BEAR STEARNS ASSET BACKED SECURITIES INC
S-3, 1998-03-31
ASSET-BACKED SECURITIES
Previous: DICTAPHONE CORP /DE, 10-K405, 1998-03-31
Next: BEAR STEARNS ASSET BACKED SECURITIES INC, 10-K, 1998-03-31




As filed with the Securities and Exchange Commission on March 31, 1998
                                                    Registration No. 333-____
                                                                             
                                                                             
           
                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549
                                               
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                                                
                  BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                 (Depositor)
           (Exact name of registrant as specified in its charter) 





                        DELAWARE                     13-3836437
(State of incorporation)      (I.R.S. Employer Identification Number)



                          _________________________
                               245 PARK AVENUE
                          NEW YORK, NEW YORK  10167
                                (212) 272-4095
             (Address, including zip code, and telephone number, 
      including area code, of registrant's principal executive offices)
                          _________________________
                             JOHNATHAN LIEBERMANN
                               245 PARK AVENUE
                          NEW YORK, NEW YORK  10167
                                (212) 272-4094
          (Name, address, including zip code, and telephone number, 
                  including area code, of agent for service)
                          _________________________
                               With a copy to:
                            STEPHEN B. ESKO, ESQ.
                               BROWN & WOOD LLP
                            ONE WORLD TRADE CENTER
                          NEW YORK, NEW YORK  10048
                          __________________________
       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
FROM TIME TO TIME AFTER THE EFFECTIVE DATE OF THIS 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.  
     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, 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>

<S>                                                     <C>             <C>                   <C>               <C> 
                                                                                Proposed            Proposed

                                                           Amount              Maximum            Maximum            Amount of
             Title of Each Class of                         to be          Aggregate Price       Aggregate         Registration
             Securities to Be Registered                  Registered           Per Unit         Offering Price           Fee
Asset Backed Securities . . . . . . . . . . . . . . .     $1,000,000             100%           $1,000,000              $295

</TABLE>


       Estimated for the purpose of calculating the registration fee.
                          ___________________________
     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  that   specifically  states  that   this
Registration Statement shall  thereafter become effective in  accordance with
Section  8(a) of  the  Securities  Act of  1933,  or until  the  Registration
Statement  shall become  effective on  such  date as  the Commission,  acting
pursuant to said Section 8(a), may determine.

            

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ________  , 199_)
                                      $

                  BEAR STEARNS HOME EQUITY LOAN TRUST 199_-_

                               (              )
                                   SERVICER

                  BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                  DEPOSITOR

     The Home Equity Loan Asset-Backed Certificates, Series 199_-_ 
collectively,  the "Certificates"), will consist of the Classes identified in
the chart  below (the "Offered  Certificates") as well as  certain additional
Classes of Certificates  which are not being offered for sale hereunder.  The
Certificates will evidence in the aggregate the entire beneficial interest in
a  trust  (the "Trust")  to be  formed  pursuant to  a Pooling  and Servicing
Agreement (the "Agreement") among Bear Stearns Asset Backed Securities, Inc.,
as   depositor   (the  "Depositor"),   ________________,  as   Servicer  (the
"Servicer"), and __________, as  Trustee and Back-Up Servicer  (the "Trustee"
and the  "Back-Up Servicer," respectively).   The property of the  Trust will
include assets composed  of Primary  Assets, which  may include  one or  more
pools of (i) closed-end and/or revolving home equity loans  (the "Home Equity
Loans"),  secured  generally by  subordinate  liens  on one-  to  four-family
residential  or mixed-use properties, (ii) home improvement installment sales
contracts  and installment loan agreements (the "Home Improvement Contracts")
which are either unsecured or secured  generally by subordinate liens on one-
to  four-family residential  or mixed-use  properties, or  by purchase  money
security  interests  in the  home  improvements financed  thereby,  and (iii)
securities backed  or secured  by Home Equity  Loans and/or  Home Improvement
Contracts.   The  Home Equity  Loans and  the Home Improvement  Contracts are
referred to  herein as "Loan Group  One" and "Loan Group  Two", respectively.
The Home  Equity Loans  and the Home  Improvement Contracts  are collectively
referred to  herein as the "Loans".  The  Trust also will include $__________
on  deposit  in the  Pre-Funding  Account  which  will be  used  to  purchase
additional  Home  Equity  Loans  and  Home  Improvement  Contracts  prior  to
________, 199_ as described  herein and funds on  deposit in the  Capitalized
Interest Account.
                                               (cover continued on next page)

 SEE "RISK FACTORS" HEREIN ON PAGE S-14 AND IN THE PROSPECTUS ON PAGE 17 FOR
CERTAIN FACTORS TO BE CONSIDERED IN PURCHASING THE OFFERED CERTIFICATES.

    THE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN THE
DEPOSITOR, THE SELLER, THE SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE 
AFFILIATES. 
NEITHER THE CERTIFICATES NOR THE UNDERLYING HOME EQUITY LOANS ARE INSURED OR
GUARANTEED 



     BY ANY GOVERNMENTAL ENTITY, THE SELLER, THE SERVICER OR ANY OF THEIR
AFFILIATES.
                                                       
                     ---------------------------------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES 
AND
      EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
        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.
                                                       
                     ---------------------------------



<TABLE>
<CAPTION>
<S>                               <C>                   <C>                <C>               <C>               <C> 
                                  
                                   Initial Certificate   Pass-Through       Price to          Underwriting          Proceeds to 
                                    Principal Balance       Rate           Public(1)           Discount          Depositor(1)(2)
Per Class A-1 Certificate . . . .   $                                %                 %                    %                      %
Per Class A-2 Certificate . . . .   $                                %                 %                    %                      %
Per Class A-3 Certificate . . . .   $                        (3)                       %                    %                      %
Total . . . . . . . . . . . . . .   $                                   $                 $                    $


</TABLE>


__________________

(1)  Plus accrued interest, if any, from ____________.
(2)  Before deducting expenses, estimated to be $_________.
(3)  The Class A-3 Certificates will bear interest at a  variable rate which,
     for any Distribution Date,  will equal the  lesser of (i) __% per  annum
     and  (ii) the  weighted average  of  the  Remittance Rates  (as  defined
     herein)  of the Loans  in Loan  Group  .   The Certificate Rate  for the
     first Distribution Date is excepted  to be approximately ___% per annum.
     See "DESCRIPTION OF THE CERTIFICATES" herein.
                                                       
                     ---------------------------------

     The Offered  Certificates are offered by  Bear, Stearns & Co.  Inc. (the
"Underwriter")  when,  as and  if issued,  delivered to  and accepted  by the
Underwriter and  subject to certain  other conditions.   It is  expected that
delivery of the  Offered Certificates will be  made in book entry  form only,
through the Same Day Funds Settlement System of The Depository Trust Company,
on or about _________, ____.

                           Bear, Stearns & Co. Inc.

          The date of this Prospectus Supplement is ________, ____.


(cover page continued)


     Distributions of principal and interest on the Offered Certificates 
will be made on the 25th day of each  month or, if such day is not a Business
Day,  then on  the succeeding  Business  Day (each,  a "Distribution  Date"),
commencing in ___________.  On each Distribution Date, holders of the Offered
Certificates will  be entitled to  receive, from and  to the extent  of funds
available   in  the  related   Distribution  Account  (as   defined  herein),
distributions with respect to interest  and principal calculated as set forth
herein.  The Offered Certificates will have the benefit of an irrevocable and
unconditional  surety  bond  (the  "Policy")  issued  by  _____________  (the
"Certificate  Insurer")  pursuant  to  which  the  Certificate  Insurer  will
guarantee payments  to the holders  of the Offered Certificates  as described
herein.   See "DESCRIPTION OF THE CERTIFICATES" herein.

     There  is currently  no secondary  market for the  Offered Certificates.
The Underwriter intends to establish a market in the Offered Certificates but
is not obligated to do so.  There can be no assurance that a secondary market
for any  of the Offered  Certificates will develop,  or if one  does develop,
that it will continue or offer sufficient liquidity of investment. 

     THE YIELD TO  INVESTORS IN EACH  CLASS OF  OFFERED CERTIFICATES WILL  BE
SENSITIVE IN  VARYING DEGREES TO  THE RATE AND  TIMING OF  PRINCIPAL PAYMENTS
(INCLUDING  PREPAYMENTS)  ON THE  LOANS  IN  THE  RELATED LOAN  GROUP,  WHICH
GENERALLY MAY BE PREPAID IN FULL OR IN PART AT ANY TIME WITHOUT PENALTY.  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.
HOLDERS OF THE  OFFERED CERTIFICATES SHOULD CONSIDER, IN THE CASE OF ANY SUCH
CERTIFICATES PURCHASED AT A DISCOUNT, THE RISK THAT A SLOWER THAN ANTICIPATED
RATE OF PRINCIPAL PAYMENTS COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN
THE ANTICIPATED YIELD  AND, IN THE CASE OF ANY OFFERED CERTIFICATES PURCHASED
AT A  PREMIUM, THE  RISK THAT  A FASTER  THAN ANTICIPATED  RATE OF  PRINCIPAL
PAYMENTS COULD RESULT IN  AN ACTUAL YIELD THAT IS LOWER  THAN THE ANTICIPATED
YIELD.  NO REPRESENTATION IS MADE  AS TO THE ANTICIPATED RATE OF  PREPAYMENTS
ON THE LOANS OR AS TO THE RESULTING YIELD TO MATURITY OF ANY CLASS OF OFFERED
CERTIFICATES.

     An election  will be made to treat certain assets of the Trust as a real
estate mortgage investment conduit ("REMIC") for federal income tax purposes.
As  described  more   fully  herein  and  in  the   Prospectus,  the  Offered
Certificates will  be designated  as "regular  interests"  in a  REMIC.   See
"CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS" in the Prospectus.

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

     IN  CONNECTION  WITH THIS  OFFERING, THE  UNDERWRITER MAY  OVER-ALLOT OR
EFFECT  TRANSACTIONS WHICH  STABILIZE OR  MAINTAIN THE  MARKET PRICES  OF THE
OFFERED CERTIFICATES AT  LEVELS ABOVE THOSE WHICH MIGHT  OTHERWISE PREVAIL IN
THE OPEN MARKET.  SUCH STABILIZING, IF  COMMENCED, MAY BE DISCONTINUED AT ANY
TIME.

