regulations
literally  only applies  to  debt instruments  collateralized  by other  debt
instruments that  are  subject to  prepayment  rather than  direct  ownership
interest in such debt instruments, such as the Senior Certificates represent.
For taxpayer years beginning after August 5, 1997, the Taxpayer Relief Act of
1997 may allow the accrual of OID based on a Prepayment Assumption because it
provides that such method applies to any  pool of debt instruments, the yield
of which may be affected by prepayments.

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

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

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

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

SALE OR EXCHANGE OF A SENIOR CERTIFICATE

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

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

NON-U.S. PERSONS

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

     As used herein,  the term "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 (other than a partnership that is not  treated as a
United  States person  under  any applicable  Treasury  regulations), or  any
political subdivision thereof or 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 persons  have authority to  control all
substantial  decisions of the trust.  Notwithstanding the preceding sentence,
to the extent  provided in Treasury regulations, certain  trusts in existence
on August 20, 1996, and treated as  United States persons under the Code  and
applicable Treasury regulations thereunder prior  to such date, that elect to
continue to be treated as United States  persons under the Code or applicable
Treasury regulations thereunder also will be a U.S. Person.

INFORMATION REPORTING AND BACKUP WITHHOLDING

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

NEW WITHHOLDING REGULATIONS

     Final regulations dealing with withholding tax on income paid to foreign
persons,  backup  withholding  and  related  matters  (the  "New  Withholding
Regulations") were issued by the Treasury Department on October 6, 1997.  The
New  Withholding  Regulations   generally  attempt  to   unify  certification
requirements and modify reliance standards.  The New  Withholding Regulations
generally  will  be effective  for  payments  made  after December 31,  1999,
subject  to certain  transition rules.    Prospective Certificateholders  are
strongly  urged to  consult their own  tax advisors  with respect to  the New
Withholding Regulations.

REMIC CERTIFICATES

     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  "--Prohibited  Transactions  and  Other
Taxes"), 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 interest in a REMIC as described
below under "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  under Treasury regulations,
and the related  REMIC Certificates may not  be accorded the status  or given
the tax  treatment described below.   While the Code authorizes  the Treasury
Department  to  issue  regulations  providing  relief  in  the  event  of  an
inadvertent  termination  of  REMIC  status, no  such  regulations  have been
issued.  Any such  relief moreover, may be accompanied by  sanctions, such as
the imposition of a  corporate tax on all or a portion  of the REMIC's income
for the  period in which the requirements for  such status are not satisfied.
With respect to  each such Trust 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
Agreement,  such  Trust  Fund  will  qualify  as  a  REMIC  and  the  related
Certificates  will   be  considered   to  be   regular  interests   ("Regular
Certificates") or residual interests ("Residual Certificates") in the REMIC.

     The Supplement for each Series of Certificates will indicate whether the
Trust  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)  Certificates held by a thrift institution  taxed
as  a  "domestic  building  and  loan  association"  will  constitute  assets
described in  Code Section 7701(a)(19)(C);  (ii) Certificates held by  a real
estate  investment  trust will  constitute  "real estate  assets"  within the
meaning of Code Section 856(c)(4)(A); and (iii) interest on Certificates will
be considered "interest on obligations secured by mortgages on real property"
within the  meaning of Code  Section 856(c)(3)(B).  If  less than 95%  of the
REMIC's  assets  are  assets  qualifying  under any  of  the  foregoing  Code
sections, the  Certificates will be qualifying assets only to the extent that
the REMIC's assets are  qualifying assets.  In addition, payments on Mortgage
Loans held pending distribution on the  REMIC Certificates will be treated as
Real estate assets for purposes of Code Section 856(c).

     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 Sponsor,  will
deliver its  opinion generally to  the effect that, assuming  compliance with
all provisions of the related Pooling Agreement, the Subsidiary REMIC and the
Master REMIC  will each qualify as a REMIC  and the REMIC Certificates issued
by  the  Subsidiary  REMIC  and  the  Master  REMIC,  respectively,  will  be
considered   to  evidence  ownership  of  Regular  Certificates  or  Residual
Certificates in the related REMIC within the meaning of the REMIC provisions.

     Only  REMIC Certificates  (other than  the Residual Certificates  in the
Subsidiary REMIC) issued by the Master REMIC will be offered hereunder.   The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes  of determining  whether the  REMIC Certificates  will be  (i) "real
estate assets" within  the meaning of Section 856(c)(4)(A)  of the Code, (ii)
"loans secured by an interest  in real property" under Section 7701(a)(19)(C)
of the  Code and (iii)  whether the income  on such Certificates  is Interest
described in Section 856(c)(3)(B) of the Code.

REGULAR CERTIFICATES

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

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

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

     In  general,  each Regular  Certificate  will  be  treated as  a  single
installment obligation issued with an amount of original issue discount equal
to the excess  of its "stated redemption  price at maturity" over  its "issue
price."  The issue price of a Regular Certificate is the first price at which
a substantial amount  of Regular Certificates of  that class are sold  to the
public (excluding  bond houses, brokers,  underwriters or wholesalers).   The
issue price  of a  Regular Certificate also  includes the  amount paid  by an
initial Regular  Certificateholder for  accrued  interest that  relates to  a
period prior  to  the issue  date of  the Regular  Certificate.   The  stated
redemption price at  maturity of a Regular Certificate  includes the original
principal amount of  the Regular Certificate, but generally  will not include
distributions  of interest if such distributions constitute "qualified stated
interest."   Under the  OID Regulations, qualified  stated interest generally
means interest payable at a single fixed  rate or qualified variable rate (as
described below)  provided that  such interest  payments are  unconditionally
payable  at intervals  of one  year or  less  during the  entire term  of the
Regular Certificate.  Interest is payable at  a single fixed rate only if the
rate  appropriately takes  into account  the length  of the  interval between
payments.  Distributions of interest  on Regular Certificates with respect to
which deferred interest  will accrue,  will not  constitute qualified  stated
interest  payments, in which case the  stated redemption price at maturity of
such Regular Certificates  includes all distributions of interest  as well as
principal thereon.