                        _____________________________

     The  Certificates offered  by this  Prospectus  Supplement constitute  a
separate series of Securities being offered by the Depositor pursuant to  its
Prospectus dated  ________, of which this Prospectus Supplement is a part and
which  accompanies this  Prospectus  Supplement.    The  Prospectus  contains
important  information regarding this offering  which is not contained herein
and  prospective  investors  are  urged  to  read  the  Prospectus  and  this
Prospectus Supplement in full.


                               SUMMARY OF TERMS

     The  following summary of certain pertinent  information is qualified in
its entirety by reference to  the detailed information appearing elsewhere in
this  Prospectus Supplement and in  the accompanying Prospectus.  Capitalized
terms  used but  not defined  herein or  in the  accompanying  Prospectus are
defined in the "GLOSSARY OF TERMS" in the Prospectus.

Trust

          Bear Stearns  Home Equity Loan  Trust 199_-_ (the "Trust")  will be
          formed  pursuant  to   a  Pooling  and  Servicing   Agreement  (the
          "Agreement"), to be  dated as of ___________ (the  "Cut-Off Date"),
          among Bear Stearns  Asset Backed Securities, Inc. as depositor (the
          "Depositor"), ___________________,  as servicer (together  with any
          successor in such capacity, the "Servicer"), and _________________,
          as  trustee  (the  "Trustee") and  back-up  servicer  (the "Back-Up
          Servicer").   The property of the  Trust will include: one  or more
          pools of closed-end  and/or revolving home equity  loans (the "Home
          Equity Loans"), secured generally  by subordinate liens on  one- to
          four-family residential  or mixed-use properties;  home improvement
          installment sales  contracts and  installment loan  agreements (the
          "Home Improvement Contracts") which are either unsecured or secured
          generally by subordinate  liens on one- to  four-family residential
          or mixed-use properties, or by purchase money security interests in
          the  home  improvements  financed  thereby;  securities  backed  or
          secured by  Home Equity  Loans and/or  Home Improvement  Contracts.
          The  Home  Equity Loans  and  the  Home Improvement  Contracts  are
          individually referred to herein as "Loan Group One" and "Loan Group
          Two," respectively,  and collectively  as  the "Loans";  securities
          backed or secured  by the Loans;  payments in respect of  the Loans
          received on  and after  the Cut-Off Date;  property that  secured a
          Mortgage Loan  which has  been acquired by  foreclosure or  deed in
          lieu of foreclosure; rights under certain hazard insurance policies
          covering  the Mortgaged  Properties; funds on  deposit in  the Pre-
          Funding  Account, the Capitalized  Interest Account and  the Spread
          Account (each as  defined below); the Depositor's  rights under the
          Purchase Agreement (as defined herein); and certain other property,
          as described  more fully  herein.  In  addition, the  Depositor has
          caused the  Certificate  Insurer (as  defined  below) to  issue  an
          irrevocable  and unconditional surety  bond (the "Policy")  for the
          benefit  of the  Holders of  the Offered  Certificates pursuant  to
          which it  will  guarantee payments  to  such Holders  as  described
          herein.

Securities Offered

          The Home  Equity Loan  and Home  Improvement Contract  Asset-Backed
          Certificates, Series  199_-_ (the  "Certificates") will consist  of
          the Class A-1, Class A-2 and  Class A-3 Certificates (collectively,
          the "Offered Certificates"), the Class I Certificates and the Class
          R  Certificates.  Only the Offered Certificates are offered hereby.
          Any information contained  herein regarding the Class I  or Class R
          Certificates is included solely to permit a better understanding of
          the Offered Certificates.

          The Class  A-1 and Class A-2 Certificates (collectively, the "Fixed
          Rate Certificates")  and the  Class I  Certificates are  related to
          Loan Group One  (Home Equity Loans) and the  Class A-3 Certificates
          are related to  Loan Group Two (Home Improvement  Contracts).  Each
          Class  of  Offered  Certificates represents  the  right  to receive
          payments of interest at the per annum rate (the "Certificate Rate")
          described below and  payable monthly, and payments  of principal to
          the  extent  provided  below.   The  Offered  Certificates  will be
          offered for purchase in minimum dollar denominations of $25,000 and
          integral  multiples of $1,000 in excess thereof, provided, however,
          that one Certificate  of each Class of Offered  Certificates may be
          issued in  an amount  representing the remainder,  if any,  of such
          Class.    The   "Percentage  Interest"  evidenced  by   an  Offered
          Certificate will be equal to the percentage derived by dividing the
          denomination of such  Certificate by the aggregate  denomination of
          all Certificates of the same Class as such Certificate.

Registration of the
Offered Certificates 

          The Offered Certificates  initially will be  represented by one  or
          more certificates registered in the name of Cede & Co., the nominee
          of The Depository Trust Company ("DTC"), and will be available only
          in the  form of book-entries  on the records of  DTC, participating
          members thereof ("Participants") and other entities, such as banks,
          brokers, dealers and trust companies that clear through or maintain
          custodial  relationships  with a  Participant,  either  directly or
          indirectly  ("Indirect   Participants").    References   herein  to
          "holders" reflect the rights of  owners of the Offered Certificates
          only as  they may indirectly  exercise such rights through  DTC and
          Participants,  except as  otherwise specified  herein.   See  "RISK
          FACTORS--  Book-Entry   Registration  May  Affect   Liquidity"  and
          "DESCRIPTION OF THE CERTIFICATES--Book-Entry Registration" herein.

Distribution and
Record Dates

          Distributions  will be made  on the 25th  day of each  month or, if
          such 25th day is not a Business Day, on the succeeding Business Day
          (each,  a  "Distribution  Date"),  commencing  in   ______________.
          Distributions on  a Distribution  Date will be  made to  Holders of
          record as of the last Business Day of the month preceding the month
          in which such Distribution Date occurs (each, a "Record Date").

Depositor 

          Bear Stearns  Asset Backed  Securities, Inc.  (the "Depositor"),  a
          wholly-owned,  special  purpose  subsidiary  of  The  Bear  Stearns
          Companies Inc.   None of  The  Bear Stearns Companies Inc.  nor any
          other affiliate of the Depositor,  the Servicer, the Trustee or the
          Seller has guaranteed or is otherwise obligated with respect to the
          Certificates.  See "THE DEPOSITOR" in the Prospectus.


Seller

          ____________________________.     All  of   the  Loans   originally
          delivered  to  the  Trust  (the  "Initial  Loans")  were,  and  any
          Subsequent Loans  (as defined  below)  will be,  originated by  the
          Seller  or  by  an affiliate  and  acquired by  the  Seller  in the
          ordinary course of its business.  The Loans will be acquired by the
          Depositor  in a privately  negotiated transaction concurrently with
          the delivery of such Loans to the Trust.  The Seller's 
          corporate  headquarters  are  located  at  ______________,  and its
          telephone  number  is _____________.    See  "THE  SELLER  AND  THE
          SERVICER" herein.

Servicer       ______________________________________________.      See  "THE
               SELLER AND THE SERVICER" herein.

Trustee and
Back-Up Servicer         ____________, a  ______________ organized  under the
                         laws  of __________, will act as trustee and back-up
                         servicer (the "Trustee" and  the "Back-Up Servicer,"
                         respectively).

Cut-Off Date        ____________.

Closing Date        On or about ___________.

The Loans

          The  Loans  consist of  promissory  notes  or  other  evidences  of
          indebtedness (the "Mortgage Notes") secured generally by mortgages,
          deeds  of trust  or other  instruments  (the "Mortgages")  creating
          subordinate liens primarily  on one- to four-family  residential or
          mixed use  properties (the "Mortgaged Properties"), and in the case
          of  the  Home  Improvement Contracts,  by  purchase  money security
          interests in the  home improvements financed  thereby.  Certain  of
          the Home Improvement  Contracts will be unsecured.   The Loans bear
          fixed or adjustable rates (each, a "Loan  Rate").  Interest on each
          fixed rate  Mortgage Loan  is calculated  on the "simple  interest"
          method ("Simple Interest  Loans"), and interest on  each adjustable
          rate   Mortgage  Loan  is  calculated  on  the  "actuarial"  method
          ("Actuarial  Loans").  Monthly payments are due  on the date of the
          month specified in the related  Mortgage Note (each, a "Due Date").
          The Due Dates for the Loans occur throughout the month.  Except for
          the Balloon Loans  (defined herein) in Loan Group  (ONE), the Loans
          are fully amortizing.

          The Loans will  be divided into  two Loan Groups.   Loan Group  One
          will consist of fixed rate and/or adjustable rate Home Equity Loans
          ("ARMs"),  and Loan  Group Two  will consist  of fixed  rate and/or
          adjustable rate (ARM)  Home Improvement Contracts.   The Loan  Rate
          borne by each ARM is subject to adjustment annually on the date set
          forth in the related Mortgage Note (each, a "Change Date") to equal
          the sum of (i) the weekly average yield on U.S. Treasury securities
          adjusted to a constant maturity  of one year, as made available  by
          the  Federal  Reserve Board  as  of the  date  __  days before  the
          applicable Change Date  (the "Index") and (ii) the  number of basis
          points  set  forth in  such  Mortgage  Note (the  "Gross  Margin"),
          subject to  rounding and to  the effects  of the Periodic  Cap, the
          applicable  Lifetime Cap  and the applicable  Lifetime Floor.   The
          "Periodic Cap" limits changes in the Loan Rate for each ARM on each
          Change Date to ___ basis points.  The "Lifetime Cap" is the maximum
          Loan Rate that may be borne by an ARM over its life and is equal to
          the  sum of  (i) the initial  Loan Rate  for such ARM  and (ii) ___
          basis points.   The "Lifetime Floor" is the minimum  Loan Rate that
          may be borne  by an ARM over  its life and is equal  to the initial
          Loan Rate  for such  ARM.   The ARMs  do not  provide for  negative
          amortization.   None  of the  ARMs has  reached its  initial Change
          Date.

          The "Principal Balance" of a Mortgage Loan (other than a Liquidated
          Mortgage  Loan (as  defined  herein)) on  any day  is equal  to its
          principal  balance as of  the Cut-Off Date  (or, with respect  to a
          Subsequent  Mortgage  Loan,   its  principal  balance  as   of  the
          applicable Subsequent Cut-Off Date), minus all collections credited
          against the Principal Balance of such Mortgage Loan.  The Principal
          Balance of  a  Liquidated Mortgage  Loan  after final  recovery  of
          related  Liquidation Proceeds  (as defined  herein)  will be  zero.
          With respect  to any  Distribution Date and  Loan Group,  the "Loan
          Group  Balance" will  be equal  to the  aggregate of  the Principal
          Balances of all Loans in such Loan Group as of the first day of the
          related  Due Period.   SEE  "DESCRIPTION OF  THE LOANS"  herein and
          Appendix A attached hereto.

Pre-Funding Account
          On  the Closing  Date, an  aggregate cash  amount (the  "Pre-Funded
          Amount") not to exceed approximately $___________ will be deposited
          in   the  Pre-Funding  Account.    Of  such  amount,  approximately
          $___________ will be used to purchase additional home equity loans,
          home improvement  installment sales contracts and  installment loan
          agreements secured by first or second liens on Mortgaged Properties
          ("Subsequent Loans")  for deposit  into the  applicable Loan  Group
          and, if required, to make  accelerated payments of principal on the
          Fixed Rate Certificates  and approximately $_________ will  be used
          to purchase Subsequent  Loans for deposit into  the applicable Loan
          Group and, if required, to  make accelerated payments of  principal
          on the Class A-3 Certificates.  During the period (the "Pre-Funding
          Period") from the  Closing Date to the earliest to occur of (i) the
          date on  which the aggregate  amount on deposit in  the Pre-Funding
          Account is less than $_______, (ii)  an Event of Default under  the
          Agreement and  (iii) ________  __, amounts on  deposit in  the Pre-
          Funding  Account may  be withdrawn  from  time to  time to  acquire
          Subsequent  Loans  in accordance  with  the  Agreement.    Any  net
          investment earnings on the Pre-Funded Amount will be transferred to
          the Capitalized Interest  Account on each Distribution  Date during
          the  Pre-Funding Period.   Any Pre-Funded  Amount remaining  in the
          Pre-Funding Account  at the end  of the Pre-Funding Period  will be
          distributed  on the Distribution  Date occurring at  or immediately
          following  the end  of the  Pre-Funding Period  as a  prepayment of
          principal of the Class A-1 and Class A-2 Certificates on a pro rata
          basis, or  on the Class  A-3 Certificates, as applicable,  based on
          the  remaining  Pre-Funded  Amount allocated  to  the  related Loan
          Group.   ONLY FIXED RATE  AND/OR ADJUSTABLE SUBSEQUENT  HOME EQUITY
          LOANS  MAY BE  ADDED  TO LOAN  GROUP  ONE,  AND ONLY  FIXED  AND/OR
          ADJUSTABLE  RATE SUBSEQUENT HOME IMPROVEMENT CONTRACTS MAY BE ADDED
          TO LOAN GROUP TWO.

Capitalized Interest 
Account
          On the Closing  Date, funds will  be deposited in  an account  (the
          "Capitalized  Interest Account")  created and  maintained  with the
          Trustee.  The  amount so deposited will  be used by the  Trustee on
          the  Distribution Dates during  the Pre-Funding Period  to fund the
          excess, if any, of the  Interest Remittance Amounts for the Offered
          Certificates (as defined  below) and the premium due  on the Policy
          over the funds available therefor  on such Distribution Dates.  Any
          funds remaining in  the Capitalized Interest Account at  the end of
          the Pre-Funding  Period will be  distributed to the Holders  of the
          Class R Certificates.

Final Scheduled Distribution

Date

          The Final Scheduled  Distribution Dates for each  of the respective
          classes of Offered Certificates are as set forth below, although it
          is anticipated that the actual final Payment Date for each Class of
          Offered  Certificates  will occur  significantly  earlier  than the
          related Final  Scheduled Distribution  Date.   See "Prepayment  and
          Yield considerations" herein.

                                                  Final Scheduled
                                              Distribution Date
                                              -----------------

     Class A-1 Certificates                   
     Class A-2 Certificates
     Class A-3 Certificates

Interest

          The Certificate Rate for each Class of Offered Certificates will be
          as  set  forth  or  described  on  the  cover  page  hereof.    The
          "Remittance Rate" for each Mortgage Loan in Loan Group Two  will be
          calculated monthly, and  for any Distribution  Date will equal  the
          Loan Rate for  such Mortgage Loan at  the beginning of  the related
          Due Period  (defined below) minus  the sum  of (a) the  Expense Fee
          Rate (defined herein) and (b) the related  Excess Spread Rate.  The
          "Excess  Spread Rate" for any Mortgage  Loan in Loan Group Two will
          equal the  excess of  (x) the Gross Margin  for such  Mortgage Loan
          less the  Expense Fee Rate over (y) _____%.  Holders of the Offered
          Certificates will be entitled to receive on each Distribution Date,
          to  the  extent  funds  are  available  therefor, interest  at  the
          applicable  Certificate Rate  accrued during  the related  Interest
          Period on the related Class Certificate Balance (as described below
          under  the   caption  "Principal").     Holders  of  the   Class  I
          Certificates will be entitled to receive on each Distribution Date,
          to the  extent funds are  available therefor and  concurrently with
          distributions  of interest on the Fixed Rate Certificates, interest
          at the rate of _____% per annum accrued during the related Interest
          Period on the  Notional Balance of the Class  I Certificates which,
          for any  Distribution Date,  will equal the  Loan Group  Balance of
          Loan Group One as of the first day  of the related Due Period.  The
          amount of interest  (as described above) payable with  respect to a
          Class  of  Offered   Certificates  or  the  Class   I  Certificates
          constitutes the "Interest Remittance Amount" for such Class.

          The  "Interest  Period" for  each  Distribution  Date  will be  the
          calendar month preceding  the month in which such Distribution Date
          occurs.   Interest on  the Certificates will  be calculated  on the
          basis of  a 360-day year  consisting of twelve 30-day  months.  See
          "DESCRIPTION OF THE CERTIFICATES" herein.

Principal

          As to  any Loan Group  and Distribution Date, the  "Basic Principal
          Amount" will equal  the sum of (i)  each payment of principal  on a
          Mortgage  Loan received  by  the  Servicer  (exclusive  of  amounts
          described  in clauses  (ii) and  (iii) below)  during the  calendar
          month preceding the calendar month in which  such Distribution Date
          occurs (with respect to any Distribution 
          Date,  the   "Due  Period");   (ii)  curtailments   (i.e.,  partial
          prepayments)  and prepayments in  full received during  the related
          Due  Period; (iii)  all  Insurance  Proceeds  and  Net  Liquidation
          Proceeds allocable to recoveries of principal of Home  Equity Loans
          and  Home Improvement  Contracts received  during  the related  Due
          Period;  (iv)  an  amount  equal to  the  excess,  if  any,  of the
          Principal  Balance  (immediately  prior  to  liquidation)  of  each
          Mortgage Loan  liquidated during  the related Due  Period over  the
          principal  portion of Net Liquidation Proceeds received during such
          Due Period  (the "Unrecovered  Class A Portion");  and (v)  (a) the
          outstanding Principal Balance of any Mortgage Loan purchased by the
          Seller or the Servicer as required or permitted by the Agreement as
          of  the related  Determination Date  and  (b) with  respect to  any
          Defective  Mortgage  Loan  for  which  the  Seller  substitutes  an
          Eligible Substitute Mortgage  Loan as of the  related Determination
          Date,  any  excess  of  the  Principal  Balance  of such  Defective
          Mortgage  Loan  over   the  Principal  Balance  of   such  Eligible
          Substitute  Mortgage  Loan,  plus the  amount  of  any unreimbursed
          Servicing  Advances  (defined  herein) made  by  the  Servicer with
          respect to the Mortgage Loan to the extent received. 
          Distributions of principal of a Class of Offered Certificates  will
          be  measured by  the Basic  Principal Amount  for the  related Loan
          Group.    As  to  any   Distribution  Date  and  Class  of  Offered
          Certificates,  the "Principal Remittance Amount" will equal the sum
          of (i) the lesser of (x) the Basic Principal Amount for the related
          Loan  Group and  (y) the  portion  of such  Basic Principal  Amount
          required to be  distributed to  increase the  Overcollateralization
          Amount (defined below)  for the related Loan Group  to the Required
          Overcollateralization  Amount (defined below)  for such Loan Group,
          (ii) the related Carry-Forward Amount (defined below), and (iii) on
          the Distribution  Date at or  immediately following the end  of the
          Pre-Funding Period,  the amount, if  any, allocable to  the related
          Loan Group remaining in  the Pre-Funding Account (exclusive  of any
          investment earnings included therein).   Distributions of principal
          will  be allocated  among the  Classes  of Offered  Certificates as
          described herein under  "DESCRIPTION OF THE  CERTIFICATES--Priority
          of  Distributions."   As described  below,  Holders of  a Class  of
          Offered Certificates  also may receive  distributions of Additional
          Principal (defined below) on a Distribution Date.

          The Interest Remittance Amount, the Principal Remittance Amount and
          the  Additional  Principal,  if   any,  for  a  Class   of  Offered
          Certificates together constitute the "Class Remittance  Amount" for
          such Class and each Distribution Date.

          An amount to cover  any loss on  a liquidated Mortgage Loan  (i.e.,
          the Unrecovered Class A Portion)  may or may not be  distributed to
          the Holders  of the  related Class of  Offered Certificates  on the
          Distribution  Date which  immediately follows  the  event of  loss.
          However, the Holders  of such Certificates are  entitled to receive
          ultimate recovery of 100% of the original Class Certificate Balance
          of the applicable Class of Certificates.

          The "Class Certificate  Balance" of a Class of Offered Certificates
          on any date is equal to the Class Certificate Balance of such Class
          on  the Closing  Date (the  "Original  Class Certificate  Balance")
          minus the aggregate of amounts actually distributed as principal to
          the Holders of such Class of Offered Certificates.
          The "Carry-Forward  Amount" of a  Class of Offered  Certificates on
          any Distribution Date will  equal the sum of (a) the  excess of the
          aggregate  of the  Class  Remittance Amounts  as of  each preceding
          Distribution  Date over the  amount of the  actual distributions to
          the  Holders of such Class of Offered Certificates made on any such
          Distribution  Date  and  not  subsequently  distributed,   and  (b)
          interest on  the amount, if any,  of the interest component  of the
          amount  described in  clause (a) at  one-twelfth of  the applicable
          Certificate Rate.  See "DESCRIPTION OF THE CERTIFICATES" herein.