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

     Under  the  de  minimis  rule,  original issue  discount  on  a  Regular
Certificate will be  considered to be zero if such original issue discount is
less  than 0.25% of  the stated redemption  price at maturity  of the Regular
Certificate  multiplied by  the  weighted  average  maturity of  the  Regular
Certificate.   For this purpose, the weighted average maturity of the Regular
Certificate  is computed as the sum of  the amounts determined by multiplying
the number of full  years (i.e., rounding down partial years)  from the issue
date  until each  distribution in  reduction  of stated  redemption price  at
maturity is scheduled to be made by a fraction, the numerator of which is the
amount  of each  distribution  included  in the  stated  redemption price  at
maturity of  the Regular  Certificate and  the denominator  of  which is  the
stated redemption  price at  maturity of the  Regular Certificate.   Although
currently unclear, it appears that  the schedule of such distributions should
be determined in  accordance with the Prepayment Assumption.   The Prepayment
Assumption with respect to a Series of Regular Certificates will be set forth
in the related Supplement.  Holders generally  must report de minimis OID pro
rata as principal payments are received, and such income will be capital gain
if the Regular Certificate is held as a capital asset.

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

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

     The  IRS  issued  final  regulations  in  June,  1996  (the  "Contingent
Regulations")   governing  the  calculation  of  OID  on  instruments  having
contingent interest payments.  The Contingent Regulations specifically do not
apply  for purposes of  calculating OID on  debt instruments  subject to Code
Section 1272(a)(6), such as the  Regular Certificates.  Additionally, the OID
Regulations  do not contain provisions specifically interpreting Code Section
1272(a)(6).  Until  the Treasury issues guidance to the contrary, the Trustee
intends  to base  its  computation on  Code Section  1272(a)(6)  and the  OID
Regulations as described in this  Prospectus.  However, because no regulatory
guidance  currently exists  under Code  Section 1272(a)(6),  there can  be no
assurance that  such methodology represents the correct manner of calculating
OID.

     Variable  Rate Regular Certificates.   Regular Certificates  may provide
for interest based on a variable rate.   Interest is treated as payable at  a
variable rate and  not as contingent  interest if, generally,  (i) the  issue
price does not exceed the original principal balance by more than a specified
amount, and (ii)  the interest compounds or  is payable at least  annually at
current values  of certain objective  rates measured  by or based  on lending
rate  for  newly borrowed  funds.   The variable  interest generally  will be
qualified  stated interest  to the  extent it  is unconditionally  payable at
least  annually  and, to  the  extent  successive  variable rates  are  used,
interest is not significantly accelerated or deferred.

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

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

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

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

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

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

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

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

     Premium.  A purchaser of a Regular Certificate who purchases the Regular
Certificate  at  a cost  (not  including accrued  qualified  stated interest)
greater  than its  remaining  stated  redemption price  at  maturity will  be
considered  to have purchased the  Regular Certificate at  a premium, and may
elect  to amortize such  premium under  a constant yield  method.   It is not
clear  whether the  Prepayment  Assumption  would be  taken  into account  in
determining the life of  the Regular Certificate for this purpose.   However,
the Legislative History states  that the same rules that apply  to accrual of
market  discount (which  rules  require  use of  a  Prepayment Assumption  in
accruing market discount with respect to Regular  Certificates without regard
to whether such Certificates have original issue discount) will also apply in
amortizing  bond premium  under Code  Section 171.   The  Code provides  that
amortizable bond  premium will  be allocated among  the interest  payments on
such Regular  Certificates and  will  be applied  as an  offset against  such
interest payment.

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

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

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

     Any such gain or loss will generally be long-term capital gain or long-
term capital loss if the Regular Certificate was held for more than one year.
Pursuant to recently enacted legislation, the maximum long-term capital rates
on capital assets held by individuals taxpayers for more than eighteen months
as of the date of disposition have been reduced.  Prospective investors should
consult their own tax advisors concerning these tax law changes.

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

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

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

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

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

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

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

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

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

RESIDUAL CERTIFICATES

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

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

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

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

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

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

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

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

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

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

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

     With respect to any Residual Certificateholder, the excess inclusion for
any  calendar quarter  is  the excess,  if  any, of  (i) the  income  of such
Residual  Certificateholder for  that  calendar  quarter  from  its  Residual
Certificate over (ii) the sum of the  "daily accruals" (as defined below) for
all days during the calendar  quarter on which the Residual Certificateholder
holds such Residual  Certificate.  For this purpose, the  daily accruals with
respect to a Residual Certificate are determined by allocating to each day in
the calendar  quarter its ratable  portion of  the product  of the  "adjusted
issue price" (as defined below) of the Residual Certificate at the  beginning
of the calendar quarter and 120% of the "Federal long-term rate" in effect at
the time the Residual Certificate is issued.  For this purpose, the "adjusted
issue  price" of  a Residual  Certificate at  the beginning  of any  calendar
quarter equals the issue price of the Residual  Certificate, increased by the
amount of daily accruals for all prior quarters, and decreased (but not below


zero)  by the aggregate amount  of payments made  on the Residual Certificate
before the beginning  of such quarter.   The "Federal  long-term rate" is  an
average of  current yields on  Treasury securities  with a remaining  term of
greater than nine years, computed and published monthly by the IRS.