Overcollateralization
and Crosscollateralization

          On  any Distribution Date on which the Overcollateralization Amount
          for a  Loan Group is  less than the  Required Overcollateralization
          Amount for  such Loan  Group, the Remaining  Net Excess  Spread for
          such Loan  Group plus the  Available Transfer Cashflow and  the Net
          Excess  Principal,  if  any,  will   be  used  to  make  additional
          distributions of  principal  of the  related  Class or  Classes  of
          Offered      Certificates  ("Additional   Principal")   until  such
          Overcollateralization   Amount   equals    the   related   Required
          Overcollateralization Amount.

          As   to    any   Loan    Group   and    Distribution   Date,    the
          "Overcollateralization  Amount" will  equal  the  sum  of  (a)  the
          excess, if  any, of (i) the sum  of the Loan Group  Balance and the
          amount on deposit in the Pre-Funding Account allocated to such Loan
          Group (exclusive of any investment earnings included therein) as of
          the close of  business on the last  day of the related  Due Period,
          over (ii)  the Class  Certificate Balance of  the related  Class or
          Classes  of  Offered  Certificates,  after  giving  effect  to  the
          distributions  of the related  Principal Remittance Amount  on such
          Distribution Date,  and (b) the amount,  if any, on  deposit in the
          Spread Account allocated to the related Class or Classes of Offered
          Certificates.

          The  Agreement provides that,  subject to certain  floors, caps and
          triggers,  the   required  level   of  overcollateralization   (the
          "Required  Overcollateralization   Amount")  may   (i) increase  or
          decrease over time based on  the delinquency and default experience
          on the  Loans in  the Trust, (ii) be  increased by  the Certificate
          Insurer at the end of the Pre-Funding Period, (iii) step down based
          on  the passage of  time and the  amortization of the  Loans in the
          Trust  or (iv) be reduced or  eliminated by the Certificate Insurer
          so long  as a Certificate  Insurer Default (as defined  herein) has
          not occurred.

          As to any Distribution Date and Loan Group: (a) the "Excess Spread"
          will equal interest collected or advanced on the Loans in such Loan
          Group (including amounts allocated to the  related Class or Classes
          of  Offered Certificates in the Capitalized Interest Account) minus
          the sum of (i) the Interest Remittance Amount for the related Class
          or  Classes of Offered Certificates and,  in the case of Loan Group
          One, the Interest  Remittance Amount for the  Class I Certificates,
          (ii) the Servicing  Fee, (iii) the Back-Up Servicing  Fee, (iv) the
          Trustee  Fee  and (v)  the Premium  Fee  (the sum  of  clauses (ii)
          through (v), the "Expense Fees"); (b)  the "Net Excess Spread" will
          equal the Excess Spread remaining  after the application thereof to
          cover an Available Funds Shortfall with respect to the related Loan
          Group; (c) "Remaining Net Excess Spread" will equal the Net Excess 
          Spread   remaining  after  the  application  thereof  to  cover  an
          Available Funds 

          Shortfall with respect to the other Loan Group and will be  used to
          make payments  of Additional Principal  to the Class or  Classes of
          Offered Certificates related to  such original Loan Group; (d)  the
          "Available Transfer Cashflow"  will equal the Remaining  Net Excess
          Spread for  the other Loan  Group after the application  thereof to
          the  payment of  Additional Principal  to the  Class or  Classes of
          Offered  Certificates related  to such  other  Loan Group;  (e) the
          "Excess  Principal" will equal the lesser of (i) the portion of the
          Basic Principal Amount for such Loan Group which is not required to
          be included  in  the Principal  Remittance Amount  for the  related
          Class or Classes of Offered Certificates on such Distribution  Date
          and (ii) the amount of such portion remaining after the application
          of the related Available Remittance Amount to the Required Payments
          for such  Loan Group; (f) the "Net Excess Principal" will equal the
          Excess Principal remaining  after the application thereof  to cover
          an  Available Funds  Shortfall  in  the other  Loan  Group; (g)  an
          "Available Funds Shortfall"  is the amount  by which the  Available
          Remittance  Amount  for a  Loan  Group  is  less than  the  related
          Required Payments, and (h) the "Required Payments" equal the sum of
          the related  Expense  Fees  (other than  the  Servicing  Fee),  the
          Interest Remittance Amount(s), the Principal Remittance Amount  and
          reimbursement of amounts  due the Certificate Insurer  with respect
          to such Loan Group. 

Spread Account

          On  the Closing  Date  the Trustee  will  establish and  thereafter
          maintain an  account (the  "Spread Account").   If required  by the
          Certificate Insurer, the  holder of the  Class R Certificates  will
          deliver to the Trustee for deposit in the Spread Account the amount
          required  by the  Certificate Insurer.    Funds on  deposit in  the
          Spread Account,  if any, will  be available for withdrawal  to fund
          any  shortfalls between  the available  funds  for distribution  to
          Holders  of the  Offered  Certificates  and  the  related  Interest
          Remittance Amounts or Principal Remittance Amounts.

The Certificate Insurer

          _____________  (the  "Certificate  Insurer")  is  a  ______________
          engaged only  in  the business  of writing  financial guaranty  and
          surety  insurance.    The Certificate  Insurer  insures  structured
          asset-backed, corporate, municipal and other financial  obligations
          in  the domestic  and  foreign capital  markets.   The  Certificate
          Insurer's claims-paying ability is  rated AAA by Standard  & Poor's
          Corporation and Aaa by Moody's Investors Service, Inc. ("Moody's").
          See "THE POLICY AND THE CERTIFICATE INSURER" herein. 
          Pursuant to the Insurance and  Reimbursement Agreement, dated as of
          the Cut-Off Date (the "Insurance Agreement"), among the Certificate
          Insurer,   the  Depositor,  the   Seller  and  the   Servicer,  the
          Certificate Insurer  will  issue  a  financial  guaranty  insurance
          policy (the  "Policy") pursuant  to which  it will  irrevocably and
          unconditionally  guaranty, among  other  things,  payment  on  each
          Distribution Date to the Trustee for  the benefit of the Holders of
          each  Class  of  Offered Certificates  of  the  Guaranteed Interest
          Payment Amount and  the Guaranteed Principal  Payment Amount.   The
          terms  of the  Offered Certificates  and the  Agreement may  not be
          amended unless the Certificate Insurer has given  its prior written
          consent. 

          So long  as  there does  not  exist a  failure by  the  Certificate
          Insurer to make a required payment under the Policy (such  event, a
          "Certificate Insurer  Default"), the Certificate  Insurer will have
          the  right to  exercise all  rights of  the Holders of  the Offered
          Certificates  under the  Agreement  without  any  consent  of  such
          Holders, and  such Holders may  exercise such rights only  with the
          prior written consent of the Certificate Insurer except as provided
          in the Agreement.  

Servicing

          The Servicer will be responsible for servicing, managing and making
          collections  on  the   Loans.    The  Servicer  will   deposit  all
          collections  in respect  of  the  Home Equity  Loans  and/or   Home
          Improvement Contracts in  a Loan Group into  the related Collection
          Account as described  herein.  Not later  than the 18th day  of the
          month (or if  such 18th day  is not a  Business Day, the  preceding
          Business Day) of each Distribution Date (the "Determination Date"),
          the Trustee  will calculate  the amounts to  be paid,  as described
          herein, to the Certificateholders  on such Distribution Date.   See
          "DESCRIPTION  OF   THE  CERTIFICATES--Priority   of  Distributions"
          herein.  With respect to each Due Period, the Servicer will receive
          from  payments  in  respect  of  interest  on  the  Loans  actually
          received, a  portion of  such payments as  a monthly  servicing fee
          (the "Servicing  Fee")  in  the amount  of  ___% per  annum    (the
          "Servicing Fee  Rate") on  the Principal  Balance of each  Mortgage
          Loan as of the first day of each such Due Period.  See "DESCRIPTION
          OF   THE  CERTIFICATES--Servicing   Compensation  and   Payment  of
          Expenses" herein.   In certain limited circumstances,  the Servicer
          may  resign  or be  removed,  in  which  event either  the  Back-Up
          Servicer or a third-party servicer will be appointed as a successor
          Servicer.   See "DESCRIPTION  OF THE  CERTIFICATES--Certain Matters
          Regarding the Servicer" herein.

Monthly Advances

          The Servicer is required to remit to the Trustee no later  than the
          close  of   business  on  the  second  Business   Day  preceding  a
          Distribution  Date for deposit in the applicable Collection Account
          an amount equal to the sum of (a) interest accrued on each Mortgage
          Loan through the date on which the related monthly payment was  due
          (the "Due Date") but not received  by the Servicer as of the  close
          of business on the related Determination Date, net of the Servicing
          Fee and  (b) with respect to  each REO Property which  was acquired
          during or prior to the related  Due Period and as to which  a final
          disposition thereof did not occur during the related Due Period, an
          amount  equal to  the  excess, if  any,  of interest  for  the most
          recently ended Due Period on  the Principal Balance of the Mortgage
          Loan related to such REO Property at the related Loan Rate,  net of
          the  Servicing Fee,  over  the  net income  from  the REO  Property
          transferred to such  Collection Account for such  Distribution Date
          pursuant to the Agreement (the "Monthly Advance").  The Servicer is
          not required to make any Monthly Advances which it determines would
          be  nonrecoverable.   Such  Monthly Advances  by  the Servicer  are
          reimbursable  to the  Servicer subject  to  certain conditions  and
          restrictions.  See  "DESCRIPTION   OF  THE  CERTIFICATES--Advances"
          herein.

Prepayment Interest
Shortfalls

          Not  later  than the  second  Business  Day  prior to  the  related
          Distribution  Date,   the  Servicer  is required  to  remit to  the
          Trustee, up  to the amount otherwise payable to the Servicer as its
          aggregate  Servicing Fee  for the related  Due Period,  without any
          right of  reimbursement, an amount  equal to, with respect  to each
          Mortgage  Loan as  to  which  a principal  prepayment  in full  was
          received  from  the Mortgagor  during the  related Due  Period, the
          excess,  if any, of 30  days' interest on  the Principal Balance of
          such  Mortgage Loan at the Loan Rate  (or at such lower rate as may
          be in effect  for such Mortgage Loan because of  application of the
          Soldiers' and  Sailors' Civil Relief  Act of 1940, as  amended (the
          "Civil Relief Act"), or as a result of any reduction of the monthly
          payment  due on  such Mortgage  Loan  as a  result of  a bankruptcy
          proceeding  (a "Debt Service  Reduction")) minus the  Servicing Fee
          for such Mortgage Loan over the amount of interest actually paid by
          the  related Mortgagor in connection with such principal prepayment
          (with respect  to all such  Home Equity Loans and  Home Improvement
          Contracts, the "Prepayment Interest Shortfall").  

Optional Termination by
the Servicer

          On  any Distribution Date on which  the aggregate of the Loan Group
          Balances (the "Pool  Balance") is less than  ___ of the sum  of (i)
          the Pool  Balance as  of the  Cut-Off Date and  (ii) the  Principal
          Balance  of the Subsequent Loans as  of their respective Subsequent
          Cut-Off Dates,  the Servicer will  have the option to  purchase, in
          whole, the Home  Equity Loans, the  Home Improvement Contracts  and
          the  related REO  Property, if any,  remaining in  the Trust.   See


          "DESCRIPTION OF THE CERTIFICATES -- Termination; Retirement  of the
          Certificates" herein.

Optional Purchase of
Defaulted Loans

          The Servicer has the option, but is not obligated, to purchase from
          the Trust any Loan ___ days or  more delinquent at a purchase price
          equal  to the  outstanding  Principal  Balance as  of  the date  of
          purchase, plus the  greater of (i) all accrued  and unpaid interest
          on  such Principal  Balance  and  (ii) 30  days'  interest on  such
          Principal Balance, computed at the Loan Rate, plus all unreimbursed
          amounts owing to the Certificate  Insurer with interest thereon  at
          the rate referred to in  the Insurance Agreement.  See "DESCRIPTION
          OF THE CERTIFICATES--Optional Purchase of Defaulted Loans" herein.

Certain Material Federal
Tax Considerations

          For federal income tax purposes, an  election will be made to treat
          certain assets of  the Trust as a "real  estate mortgage investment
          conduit" (the "REMIC").   The Offered Certificates  will constitute
          "regular  interests"  in  a  REMIC  and will  be  treated  as  debt
          instruments of the  REMIC and as interests of the Trust for federal
          income tax purposes  with payment terms equivalent to  the terms of
          such Certificates.

          The Holders of the Offered Certificates will be required to include
          in  income interest  on such  Certificates in  accordance  with the
          accrual method  of accounting,  and the  Offered Certificates  may,
          depending on  their issue price,  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  Offered Certificates,  see "CERTAIN  MATERIAL
          FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus.


ERISA Considerations

          Fiduciaries of  employee benefit  plans subject to  Title I  of the
          Employee  Retirement  Income  Security  Act  of  1974,  as  amended
          ("ERISA"), should consider the ERISA fiduciary investment standards
          before  authorizing  an  investment  by   a  plan  in  the  Offered
          Certificates.  In addition,  fiduciaries of:  (i)  employee benefit
          plans subject to  Title I of ERISA, (ii) employee  benefit plans or
          other  retirement  arrangements  (including  individual  retirement
          accounts and certain  Keogh plans) which are not  subject to ERISA,
          but which are subject to Section 4975  of the Internal Revenue Code
          of  1986,  as  amended  (the  "Code"),  or (iii) any  entity  whose
          underlying assets are deemed to include plan assets by reason of  a
          plan or account investing in such entity (collectively, "Plan(s)"),
          should consult  with their  legal counsel  to determine  whether an
          investment in the Offered Certificates will cause the assets of the
          Trust ("Trust Assets") to be considered plan assets pursuant to the
          plan  asset regulations set forth in 29 C.F.R.  Section 2510.3-101,
          thereby subjecting  the Plan  to the  prohibited transaction  rules
          with respect to  the Trust Assets and  the Trustee and  Servicer to
          the  fiduciary investment standards  of ERISA, or  cause the excise
          tax provisions of  Section 4975 of the  Code to apply to  the Trust
          Assets, unless  some exemption granted  by the Department  of Labor
          applies to the  purchase, sale, transfer or holding  of the Offered
          Certificates.    One  such  exemption   is  Prohibited  Transaction
          Exemption  90-30, subject to  the satisfaction of  the requirements
          thereof.  See "ERISA CONSIDERATIONS" in the Prospectus.

Legal Investment


Considerations

          The  Offered Certificates  will  NOT constitute  "mortgage  related
          securities"  for   purposes  of   the  Secondary   Mortgage  Market
          Enhancement  Act of 1984 ("SMMEA").  Accordingly, many institutions
          with legal authority to  invest in comparably rated securities  may
          not be  legally authorized to  invest in the  Offered Certificates.
          See "LEGAL INVESTMENT" in the Prospectus.

Certificate Rating

          It  is  a  condition to  the  issuance  of  each Class  of  Offered
          Certificates that they  be rated not lower than _____ by Standard &
          Poor's, a division of The McGraw Hill Companies ("S&P") and _______
          Moody's  (each  a "Rating  Agency").   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.   In addition, a security rating does not address or assess
          the  frequency or  likelihood of  prepayments on  the Loans  or the
          degree to which such prepayments might differ from those originally
          anticipated.  A  rating also does not address  the possibility that
          holders of  the  Offered Certificates  might  suffer a  lower  than
          anticipated yield.   See  "RATINGS" and  "RISK FACTORS--Certificate
          Rating Is Not a Recommendation" herein.

                                 RISK FACTORS

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

     Trust  Is Only  Source  of Payment.   The  Offered  Certificates do  not
represent  an interest in,  or the obligation of,  the Depositor, the Seller,
the Servicer, the Trustee or any of their respective affiliates.  The Offered
Certificates will  be  payable solely  from  the Trust.    There will  be  no
recourse to the Depositor, the Seller, the Servicer, the Trustee or any other
person for any failure to  receive distributions on the Offered Certificates.
Consequently, Holders  of  the Offered  Certificates  must rely  solely  upon
payments with  respect to the  Loans and  the other  assets constituting  the
Trust,  including any  amounts  available  pursuant to  the  Policy, for  the
payment  of principal  of and  interest on  such  Certificates.   Neither the
Offered  Certificates  nor  the  Loans  are  insured  or  guaranteed  by  any
government agency or instrumentality.

     Second Mortgages Include  Additional Risks.   Approximately  __% of  the
Home  Equity Loans and approximately __% of the Home Improvement Contracts by
aggregate  principal  balance are  secured  by  second  mortgages, which  are
subordinate  to the  rights of  the mortgagee  under the  senior mortgage  or
mortgages encumbering  the related  Mortgaged Property  ("First Liens"),  the
proceeds  from   any  foreclosure,  liquidation,  insurance  or  condemnation
proceedings  will be  available to  satisfy the  outstanding balance  of such
junior mortgage only  to the extent that  the claims of the  mortgagees under
such  First  Liens  have  been  satisfied  in  full,  including  any  related
foreclosure costs.  In addition, a junior  mortgagee may not foreclose on the
Mortgaged Property securing a junior mortgage unless it forecloses subject to
the First Liens, in  which case it must  either pay the entire amount  due on
the First Liens to the mortgagees thereof at or prior to the foreclosure sale
or undertake the obligation to make payments  on the First Liens in the event
the mortgagor  is in default thereunder.  The Trust  will not have any source
of funds to satisfy  the First Liens or  make payments due to the  mortgagees
thereof.   In addition, approximately  __% of the Home  Improvement Contracts
are secured by purchase money security interests and approximately __% of the
Home Improvement Contracts are unsecured.

     Liquidation expenses  with respect  to defaulted mortgage  loans do  not
vary directly with the outstanding principal balance  of the loan at the time
of default.   Therefore,  assuming that  a servicer  took the  same steps  in
realizing  upon a  defaulted home  equity loan  or home  improvement contract
having a  small remaining  principal balance  as it  would in  the case of  a
defaulted  mortgage  loan  having  a larger  principal  balance,  the  amount
realized after expenses  of liquidation would be  smaller as a percentage  of
the outstanding principal balance of the smaller mortgage loan  than would be
the  case with  a larger  loan.   Because  the average  outstanding principal
balances of  the Loans  are small  relative to  the size  of the  loans in  a
typical pool of conventional first mortgages, realizations net of liquidation
expenses on  defaulted  Loans may  also be  smaller as  a  percentage of  the
principal  amount of  the Loans  than would  be the  case with  respect to  a
typical pool of conventional first mortgage loans.

     There  are several  factors that  could  adversely affect  the value  of
Mortgaged  Properties  such  that  the  outstanding  balance  of  the related
Mortgage  Loan,  together  with   any  senior  financing  on  the   Mortgaged
Properties,  would equal  or exceed  the value  of the  Mortgaged Properties.
Among the  factors that  could adversely affect  the value  of the  Mortgaged
Properties are  an overall decline in  the residential real  estate market in
the areas  in which the Mortgaged Properties are located  or a decline in the
general  condition of  the Mortgaged  Properties as  a result  of failure  of
borrowers  to maintain  adequately  the Mortgaged  Properties  or of  natural
disasters that are not necessarily  covered by insurance, such as earthquakes
and floods.  Any such decline could extinguish the value of a junior interest
in Mortgaged Property before having any effect on the related senior interest
therein.   If  such  a decline  occurs, the  actual  rates of  delinquencies,
foreclosure  and  losses on  the  junior  Loans could  be  higher  than those
currently experienced in the mortgage lending industry in general.

     Prepayments May Fluctuate.  All of the Loans may be  prepaid in whole or
in part  at any time without penalty.  Home equity loans and home improvement
contracts, such as  the Home Equity Loans and the  Home Improvement Contracts
have been originated in significant volume only during the past few years and
the Depositor is not aware of any publicly available studies or statistics on
the rate of prepayment of such loans.  Generally,  home equity loans and home
improvement contracts are  not viewed  by borrowers  as permanent  financing.
Accordingly, the  Home Equity  Loans and the  Home Improvement  Contracts may
experience  a  higher  rate  of  prepayment  than  traditional  loans.    The
prepayment experience  of the  Trust may  be affected  by a  wide variety  of
factors,  including   general  economic   conditions,  interest   rates,  the
availability of alternative financing and  homeowner mobility.  In  addition,
all of the Loans contain due-on-sale provisions and the Servicer is obligated
to  enforce such  provisions  unless  such enforcement  is  not permitted  by
applicable law.

     The  rate  of  prepayments  of  conventional  housing  loans  and  other
receivables  has  fluctuated significantly  in  recent  years.   In  general,
however,  if prevailing interest rates  fall significantly below the interest
rates on the Loans, such  loans are likely to prepay at rates  higher than if
prevailing interest rates remain at or above the interest rates borne by such
loans.  