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

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

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

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

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

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

     Mark  to Market  Rules.   On  January 3,  1995, the  IRS  released final
regulations  under Code Section 475  (the "Mark-to-Market Regulations").  The
Mark-to-Market  Regulations provide that any REMIC Residual Interest acquired
after January 3, 1995 cannot be marked to  market, regardless of the value of
such REMIC Residual Interest. 

PROHIBITED TRANSACTIONS AND OTHER TAXES

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

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

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

LIQUIDATION AND TERMINATION

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

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

ADMINISTRATIVE MATTERS

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

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

TAX-EXEMPT INVESTORS

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

RESIDUAL CERTIFICATES

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

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

TAX-RELATED RESTRICTIONS ON TRANSFER

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

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

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

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

     The Taxpayer Relief  Act of 1997 adds  provisions to the Code  that will
apply to an  "electing large partnership."  If  an electing large partnership
holds a Residual Certificate, all interests in the electing large partnership
are treated as  held by  disqualified organizations for  purposes of the  tax
imposed upon  a  pass-through entity  by section  860E(e) of  the  Code.   An
exception to this tax, otherwise  available to a pass-through entity that  is
furnished certain affidavits by record holders of interests in the entity and
that does not know such affidavits are false, is not available to an electing
large partnership.

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

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

                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Certain
Federal Income Tax  Considerations", potential investors should  consider the
state income  tax consequences of the acquisition, ownership, and disposition
of the Certificates.  State income tax law may differ substantially  from the
corresponding federal law,  and this discussion does not  purport to describe
any  aspect of  the  income tax  laws  of any  state.   Therefore,  potential
investors should consult their own  tax advisors with respect to the  various
tax consequences of investments in the Certificates.


                            PLANS OF DISTRIBUTION

     Certificates  are being offered hereby in  Series through one or more of
the various methods described below.

     The  Sponsor  intends that  Certificates  will  be  offered through  the
following  methods  from  time  to  time  and  that  offerings  may  be  made
concurrently through more than one of these methods or  that an offering of a
particular Series of Certificates may be made through a combination of two or
more of these methods.  Such methods are as follows:

     1.   By negotiated firm  commitment underwriting and public  offering by
     an underwriter specified in the related Supplement;

     2.   By agency placements through one or more placement agents specified
     in the  related Supplement  primarily with  institutional investors  and
     dealers; and

     3.   Through offerings by the Sponsor.

     A  Supplement for each Series will describe the method of offering being
used for  that Series  and either  the price at  which such  Series is  being
offered, the  nature and amount  of any underwriting discounts  or additional
compensation to such  underwriters and the  proceeds of  the offering to  the
Sponsor, or the method by which the price at which the underwriters will sell
the  Certificates will  be determined.   A  firm commitment  underwriting and
public offering by underwriters may  be done through underwriting  syndicates
led by one or more managing underwriters  or through one or more underwriters
acting alone.   The managing underwriter or underwriters with  respect to the
offer and  sale of a particular  Series of Certificates will be  set forth on
the cover of  the Supplement relating to  such Series and the  members of the
underwriting syndicate, if  any, will be named in such Supplement.  The firms
acting   as  underwriters  with  respect  to  the  Certificates  may  include
NationsBanc Capital Markets, Inc., an affiliate of the Sponsor.  If such firm
is  not  named in  the  Supplement, such  firm  will not  be a  party  to the
Underwriting  Agreement  in  respect  of  such  Certificates,   will  not  be
purchasing any such Certificates from the Sponsor  and will have no direct or
indirect participation  in the  underwriting of  such Certificates,  although
such  firm may  participate in  the distribution  of such  Certificates under
circumstances entitling it to a dealer's  commission.  Each Supplement for an
underwritten  offering will also contain information  regarding the nature of
the underwriters' obligations, any material relationships between the Sponsor
and  any underwriter,  and,  where  appropriate,  information  regarding  any
discounts or concessions  to be allowed or reallowed to dealers or others and
any arrangements to stabilize the market for the Certificates so offered.  In
a firm  commitment underwritten offering, the underwriters  will be obligated
to purchase all of the Certificates  of such Series if any such  Certificates
are purchased.  Certificates  may be acquired  by the underwriters for  their
own accounts and may be resold from time to time in one or more transactions,
including negotiated  transactions, at  a fixed public  offering price  or at
varying prices determined at the time  of sale.  In connection with the  sale
of  the Certificates, underwriters may  receive compensation from the Sponsor
or from  purchasers of Certificates in the  form of discounts, concessions or
commissions.  The related Supplement will describe any such compensation paid
by the Sponsor.

     In underwritten offerings, the underwriters and agents  may be entitled,
under agreements  entered into  with the Sponsor,  to indemnification  by the
Sponsor  against certain civil  liabilities, including liabilities  under the
Securities  Act, or  to  contribution  with respect  to  payments which  such
underwriters or agents may be required to make in respect thereof.

     If  a  Series  is  offered  otherwise  than  through  underwriters,  the
Supplement relating thereto  will contain information regarding the nature of
such offering and any agreements to  be entered into between the Sponsor  and
purchasers  of  Certificates  of  such  Series.    It  is  contemplated  that
NationsBanc Capital Markets, Inc. will act as  a placement agent on behalf of
the Sponsor in  such offerings of a  Series of Certificates.   If NationsBanc
Capital   Markets,  Inc.  does  act  as   placement  agent  in  the  sale  of
Certificates, it will receive a selling commission which will be disclosed in
the related Supplement.  NationsBanc  Capital Markets, Inc. may also purchase
Certificates acting as principal.

                            INDEX TO DEFINED TERMS

                                                                         PAGE
                                                                       ----

1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
Accrual Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  24
accrual period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Agency Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Amortizable Bond Premium Regulations  . . . . . . . . . . . . . . . . . .  56
Appraised Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
ARMs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Assumed Reinvestment Rate . . . . . . . . . . . . . . . . . . . . . . . .  24
Balloon Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Bankruptcy Bond . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Bankruptcy Bonds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Borrower  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Buydown Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Buydown Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Certificate Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Class Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . .  23
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Companion Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Components  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Contingent Regulations  . . . . . . . . . . . . . . . . . . . . . . . . .  65
Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  15, 46
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
disqualified organization . . . . . . . . . . . . . . . . . . . . . . . .  75
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . . .  21
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Fannie Mae  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Fannie Mae Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  20
Federal long-term rate  . . . . . . . . . . . . . . . . . . . . . . . . .  72
FHA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 17
FHA Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Fraud Loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 32
Freddie Mac . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Freddie Mac Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Freddie Mac Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  19
Garn-St Germain Act . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
GNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
GNMA Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
GNMA I Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
GNMA II Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  18
GPMs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Housing Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
HUD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Indemnified Parties . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . . . .  24
IO Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  61
Labor Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
Land Sale Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Last Scheduled Distribution Date  . . . . . . . . . . . . . . . . . . . .  24
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
Lender  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
Lockout Periods . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
LTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Mark-to-Market Regulations  . . . . . . . . . . . . . . . . . . . . . . .  73
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Mezzanine Certificates  . . . . . . . . . . . . . . . . . . . . . . . . 6, 30
Minimum Prepayment Agreement  . . . . . . . . . . . . . . . . . . . . . .  22
Minimum Reinvestment Agreement  . . . . . . . . . . . . . . . . . . . . .  22
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 9
Mortgage Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Mortgage Margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Mortgage Pool Insurance Policy  . . . . . . . . . . . . . . . . . . . . 7, 30
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . .  15
negative amortization . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
New Withholding Regulations . . . . . . . . . . . . . . . . . . . . . . .  62
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
PACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
pass-through entity . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  67
PC Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
PC Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
PC Sponsor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
PC Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
phantom income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
PO Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Pool Insurer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Pooling Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
pre-issuance accrued interest . . . . . . . . . . . . . . . . . . . . . .  68
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  59
Primary Mortgage Insurance Policy . . . . . . . . . . . . . . . . . . . .  41
Private Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  20
PTE 83-1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Relief Act Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . . .  51
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 55
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
REMIC Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Reserve Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 33
Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  62
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5
Seller's Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
SEN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Senior Certificateholders . . . . . . . . . . . . . . . . . . . . . . . . . 6
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Special Distribution Date . . . . . . . . . . . . . . . . . . . . . . . .  29
Special Distributions . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Special Hazard Insurance Policy . . . . . . . . . . . . . . . . . . . . . . 8
Special Hazard Insurer  . . . . . . . . . . . . . . . . . . . . . . . . .  32
Sponsor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 35
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  60
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . .  58
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . .  58
SUB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Subordinate Certificateholders  . . . . . . . . . . . . . . . . . . . . . . 6
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . 5
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Supplement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5
TACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
thrift institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  72
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  61
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Underlying Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Underwriter's Exemptions  . . . . . . . . . . . . . . . . . . . . . . . .  52
VA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 17

Waiver Letter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 31

                              Table of Contents
                             -----------------
                                                                         Page
                                                                         ----


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

ADDITIONAL INFORMATION  . . . . . . . . . . . . . . . . . . . . . . . . .   3

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE . . . . . . . . . . . . .   3

SUMMARY OF THE PROSPECTUS . . . . . . . . . . . . . . . . . . . . . . . .   5

THE TRUST FUNDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
     The Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . .  15
     Mortgage Certificates  . . . . . . . . . . . . . . . . . . . . . . .  17
     Certificate Account  . . . . . . . . . . . . . . . . . . . . . . . .  21
     Minimum Prepayment Agreement . . . . . . . . . . . . . . . . . . . .  22
     Minimum Reinvestment Agreement . . . . . . . . . . . . . . . . . . .  22

DESCRIPTION OF CERTIFICATES . . . . . . . . . . . . . . . . . . . . . . .  22
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
     Distributions  . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
     Categories of Classes of Certificates  . . . . . . . . . . . . . . .  25
     Residual Certificates  . . . . . . . . . . . . . . . . . . . . . . .  27
     Advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
     Reports to Certificateholders  . . . . . . . . . . . . . . . . . . .  28
     Special Distributions  . . . . . . . . . . . . . . . . . . . . . . .  29

CREDIT SUPPORT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
     Subordination  . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Surety Bonds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Mortgage Pool Insurance Policies . . . . . . . . . . . . . . . . . .  30
     Fraud Waiver . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
     Special Hazard Insurance Policies  . . . . . . . . . . . . . . . . .  32
     Bankruptcy Bonds . . . . . . . . . . . . . . . . . . . . . . . . . .  32
     Reserve Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
     Cross Support  . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
     Other  Insurance,   Guaranties,  Letters  of  Credit   and  Similar
          Instruments or Agreements . . . . . . . . . . . . . . . . . . .  33