     Payments on the Loans May Vary.  When  a principal prepayment in full is
made on  a Mortgage Loan,  the Mortgagor is  charged interest only  up to the
date of such prepayment,  instead of for a full  month.  In addition, all  of
the fixed rate Loans are Simple Interest Loans pursuant to which  interest is
computed and charged to the Mortgagor on the outstanding principal balance of
the related  Mortgage Loan based  on the number  of days elapsed  between the
date through which interest was last paid on the Mortgage Loan to  receipt of
the  Mortgagor's most  current  payment,  and the  portions  of each  monthly
payment that  are allocated to  interest and principal are  adjusted based on
the actual  amount of interest charged on such  basis.  Consequently, if less
than a full month has elapsed between the  interest paid to date and the next
payment on a  Simple Interest Loan, the  amount of interest actually  paid by
the Mortgagor  will be  less than a  full month's  interest on  the principal
balance of such  Mortgage Loan.   Conversely, if more than  a full month  has
elapsed between payments  on a Simple  Interest Loan, the amount  of interest
actually paid  by the Mortgagor will be greater  than a full month's interest
on the principal balance of such Mortgage Loan.

     Each ARM will be serviced as an Actuarial Loan.  Actuarial Loans provide
that interest  is charged to  each related  Mortgagor, and  payments are  due
therefrom, as of a scheduled day  in each month that is fixed at  the time of
origination.   Scheduled monthly payments by a Mortgagor on an Actuarial Loan
either earlier or later than the scheduled  due date therefor will not affect
the  amortization schedule  or the  relative application  of such  payment to
principal and interest.

     Balloon  Loans May Adversely Affect Distributions.  Approximately _____%
by aggregate  Principal Balance  as of the  Cutoff Date  of the  Initial Home
Equity Loans in  Loan Group  One and  approximately __% of  the Initial  Home
Improvement  Contracts  in Loan  Group  Two  have  original terms  to  stated
maturity of  up to ___  years and amortization  schedules of up to  ___ years
("Balloon Loans"), leaving  a substantial payment due at  the stated maturity
(each, a "Balloon  Payment").  The ability of a Mortgagor/Borrower to repay a
Balloon    Loan    at    maturity   frequently    will    depend    on   such
Mortgagor's/Borrower's  ability to refinance the  Mortgage Loan.  The ability
of a Mortgagor/Borrower to refinance such a Mortgage Loan will be affected by
a number  of factors, including the level of  available mortgage rates at the
time, the value of the related Mortgaged Property, the Mortgagor's/Borrower's
equity  in the  related Mortgaged  Property, the  financial condition  of the
Mortgagor/Borrower, the tax laws and general economic conditions at the time.

     Although a low interest rate environment may facilitate  the refinancing
of a Balloon  Payment, the receipt and reinvestment  by Certificateholders of
the proceeds in  such an  environment may  produce a lower  return than  that
previously  received in respect of the related  Mortgage Loan.  Conversely, a
high  interest  rate   environment  may  make  it  more   difficult  for  the
Mortgagor/Borrower   to  accomplish   a  refinancing   and   may  result   in
delinquencies or  defaults.  None of the  Depositor, the Seller, the Servicer
or the  Trustee will be obligated to provide  funds to refinance any Mortgage
Loan.

     The Pre-Funding  May  Adversely Affect  Investment.   If  the  principal
amount of eligible Loans available during the Pre-Funding Period is less than
_____%  of   the  original  Pre-Funded   Amount,  the  Depositor   will  have
insufficient  Loans to  sell to the  Trust on the  Subsequent Transfer Dates,
thereby  resulting in  prepayments of  principal to  Holders of  one  or more
Classes of Offered Certificates as described herein.  

     Each Subsequent Mortgage Loan must satisfy  the eligibility criteria set
forth in  the Agreement.   However,  Subsequent  Loans may  be originated  or
purchased by the Seller using credit criteria different from those which were
applied  to  the Initial  Loans and  may  be of  a different  credit quality.
Therefore, following the  transfer of Subsequent Loans  to a Loan Group,  the
aggregate characteristics of the Loans then held by the Trust as part of such
Loan Group may vary from those of the Initial Loans in such Loan Group.

     The  ability  of the  Trust to  invest  in Subsequent  Loans  is largely
dependent  upon whether  the Seller  is able  to originate  or purchase  home
equity loans,  home improvement  installment sales  contracts or  installment
loan agreements  which meet the requirements for  transfer to the Trust under
the Agreement.   The  ability of  the Seller  to originate  or purchase  such
mortgage loans  is affected  by a  variety of  social  and economic  factors.
Economic  factors include interest  rates, unemployment  levels, the  rate of
inflation and consumer perception of economic conditions generally.

     Underwriting Standards  May Affect  Performance.   As described  herein,
_____________'s  underwriting  standards generally  are  less  stringent than
those of FNMA  or FHLMC with  respect to a  borrower's credit history and  in
certain other  respects.  A borrower's  past credit history may  not preclude
__________  from  making  a  loan; however,  it  will  reduce  the  size (and
consequently the Combined  Loan-to-Value Ratio) of the  loan that ___________
is willing  to make.  As a result of this approach to underwriting, the Loans
in  the Trust  may experience  higher  rates of  delinquencies, defaults  and
foreclosures than mortgage loans underwritten in a more traditional manner.

     Geographic    Concentration    May   Adversely    Affect    Performance.
Approximately _____% and _____% (by Principal Balance as of the Cutoff  Date)
of  the Initial  Home Equity  Loans in  Loan Group  One and the  Initial Home
Improvement  Contracts  in  Loan  Group  Two, respectively,  are  secured  by
Mortgaged Properties  located in   .   To the extent  that the    region  has
experienced or  may experience  in the future  weaker economic  conditions or
greater  rates  of decline  in  real estate  values  than  the United  States
generally,  such a concentration of  the Loans may  be expected to exacerbate
the foregoing risks.   The Depositor can  neither quantify the impact  of any
recent property  value declines  on the  Loans nor  predict whether,  to what
extent or for how long such declines may continue.

     Book-Entry Registration May Affect  Liquidity.  Issuance of  the Offered
Certificates in book-entry form may reduce the liquidity of such Certificates
in the secondary trading  market since investors may be unwilling to purchase
Offered Certificates for which they cannot obtain physical certificates.

     Since transactions in  the Offered Certificates will, in  most cases, be
able to  be effected  only  through Participants,  Indirect Participants  and
certain  banks, the  ability of  a  Certificate Owner  to  pledge an  Offered
Certificate to persons or entities that do not participate in the DTC system,
or otherwise to take  actions in respect of such certificate,  may be limited
due to lack of a physical certificate representing the Certificates.

     Certificate  Owners  may experience  some  delay  in  their  receipt  of
distributions of interest on and  principal of the Offered Certificates since
distributions may be required  to be forwarded by the Trustee  to DTC and, in
such  a  case, DTC  will  be required  to  credit such  distributions  to the
accounts of its Participants which thereafter will be required to credit them
to  the  accounts  of the  applicable  Class  of  owners either  directly  or
indirectly   through  Indirect  Participants.     See  "DESCRIPTION   OF  THE
CERTIFICATES--Book-Entry Registration" herein.

     Certificate  Rating Is Not A Recommendation.   The rating of the Offered
Certificates will depend primarily on an assessment by the Rating Agencies of
the  Home  Equity   Loans  and  Home  Improvement  Contracts   and  upon  the
claims-paying ability of the  Certificate Insurer.  Any reduction in a rating
assigned to  the claims-paying ability  of the Certificate Insurer  below the
rating initially given to the Offered Certificates may  result in a reduction
in the rating of such Certificates.  The rating by the Rating Agencies of the
Offered  Certificates is not a  recommendation to purchase,  hold or sell the
Offered  Certificates, inasmuch  as such  rating does  not comment as  to the
market price or suitability for a particular investor.  There is no assurance
that the ratings will  remain in place for  any given period of time  or that
the ratings will not be lowered or withdrawn by the Rating Agencies.

                           DESCRIPTION OF THE LOANS

GENERAL

     The Initial Loans were, and any Subsequent Loans will be,  originated by
the Seller or  an affiliate in accordance  with the policies set  forth under
"_________'S  HOME EQUITY  AND HOME  IMPROVEMENT LOAN  PROGRAM."  All  of the
Initial  Loans are,  and  all Subsequent  Loans will  be,  home equity  loans
bearing fixed or  adjustable interest rates (the "Loan  Rates") and evidenced
by  promissory  notes (the  "Mortgage  Notes")  secured  by deeds  of  trust,
security deeds or mortgages on Mortgaged Properties.

     The Loans are  secured by either first  or second mortgages or  deeds of
trust  on  Mortgaged Properties  located  in  _____  states.   The  Mortgaged
Properties securing  the  Loans  consist primarily  of  one-  to  four-family
residential or mixed-use properties including townhouses and individual units


in condominiums and planned unit  developments.  The Mortgaged Properties may
be owner-occupied (which  includes second and  vacation homes) and  non-owner
occupied investment  properties.  Certain  of the Home  Improvement Contracts
are unsecured or  secured by purchase  money security  interests in the  home
improvements financed thereby.

     Certain Mortgage  Loans (including Subsequent  Loans, if any) will  be a
Simple Interest Loan bearing interest at a fixed rate.   Certain of the Loans
will  have  original  terms  to  stated  maturity  of  up  to  __  years  and
amortization  schedules  of up  to  __  years  ("Balloon Loans"),  leaving  a
substantial payment due at the stated maturity (each, a "Balloon Payment").

     Certain other Mortgage Loans (including  Subsequent Loans, if any)  will
bear interest at  an adjustable  rate and  will be serviced  as an  Actuarial
Loan.   The Loan Rate borne by each  ARM is subject to adjustment ___________
on the date set forth in the related Mortgage Note (each, a "Change Date") to
equal the sum  of (i) the  weekly average yield  on U.S. Treasury  securities
adjusted to a constant maturity of one year, as made available by the Federal
Reserve Board  as of the date __ days before  the applicable Change Date (the
"Index") and (ii) the  number of basis points set forth in such Mortgage Note
(the "Gross Margin"),  subject to rounding and to the effects of the Periodic
Cap,  the applicable  Lifetime Cap and  the applicable  Lifetime Floor.   The
"Periodic Cap" limits  changes in the Loan  Rate for each ARM  on each Change
Date to ___ basis points.  The  "Lifetime Cap" is the maximum Loan Rate  that
may  be borne by  an ARM over  its life and  is equal  to the sum  of (i) the
initial Loan Rate  for such  ARM and (ii)  ___ basis points.   The  "Lifetime
Floor" is the minimum Loan Rate that may be borne by an ARM over its life and
is equal to the initial  Loan Rate for such ARM.  The ARMs do not provide for
negative amortization.