MATURITY, PREPAYMENT CONSIDERATIONS
                  AND WEIGHTED AVERAGE LIFE OF CERTIFICATES . . . . . . .  34

THE SPONSOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35

MORTGAGE PURCHASE PROGRAM . . . . . . . . . . . . . . . . . . . . . . . .  35

THE POOLING AND SERVICING AGREEMENT . . . . . . . . . . . . . . . . . . .  36
     Assignment of Mortgage Loans . . . . . . . . . . . . . . . . . . . .  36
     Representations and Warranties . . . . . . . . . . . . . . . . . . .  37
     Servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
     Payments on Mortgage Loans . . . . . . . . . . . . . . . . . . . . .  38
     Collection and Other Servicing Procedures  . . . . . . . . . . . . .  40
     Hazard Insurance . . . . . . . . . . . . . . . . . . . . . . . . . .  40
     Primary Mortgage Insurance . . . . . . . . . . . . . . . . . . . . .  41
     Maintenance  of Insurance  Policies;  Claims Thereunder  and  Other
          Realization Upon Defaulted Mortgage Loans . . . . . . . . . . .  41
     Servicing Compensation and Payment of Expenses . . . . . . . . . . .  42
     Evidence as to Compliance  . . . . . . . . . . . . . . . . . . . . .  42
     Certain Matters Regarding the Sponsor, the Seller and the Servicer .  42
     Events of Default  . . . . . . . . . . . . . . . . . . . . . . . . .  43
     Rights Upon Event of Default . . . . . . . . . . . . . . . . . . . .  43
     Enforcement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
     Amendment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
     List of Certificateholders . . . . . . . . . . . . . . . . . . . . .  44
     Termination;   Repurchase   of    Mortgage   Loans   and   Mortgage
          Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  45
     The Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  45

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS . . . . . . . . . . . . . . .  45
     Mortgages  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  45
     Cooperatives . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
     Land Sale Contracts  . . . . . . . . . . . . . . . . . . . . . . . .  46
     Foreclosure  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
     Rights of Redemption . . . . . . . . . . . . . . . . . . . . . . . .  49
     Anti-Deficiency Legislation and Other Limitations on Sellers . . . .  49
     Due-on-Sale Clauses  . . . . . . . . . . . . . . . . . . . . . . . .  50
     Applicability of Usury Laws  . . . . . . . . . . . . . . . . . . . .  50
     Soldiers' and Sailors' Civil Relief Act  . . . . . . . . . . . . . .  50
     Environmental Legislation  . . . . . . . . . . . . . . . . . . . . .  51

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  51
     Plan Assets Regulations  . . . . . . . . . . . . . . . . . . . . . .  51
     Underwriter's Exemptions . . . . . . . . . . . . . . . . . . . . . .  52
     Other Exemptions . . . . . . . . . . . . . . . . . . . . . . . . . .  53

LEGAL INVESTMENT CONSIDERATION  . . . . . . . . . . . . . . . . . . . . .  54

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54

CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . . .  54
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
     Non-REMIC Certificates . . . . . . . . . . . . . . . . . . . . . . .  55
     Single Class of Senior Certificates  . . . . . . . . . . . . . . . .  55
     Multiple Classes of Senior Certificates  . . . . . . . . . . . . . .  58
     Sale or Exchange of a Senior Certificate . . . . . . . . . . . . . .  61
     Non-U.S. Persons . . . . . . . . . . . . . . . . . . . . . . . . . .  61
     Information Reporting and Backup Withholding . . . . . . . . . . . .  61
     New Withholding Regulations  . . . . . . . . . . . . . . . . . . . .  62
     REMIC Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  62
     Regular Certificates . . . . . . . . . . . . . . . . . . . . . . . .  63
     Residual Certificates  . . . . . . . . . . . . . . . . . . . . . . .  70
     Prohibited Transactions and Other Taxes  . . . . . . . . . . . . . .  73
     Liquidation and Termination  . . . . . . . . . . . . . . . . . . . .  73
     Administrative Matters . . . . . . . . . . . . . . . . . . . . . . .  74
     Tax-Exempt Investors . . . . . . . . . . . . . . . . . . . . . . . .  74
     Residual Certificates  . . . . . . . . . . . . . . . . . . . . . . .  74
     Tax-Related Restrictions on Transfer . . . . . . . . . . . . . . . .  75

STATE TAX CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . .  76

PLANS OF DISTRIBUTION . . . . . . . . . . . . . . . . . . . . . . . . . .  77

INDEX TO DEFINED TERMS  . . . . . . . . . . . . . . . . . . . . . . . . .  79


                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following table sets forth the estimated expenses in connection with
the issuance and distribution of the Certificates being registered under this
Registration Statement, other than underwriting discounts and commissions:

SEC Registration Fee          $   265,500.00
Printing and Engraving        $    25,000.00
Legal Fees and Expenses       $    90,000.00
Trustee Fees and Expenses     $     8,000.00
Rating Agency Fees            $    40,000.00
Miscellaneous                 $    10,000.00

Total                         $   438,500.00

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

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

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

ITEM 16.  FINANCIAL STATEMENT AND EXHIBITS.

     1.1*   Form of Underwriting Agreement.
     3.1    Certificate of  Amendment to Certificate of Incorporation of  the
Registrant.
     3.2*   Bylaws of the Registrant.
     4.1*   Form of Pooling and Servicing Agreement.
     5.1    Opinion of Brown &  Wood LLP as to legality  of the Certificates
            (including consent of such firm).
     5.2    Opinion of Kennedy  Covington Lobdell &  Hickman, L.L.P.  as to
            legality of the Certificates (including  consent of such firm).
     8.1    Opinion of Brown &  Wood LLP as to certain tax matters (included
            in exhibit 5.1 hereof).
     23.1   Consent of Brown &  Wood LLP (included in exhibits  5.1 and 8.1
            hereof).
     23.2   Consent of Kennedy Covington Lobdell & Hickman, L.L.P. (included
            in exhibit 5.2 hereof).
     24.1   Power of Attorney included at II-3.
_____________
  *Incorporated by reference from Registration Statement File No. 33-87402.

ITEM 17.  UNDERTAKINGS.

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, as amended (the "Act");

               (ii) To reflect in the prospectus  any fact 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;

              (iii) To include any  material information with respect  to the
          plan of distribution  not previously disclosed in  the Registration
          Statement  or  any  material  change to  such  information  in  the
          Registration Statement.

          (2)  That, for the purpose  of determining any liability under  the
     Act, each  post-effective amendment that  contains a form  of prospectus
     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.

The  Registrant  hereby undertakes  that,  for  purposes of  determining  any
liability  under the  Act,  each  filing of  the  Registrant's annual  report
pursuant to Section  13(a) or Section 15(d) of the Securities Exchange Act of
1934 that is  incorporated by reference in this  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.

The Registrant hereby  agrees to provide  to the  underwriter at the  closing
specified  in the underwriting  agreement certificates in  such denominations
and registered in  such names as required by the underwriter to permit prompt
delivery to each purchaser.

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 of the
Registrant in the successful  defense of any  action, suit or proceeding)  is
asserted by such  director, officer or controlling person  in connection with
the securities being  registered, the Registrant will, unless  in the opinion
of its counsel  the matter has been settled by  controlling precedent, submit
to  a  court  of  appropriate  jurisdiction  the  question  of  whether  such
indemnification by it  is against public policy  as expressed in the  Act and
will be governed by the final adjudication of such issue.

                                  SIGNATURES

     Pursuant  to  the  requirements  of  the Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it  meets
all of  the requirements for  filing on  Form S-3  and has  duly caused  this
Registration  Statement  to be  signed  on  its  behalf by  the  undersigned,
thereunto duly authorized, in the City of Charlotte, State of North Carolina,
on the 30th day of March, 1998.

                                   NATIONSBANC MONTGOMERY FUNDING CORP.


                                   By   /s/John T. McCarthy                
                                      -------------------------------------
                                        John T. McCarthy
                                        President 


                              POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and  appoints each of Robert  J. Perret, James H.  Sherrill
and John  T. McCarthy, 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  or all
amendments   (including  post-effective   amendments)  to   the  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  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,  this
Registration  Statement has  been  signed  by the  following  persons in  the
capacities and on the dates indicated.



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


/s/John T. McCarthy                President                   March 30, 1998
- -------------------------
John T. McCarthy                   (Principal Executive Officer)

/s/Neil Cotty                      Treasurer                   March 30, 1998
- --------------------------
Neil Cotty                    (Principal Financial Officer and
                              Principal Accounting Officer)

/s/F. William Vandiver, Jr.        Director          March 30, 1998
- --------------------------
F. William Vandiver, Jr.


/s/William A. Hodges               Director         March 30, 1998 
- --------------------------
William A. Hodges


/s/William L. Maxwell              Director         March 30, 1998
- --------------------------
William L. Maxwell

                                EXHIBIT INDEX


EXHIBIT                                                                  PAGE
- -------                                                                  ----
1.1*   Form of Underwriting Agreement.
3.1      Certificate  of  Amendment to  Certificate of  Incorporation  of the
Registrant.
3.2*   Bylaws of the Registrant.
4.1*   Form of Pooling and Servicing Agreement.
5.1      Opinion  of Brown  & Wood  LLP as  to legality  of the  Certificates
(including consent of such firm).
5.2     Opinion of Kennedy Covington Lobdell & Hickman, L.L.P. as to legality
of the Certificates (including              consent of such firm).
8.1     Opinion of Brown  & Wood LLP as  to certain tax matters  (included in
exhibit 5.1 hereof).
23.1      Consent  of Brown  & Wood  LLP (included  in exhibits  5.1 and  8.1
hereof).
23.2     Consent of Kennedy  Covington Lobdell & Hickman, L.L.P. (included in
exhibit 5.2 hereof).
24.1    Power of Attorney included at II-3.
_____________
  *Incorporated by reference from Registration Statement File No. 33-87402.




                                                                  EXHIBIT 1.1

                           CERTIFICATE OF AMENDMENT
                                    OF THE
                         CERTIFICATE OF INCORPORATION
                       OF TRYON MORTGAGE FUNDING, INC.


     Tryon Mortgage Funding, Inc., a corporation organized and existing under
and by virtue  of the General Corporation  Law of the State  of Delaware (the
"Corporation"),

     DOES HEREBY CERTIFY:

          FIRST:  That, by the unanimous written consent of the Board of
     Directors of the Corporation, resolutions were duly adopted setting
     forth a proposed amendment  of the Certificate of  Incorporation of
     the  Corporation,  declaring  said amendment  to  be  advisable and
     directing that said  amendment be submitted to the  stockholders of
     the  Corporation for  consideration  and  approval  thereof.    The
     resolutions setting forth the proposed amendment are as follows:

          RESOLVED, that  it is advisable and in  the best interest
          of the Corporation that,  pursuant to Section 242 of  the
          Delaware  General  Corporation  Law,  Article  I  of  the
          Corporation's Certificate of Incorporation  be amended in
          its entirety as follows:

               The name of the Corporation is NationsBanc
               Montgomery Funding Corp.

          FURTHER  RESOLVED,  that  the  foregoing  amendment  (the
          "Amendment") to the  Certificate of Incorporation  of the
          Corporation  be  submitted  to  the stockholders  of  the
          Corporation for consideration  and approval thereof  and,
          upon   approval  thereof  by   the  stockholders  of  the
          Corporation,  that the  Amendment to  the Certificate  of
          Incorporation of  the Corporation be  effective upon  the
          effective   date  of  the  filing  of  a  Certificate  of
          Amendment  of  the Certificate  of  Incorporation of  the
          Corporation, setting forth the  foregoing Amendment, with
          the Secretary of State of the State of Delaware.