STATISTICAL INFORMATION

     Set forth below is certain summary statistical information regarding the
Initial Loans expected to be included  in their respective Loan Groups as  of
the Closing Date.  All such information is approximate and is given as of the
Cutoff Date.  More detailed statistical information is set  forth in Appendix
A.  Prior  to the Closing  Date, Loans may be  removed from their  respective
Loan Groups  and other  Loans  may be  substituted  therefor.   In  addition,
regularly  scheduled payments  on  the  Loans will  affect  the balances  and
percentages  set forth below and in  Appendix A, and Loans  may be prepaid at
any time.  As a result,  certain characteristics of the Loans in one  or both
Loan Groups may vary from the characteristics set forth below and in Appendix
A as of the Cutoff Date.

     HOME EQUITY LOANS -- LOAN GROUP ONE.  With  respect to the Initial Group
One Home Equity Loans  as of the Cutoff Date:  the  Principal Balances ranged
from   $________  to  $____________;   the  average  Principal   Balance  was
$__________; the Loan Rates ranged from ____% to ____%; the weighted  average
Loan Rate was ______%; the original Combined Loan-to-Value Ratios ranged from
___% to ___%; the weighted  average original Combined Loan-to-Value Ratio was
______%; the remaining  terms to stated maturity of the  Balloon Loans ranged
from ___ months to ____ months; the weighted average remaining term to stated
maturity  of the  Balloon Loans was  _______ months;  the remaining  terms to
stated  maturity of  the  non-Balloon Loans  ranged  from ___  months  to ___
months; the weighted  average remaining term to  stated maturity of  the non-
Balloon Loans  was ____ months;  approximately _____%  of the Group  One Home
Equity Loans are  Balloon Loans; the  number of  months since funding  ranged
from __  months to ___  months; the weighted  average number of  months since
funding was ____ months; and no more than ____% of the Initial Group One Home
Equity  Loans will  be secured  by Mortgaged  Properties  located in  any one
postal zip code area.

     HOME IMPROVEMENT  CONTRACTS  -- LOAN  GROUP TWO.   With  respect to  the
Initial  Group Two  Home Improvement Contracts  as of  the Cutoff Date:   the
Principal Balances ranged from $_________ to $________; the average Principal
Balance  was  $________;  the  current  Loan Rates  ranged  from  ______%  to
_______%; the  weighted average current  Loan Rate was ______%;  the original
Combined  Loan-to-Value  Ratios  ranged  from ____%  to  ____%;  the weighted
average original  Combined Loan-to-Value Ratio was ___%;  the remaining terms
to stated maturity ranged from ___ months to ___ months; the weighted average
remaining term  to stated  maturity was  _____ months; the  number of  months
since funding ranged from __ months to __ months; the weighted average number
of months since funding was ___  months; the Gross Margins ranged from  ____%
to  ______%; the  weighted average  Gross  Margin was  ______%; the  Lifetime
Floors ranged from ____% to ______%; the weighted average Lifetime  Floor was
______%; the  Lifetime Caps  ranged from ______%  to ________%;  the weighted
average Lifetime Cap was _____%; the weighted average number of months to the
next Change  Date was ______  months; and no  more than ____%  of the Initial
Group Two  Home Improvement  Contracts are  secured  by Mortgaged  Properties
located in any one postal zip code area.

SUBSEQUENT LOANS

     The Depositor expects to  sell Subsequent Loans to the  Trust during the
Pre-Funding Period for  inclusion in the applicable Loan Group.  The purchase
price for each Subsequent Mortgage  Loan will equal the outstanding principal
balance  thereof as of the opening of business  on the first day of the month
in which such Subsequent Mortgage Loan  is transferred to the Trust (each,  a
"Subsequent Cut-Off Date") and will be paid by withdrawal of funds on deposit
in  the Pre-Funding  Account allocated  to the  applicable  Loan Group.   The
Subsequent  Loans will have been originated more  recently than, and may have
other characteristics which differ from,  the Loans initially included in the
respective Loan Groups.  As a result,  following any sale of Subsequent Loans
to  the Trust,  the description  of the  Loan Groups  set forth above  and in
Appendix A may not accurately reflect the characteristics of all of the Loans
and Subsequent Loans in such Loan Groups.  However, the Subsequent Loans must
conform to  the representations  and warranties set  forth in  the Agreement.
Following the end of  the Pre-Funding Period, the Depositor expects  that the
Loans (including Subsequent Loans) in Loan Group  One and Loan Group Two will
have the following approximate characteristics.

LOAN GROUP ONE


<TABLE>
<CAPTION>

    <S>                                                                                          <C>            

     Average Unpaid Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least $______
     Weighted Average Loan Rate   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  _____% - _____%
     Weighted Average Remaining Term to Stated Maturity   . . . . . . . . . . . . . . . . . . .    __ months - __ months
     Weighted Average Original Combined Loan-to-Value Ratio   . . . . . . . . . . . . . . . . . .  not more than __%
     Weighted Average Loan Age  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  0 month - __ month
     Loans Secured by Primary Residences  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least __%
     Single Family Detached   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least __%
     State Distribution
       ________   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%
       ________   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%
       ________   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%
       Any other individual state   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%

</TABLE>


LOAN GROUP TWO

<TABLE>
<CAPTION>

     <S>                                                                                          <C>
     Average Unpaid Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least $______
     Weighted Average Initial Loan Rate   . . . . . . . . . . . . . . . . . . . . . . . . . . . .  _____% - _____%
     Weighted Average Remaining Term to Stated Maturity   . . . . . . . . . . . . . . . . . . .    __ months - __ months
     Weighted Average Original Combined Loan-to-Value Ratio   . . . . . . . . . . . . . . . . . .  not more than __%
     Weighted Average Loan Age  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  0 month - __ months
     Weighted Average Gross Martin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least __%
     Loans Secured by Primary Residences  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least __%
     Single Family Detached   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  at least __%
     State Distribution
       ________   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%
       ________   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%
       Any other individual state   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  not more than __%

</TABLE>


                         THE SELLER AND THE SERVICER

     _____________ (the  "Seller") is  a ____________  which originates  home
equity  loans, home improvement  installment sales contracts  and installment
loan agreements secured by subordinate liens primarily on one- to four-family
residential and  mixed use  properties, including  townhouses and  individual
units in condominiums and planned unit developments.  The Seller conducts its
business directly and through ____ affiliated companies.

     For the three fiscal years ended ______________, the Seller funded $____
million,  $___ million and  $____ million,  respectively, of  mortgage loans.
For the three months ended ___________, the Seller funded approximately $____
million of mortgage loans.  

     As  of _________,  the  Seller  had approximately  ___  employees.   The
principal  offices of the  Seller are located  at __________________________.
Its telephone number is ____________.


                HOME EQUITY AND HOME IMPROVEMENT LOAN PROGRAM

GENERAL

     One  of  the  Seller's products  is  a  closed  end,  fixed rate,  fully
amortizing mortgage loan with an original term to maturity of ___ years.  The
Seller also offers  fixed-rate fully-amortizing mortgage loans  with original
terms to maturity of  ___________ and __ years and fixed  rate mortgage loans
with  original terms  to  maturity of  __  or __  years  and an  amortization
schedule of up to __ years or an original term to maturity of  up to __ years
and an  amortization schedule  of up to  __ years.   The  Seller also  offers
closed  end, adjustable rate,  fully-amortizing mortgage loans  with original
terms to maturity of either  __ or __ years.   Each adjustable rate  mortgage
loan provides for  annual adjustments based  on changes in  the level of  the
Index, subject to rounding, the Periodic  Cap and the applicable Lifetime Cap
and the applicable Lifetime Floor.  

     In most  instances, the Seller's  mortgage loans are  non-purchase money
mortgages secured  by first or second  liens on owner-occupied  one- to four-
family  residential  and  mixed-use  properties,   including  townhouses  and
individual  units in  condominiums and  planned  unit developments.   In  the
fiscal  year ended  ____________ and  the three  months ended  _____________,
approximately  ____%  and   _____%,  respectively,  of  the   mortgage  loans
originated  by the  Seller were  secured by owner  occupied residences.   The
Seller  also  makes  mortgage  loans  secured by  first  or  second  liens on
residential rental properties or vacation properties.

     (ALL  OF THE  SELLER'S FIXED  RATE  MORTGAGE LOANS  ARE SIMPLE  INTEREST
LOANS.)  A Simple Interest Loan provides  for a series of substantially equal
monthly payments  which, if  paid when  due, will fully  amortize the  amount
financed by the scheduled  maturity date.  Each  monthly payment includes  an
installment of interest  which is calculated on the basis  of the outstanding
principal balance of the mortgage loan multiplied by the stated Loan Rate and
further  multiplied by a  fraction, the numerator  of which is  the number of
days in the period  elapsed since the preceding payment of  interest was made
and the denominator of which is  the number of days in the annual  period for
which interest accrues on such loan.  As payments are received under a Simple
Interest Loan, the  amount received is applied  first to interest accrued  to
the date of payment and the balance is applied to reduce the unpaid principal
balance.  Accordingly,  if a borrower pays  a fixed monthly installment  on a
Simple Interest  Loan before  its  scheduled due  date,  the portion  of  the
payment allocable to interest  for the period since the preceding payment was
made will  be less  than it  would have  been had  the payment  been made  as
scheduled, and  the  portion of  the  payment applied  to reduce  the  unpaid
principal balance will be correspondingly greater.  Conversely, if a borrower
pays  the fixed monthly installment after the scheduled due date, the portion
of the payment allocable to interest will be greater, and the amortization of
the unpaid principal balance will be correspondingly less.

     All of the  Seller's mortgage loans may  be prepaid by the  borrowers in
whole or in part at  any time without penalty.  Late charges  are assessed on
loans for which payments are  made after applicable grace periods established
by federal and state laws.   None of the Seller's mortgage loans  are insured
or guaranteed  by any  governmental agency or  instrumentality, and  none are
covered by primary mortgage guaranty insurance policies.