          SECOND:  That thereafter the holders of all of the  issued and
     outstanding  stock of  said  Corporation waived  all notice  of the
     time, place and  purposes of a meeting  of the stockholders  of the
     Corporation  and gave  their written  consent,  in accordance  with
     Section  228  of  the  Delaware General  Corporation  Law,  to  the
     proposed amendment, which consent was  filed with the Secretary  of
     the Corporation.

          THIRD:   That said  amendment was  duly adopted  in accordance
     with  the  provisions  of  Section  242  of  the  Delaware  General
     Corporation Law.

IN  WITNESS  WHEREOF, said  Tryon  Mortgage  Funding,  Inc. has  caused  this
Certificate to be executed by its  President, and attested by its  Secretary,
and its seal affixed hereto as of this 16/th/ day of March, 1998.


ATTEST:                       TRYON MORTGAGE FUNDING, INC.



By:/s/Mary-Ann Lucas               By:/s/John T. McCarthy
   -----------------                  -------------------


     Mary-Ann Lucas      John T. McCarthy, President
     Secretary

(CORPORATE SEAL)


                                                                  EXHIBIT 5.1

                        (BROWN & WOOD LLP LETTERHEAD)





                                March 30, 1998


NationsBanc Montgomery Funding Corp.
NationsBank Corporate Center
Charlotte, North Carolina  28255


          Re:  NationsBanc Montgomery Funding Corp.
               Registration Statement on Form S-3
               ----------------------------------


Ladies and Gentlemen:

          We have acted as counsel  for NationsBanc Montgomery Funding Corp.,
a Delaware corporation (the "Company"), in connection with the preparation of
a  registration  statement  on  Form  S-3,  as  amended  (the   "Registration
Statement"), referred to  above relating to $900,000,000  aggregate principal
amount of Mortgage  Pass-Through Certificates (the "Certificates"),  issuable
in series (each, a "Series").  The Registration Statement has been filed with
the Securities and  Exchange Commission under the Securities Act  of 1933, as
amended.    As  set forth  in  the  Registration  Statement,  each Series  of
Certificates  will be  issued  under and  pursuant  to  the conditions  of  a
separate pooling agreement (each a  "Pooling Agreement") among the Company, a
trustee and, where appropriate, a servicer to be identified in the prospectus
supplement for such Series (the "Trustee" and the "Servicer" for such Series,
respectively).

          We  have   examined  copies   of  the   Company's  Certificate   of
Incorporation and Bylaws, minutes  of the meetings of the  Company's Board of
Directors, the  form of  the Pooling Agreement  filed as  Exhibit 4.1  to the
Registration Statement, the  forms of Certificates  included in such  Pooling
Agreement,  the prospectus  contained  in  the  Registration  Statement  (the
"Prospectus"), and such  other records, documents and instruments  as we have
deemed necessary for purposes of this opinion.

          Based upon the foregoing, we are of the opinion that:

          1.   When a Pooling Agreement for a Series of Certificates has been
duly  and validly  authorized by  all  necessary action  on the  part  of the
Company  and  has  been duly  executed  and  delivered  by the  Company,  the
Servicer, if  any, the  Trustee and  any other  party  thereto, such  Pooling
Agreement  will constitute  a valid  and  binding agreement  of the  Company,
enforceable  against the  Company in  accordance  with its  terms, except  as
enforcement thereof  may be limited  by bankruptcy, insolvency or  other laws
relating to  or affecting  creditors' rights generally  or by  general equity
principles.

          2.   When a Series of Certificates  has been duly authorized by all
necessary action on  the part of  the Company (subject  to the terms  thereof
being  otherwise  in compliance  with  applicable  law  at such  time),  duly
executed  and authenticated by the Trustee for such Series in accordance with
the terms of the related Pooling  Agreement and issued and delivered  against
payment therefor as  contemplated in the Registration  Statement, such Series
of  Certificates  will  be  legally   and  validly  issued,  fully  paid  and
nonassessable, and  the holders thereof  will be entitled to  the benefits of
the related Pooling Agreement.

          In rendering  the foregoing opinions,  we express no opinion  as to
the laws  of any jurisdiction other  than the laws  of the State of  New York
(excluding  choice of law  principles therein)  and the  federal laws  of the
United States of America.

          We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and  to the references to this firm  under the heading
"Legal  Matters"  in  the  Prospectus  forming a  part  of  the  Registration
Statement, without admitting that we are "experts" within the  meaning of the
Securities Act  of 1933,  as amended,  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,

                                             /S/BROWN & WOOD LLP

                                                                  EXHIBIT 5.2
           (KENNEDY COVINGTON LOBDELL & HICKMAN, L.L.P. LETTERHEAD)


                                March 30, 1998




NationsBanc Montgomery Funding Corp.
NationsBank Corporate Center
100 North Tryon Street
Charlotte, North Carolina  28255

Ladies and Gentlemen:

     We  have  acted as  special  counsel to  NationsBanc  Montgomery Funding
Corp.,  a Delaware  corporation  (the  "Company"),  in  connection  with  the
registration statement on Form S-3  (the "Registration Statement") filed with
the Securities and Exchange Commission  (the "Commission") on March 30, 1998,
pursuant  to the Securities Act  of 1933, as  amended (the "Securities Act").
The   Registration  Statement   covers  Mortgage   Pass-Through  Certificates
("Certificates")  to be sold  by the Company  in one or more  series (each, a
"Series") of Certificates.  Each Series of  Certificates will be issued under
a separate  pooling and servicing  agreement (each, a "Pooling  and Servicing
Agreement") among  the  Company and  a  trustee (a  "Trustee")  and a  master
servicer (a "Master  Servicer") to be named  therein.  A form of  Pooling and
Servicing Agreement is included as an exhibit to the Registration Statement.

     In  rendering the opinion  set forth below, we  have examined and relied
upon the  following: (i) the  Registration Statement, the Prospectus  and the
form of Prospectus Supplement  constituting a part thereof, each  in the form
filed  with  the Commission,  (ii)  the  form of  the  Pooling and  Servicing
Agreement  in  the form  filed  with  the  Commission  and (iii)  such  other
documents,  records and  instruments  as  we have  deemed  necessary for  the
purposes  of  this  opinion.    In  such  examination,  we have  assumed  the
authenticity of all  documents submitted to us as  originals, the genuineness
of all signatures, the legal  capacity of natural persons and  the conformity
to the originals of all documents submitted to us as copies.  We have assumed
that all  parties had  the corporate power  and authority  to enter  into and
perform all obligations thereunder.  As to such parties, we also have assumed
the due authorization by all requisite corporate action and the due execution
and delivery of such documents.

     Based upon  and subject to the foregoing, we are of the opinion (i) that
the  issuance of  each  Series of  Certificates has  been duly  authorized by
appropriate  corporate action  and (ii)  that once  the Certificates  of such
Series have  been duly  executed, authenticated  and delivered  in accordance
with the terms of the Pooling and Servicing Agreement relating to such Series
and sold in the manner described in the Registration Statement, any amendment
thereto  and the prospectus  and prospectus supplement  relating thereto, the
Certificates will be  legally issued, fully paid, binding  obligations of the
trust created by  the Pooling and Servicing Agreement, and the holders of the
Certificates will be  entitled to the benefits  of the Pooling  and Servicing
Agreement,  except  as  enforcement  thereof  may  be  limited  by applicable
bankruptcy, insolvency,  reorganization, arrangement,  fraudulent conveyance,
moratorium, or  other laws relating  to or affecting the  rights of creditors
generally  and general  principles of  equity,  including without  limitation
concepts of materiality, reasonableness, good faith and fair dealing, and the
possible  unavailability  of  specific  performances  or  injunctive  relief,
regardless of  whether such enforceability  is considered in a  proceeding in
equity or at law.

     We hereby  consent to  the filing of  this letter as  an exhibit  to the
Registration Statement and  to the reference to this firm wherever it appears
in the Prospectus forming a part of the Registration Statement.  This consent
is not to be construed as an admission that we are in the category of persons
whose  consent is required to be  filed with the Registration Statement under
the provisions of the Securities Act.

                    Very truly yours,

                    /S/KENNEDY COVINGTON LOBDELL & HICKMAN, L.L.P.


                                                                  EXHIBIT 8.1

                        (BROWN & WOOD LLP LETTERHEAD)

                                March 30, 1998





NationsBanc Montgomery Funding Corp.
NationsBank Corporate Center
Charlotte, North Carolina  28255


          Re:  NationsBanc Montgomery Funding Corp.
               Registration Statement on Form S-3  
               ------------------------------------


Ladies and Gentlemen:

          We have  acted as  special tax  counsel for  NationsBanc Montgomery
Funding Corp., a Delaware corporation (the "Company"), in connection with the
preparation  of  a  registration  statement  on Form  S-3,  as  amended  (the
"Registration  Statement"),  referred  to   above  relating  to  $900,000,000
aggregate   principal  amount  of  Mortgage  Pass-Through  Certificates  (the
"Certificates")  issuable  in series  (each  a "Series").    The Registration
Statement has  been filed with  the Securities and Exchange  Commission under
the  Securities Act of 1933,  as amended.   As set forth  in the Registration
Statement, each Series of Certificates  will be issued under and pursuant  to
the conditions of  a separate pooling agreement (each  a "Pooling Agreement")
among the  Company,  a  trustee and,  where  appropriate, a  servicer  to  be
identified in  the prospectus supplement  for such Series (the  "Trustee" and
the "Servicer" for such Series, respectively).

          We  have  examined  the prospectus  contained  in  the Registration
Statement   (the  "Prospectus")  and   such  other  records,   documents  and
instruments as we have deemed necessary for the purposes of this opinion.

          In arriving  at the opinion  expressed below, we have  assumed that
each Pooling  Agreement will  be duly authorized  by all  necessary corporate
action on the part of the Company, the Trustee, the Servicer, if any, and any
other party thereto and will be  duly executed and delivered by the  Company,
the Trustee, the  Servicer, if any, and any other party thereto substantially
in the form  filed as  an exhibit  to the Registration  Statement; that  each
Series of Certificates  will be duly executed and  delivered in substantially
the forms set forth in the related  Pooling Agreement filed as an exhibit  to
the Registration Statement;  and that Certificates will be  sold as described
in the Registration Statement.

          As special tax counsel to the  Company, we have advised the Company
with respect to certain federal  income tax aspects of the proposed  issuance
of each  Series of  Certificates pursuant to  the related  Pooling Agreement.
Such  advice has  formed the  basis for the  description of  selected federal
income tax consequences  for holders of such Certificates  that appears under
the  heading "Certain  Federal  Income Tax  Consequences"  in the  Prospectus
forming a part  of the  Registration Statement.   Such  description does  not
purport  to discuss  all possible  federal  income tax  ramifications of  the
proposed  issuance of  the Certificates,  but with  respect to  those federal
income tax consequences which are  discussed, in our opinion, the description
is accurate in all material respects.

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

          We hereby consent to the filing of this letter as an exhibit to the
Registration Statement  and to the references to  this firm under the heading
"Certain Federal Income Tax Consequences" in the Prospectus forming a part of
the  Registration Statement, without  admitting that we  are "experts" within
the  meaning of the  Securities Act  of 1933,  as amended,  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,

                                             /S/BROWN & WOOD LLP



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