UNDERWRITING PROCEDURES

     The   following  is  a   description  of  the   underwriting  procedures
customarily employed by the Seller with respect  to fixed rate and adjustable
rate  mortgage  loans,  home  improvement  installment  sales  contracts  and
installment loan agreements secured by first or second liens on one- to four-
family residential properties,  including townhouses and individual  units in
condominiums  and planned  unit  developments.    The  Seller's  underwriting
process, which is  centralized at its corporate headquarters,  is intended to
assess the  applicant's credit standing  and repayment ability and  the value
and adequacy of  the real property  security as collateral  for the  proposed
loan.   The Seller considers itself  to be a  credit lender as opposed  to an
equity lender, focusing primarily  on the borrower's ability and  willingness
to repay, and only secondarily on the potential value of the  collateral upon
foreclosure,  in  determining whether  or  not  to make  a  mortgage  or home
improvement loan.  As of ___________, the Seller employed  ____ loan officers
and ___  underwriters.  Underwriters  are primarily promoted from  within the
Seller on a selective basis in order to maintain the quality and integrity of
the  Seller's business  philosophy.   All underwriters  receive fixed  annual
salaries which are not based on underwriting volume.

     The  application process  generally  is conducted  by  telephone.   Each
applicant for  a mortgage or home improvement loan  is required to supply the
information necessary to complete an application  which lists the applicant's
liabilities, income, credit and employment history and other  demographic and
personal   information.    If   the  information  in   the  loan  application
demonstrates  that the  applicant has  sufficient  income and  that there  is
sufficient equity in the real property to justify making a mortgage loan, the
loan officer  will conduct a  further credit investigation of  the applicant.
This investigation  includes obtaining  and reviewing  an independent  credit
bureau report on the credit history of the applicant in order to evaluate the
applicant's  ability  to  repay.     The  credit  report  typically  contains
information relating to  such matters as credit history  with local merchants
and   lenders,  installment  debt  payments  and   any  record  of  defaults,
bankruptcy,  collateral repossessions,  suits  or  judgments.    Any  adverse
information  contained  in the  credit  report  must  be acceptable  (and  if
requested, explained) to the loan officer.

     Based on the  information obtained from the applicant,  the loan officer
advises the  applicant of the loan program for which the applicant qualifies.
Upon gaining the  agreement of  the applicant, the  loan officer submits  the
application  to  the  underwriting   department  for  further  review.     An
underwriter  will then  evaluate  the submission  in accordance  with certain
established  guidelines.   The underwriter  will  either approve,  reject, or
amend the loan request based on the information submitted in the application.
If  the applicant  accepts the  amendment, the  underwriter will  approve the
amended loan application.

     The application is then further processed to verify the  accuracy of the
information  therein.  Verification  may take the  form of written  or verbal
communication with the  applicant's employer or recent pay  stubs and current
W-2 forms supplied by the applicant.  Income tax returns also may be obtained
and reviewed.  Self-employed borrowers generally are required to have been in
business for at  least two years and  must provide signed federal  income tax
returns, including all schedules thereto, for the past two tax years, and may
be required to  furnish personal and business financial  statements if deemed
necessary by the underwriter.

     In  certain  circumstances, the  Seller may  not be  able to  verify the
income  claimed on the application but  is able to document adequate cashflow
to  support  the   loan  for  which  the  application  was  made.    In  such
circumstances, the permitted  combined loan-to-value ratio will  be less than
otherwise would be the case.  Approximately ____% (by Principal Balance as of
the Statistical  Calculation Date) of the  Initial Home Equity Loans  in Loan
Group One and approximately __%  (by Principal Balance as of the  Statistical
Calculation Date) of the Initial Home Improvement Contracts in Loan Group Two
were underwritten using such alternative approach to income verification. 

     If there is a senior mortgage on the property to be used as security for
the mortgage or  home improvement loan, the  loan officer also evaluates  the
type and  outstanding balance of  the senior  mortgage loan  and its  payment
history.  The  Seller obtains a  credit reference on  the senior mortgage  by
using  either credit bureau information, telephone verification, the year-end
senior mortgage statement,  canceled checks or written verification  from the
senior mortgagee.  

     In every instance,  the property securing a  loan made by the  Seller is
appraised and title insurance acquired before the loan is closed.  The Seller
requires appraisals on  all properties that will secure its mortgage and home
improvement loans.   Such appraisals  are conducted by  approved, independent
third-party appraisers who  are paid a  fee by  the applicant, regardless  of
whether the application  for a loan is approved.  All appraisals are required
to  be on forms  approved by FNMA  or FHLMC.   The Seller  obtains a lender's
title insurance  policy or binder, or  other assurance of  title customary in
the relevant  jurisdiction.   Homeowners' insurance  coverage is  required on
every  property  securing  a  home  equity  loan  or  home  improvement  loan
originated  by   the  Seller.    Necessary  coverage   and  mortgagee  clause
endorsements  are acquired  and monitored  by the loan  servicing department.
Forced-placed policies are acquired for  properties in which the borrower has
allowed coverage to lapse.

     After  obtaining   all  applicable   employment,  credit   and  property
information,  the Seller determines whether sufficient unencumbered equity in
the  property exists  and  whether the  prospective  borrower has  sufficient
monthly income available to support the payments of principal and interest on
the mortgage  loan and/or  home improvement  loan in  addition to any  senior
mortgage loan payments  (including any escrows for property  taxes and hazard
insurance premiums) and other monthly credit obligations.  The Seller applies
the "debt-to-gross  income ratio" which is the  ratio of the borrower's total
monthly  payments on  all outstanding  debt (including the  new loan)  to the
borrower's gross verifiable  monthly income.  The debt-to-gross  income ratio
generally may not exceed __%.  For ARMs, such ratios generally are calculated
using the "fully indexed" rate (i.e., the sum of the applicable Index and the
related Gross Margin).  In addition, the maximum Combined Loan-to-Value Ratio
of  any mortgage loan  may not exceed __%  and may be  reduced depending on a
number of  factors, including the  applicant's credit history  and employment
status.

     Any  exceptions to  the underwriting  policies  may be  approved by  the
manager  of  the  underwriting  department.    The  factors  considered  when
determining if an  exception to the general underwriting  standards should be
made include: the  quality of the property,  how long the borrower  has owned
the  property, the  amount  of  disposable income,  the  type  and length  of
employment, the credit history, the current and pending debt obligations, the
payment habits and the status of past and currently existing mortgages.

     When an application is approved, a mortgage and/or home improvement loan
is completed by signing the applicable loan documents, including a promissory
note and mortgage.   All loans are  closed by approved attorneys.   Following
the three  business day rescission  period required by the  federal Truth-in-
Lending Act, a  loan is fully funded.   Scheduled repayment of  principal and
interest on  such loan  generally begins  one  month from  the date  interest
starts to accrue.  After a mortgage or home improvement loan is underwritten,
approved and funded, the loan package is reviewed by an employee.  

REFINANCING POLICY

     Where the Seller believes that  borrowers having existing loans with the
Seller are likely  to refinance such  loans due to  interest rate changes  or
other reasons, the Seller actively  attempts to retain such borrowers through
solicitations  of  such  borrowers  to  refinance  with  the  Seller.    Such
refinancings generate fee  and servicing income  for the Seller.   Since  the
solicited  borrowers may  refinance their  existing  loans in  any case,  the
Seller believes that  this practice will be unlikely to affect the prepayment
experience of the mortgage loans in a material respect.  The Seller also  has
solicited its borrowers  who are  in good  standing to  apply for  additional
loans, consistent with its origination standards where deemed appropriate.


SERVICING OF HOME EQUITY AND HOME IMPROVEMENT LOANS

     The Servicer   has established  standard policies for the  servicing and
collection of the  mortgage and home improvement loans.   Servicing includes,
but is not  limited to, post-origination  loan processing, customer  service,
collections, remittance processing and liquidations.

     The  Servicer  sends a  monthly  statement  to  each of  its  borrowers.
Collection procedures  vary somewhat depending  on whether a late  payment is
the first  payment due under the loan.  If  the first payment is not received
on  or prior  to the due  date, an  initial phone call  is made  on the first
business day after the due date.  Phone calls continue on a daily basis until
contact is made. A "Friendly Reminder Letter" is sent on the  second business
day after the due date.  If no contact is made with the borrower by the _____
day after the due date, a  "Pre-foreclosure Letter" is sent, and a  qualified
outside agency is  used to inspect the  property.  On  the _____ day after  a
first  payment default a  Notice of  Default is sent  to the  borrower.  This
letter  indicates   an  intent  to   accelerate  the  loan   if  satisfactory
arrangements are not made within ten days.

     If the delinquency relates to a due date other than the
first due date, a Friendly Reminder Letter is sent on the second business day
after the due date.  On the _____ day after the due  date, telephone calls to
the  borrower begin  and  telephone calls  continue on  a  daily basis  until
payment is received or contact is made.  In addition, a series of mailings is
made  depending  on the  customer's payment  history.   On  the _____  day of
delinquency a Notice of Default is sent.  A qualified outside agency  is used
to conduct an interview with the borrower and the property is inspected.

     Accounts which are __  days past due without a specific  arrangement for
repayment will  be sent  a Notice of  Intent to  Foreclosure which  gives the
customer _____  days in which to respond.  On the _____ day of delinquency, a
determination  whether to  foreclose is  made.   If  the Servicer  decides to
foreclose, the  necessary documentation is  sent to an approved  attorney who
then sends the borrower an acceleration  letter allowing the borrower __ days
to reinstate  the mortgage.   When foreclosure  proceedings are  initiated, a
third party  appraiser completes  a drive-by evaluation  of the  property and
obtains comparable  sales prices  and listings  in  the area.   In  addition,
homeowner's  insurance is  verified and  the status  of senior  mortgages and
property  taxes is  checked.   Subject  to applicable  state  law, all  legal
expenses are assessed  to the account  and become  the responsibility of  the
borrower.

     Regulations and practices regarding the liquidation of properties (e.g.,
foreclosure) and  the rights  of the  borrower in  default vary greatly  from
state to state.  The Servicer will decide that liquidation is the appropriate
course of action  only if  a delinquency  cannot otherwise be  cured. If  the
Servicer determines  that purchasing a  property securing a mortgage  or home
improvement loan will minimize the  loss associated with such defaulted loan,
the  Servicer may bid at  the foreclosure sale for  such property or accept a
deed in lieu of foreclosure.

     Servicing and collection  practices may change  over time in  accordance
with, among  other things, the  Servicer's business judgment, changes  in the
portfolio and applicable laws and regulations.  Any realization from the sale
of foreclosed property  is taken  as recovery.   After the Servicer  acquires
title to a  mortgaged property by foreclosure or deed in lieu of foreclosure,
an approved realtor is selected to list and advertise the property.

     The  Servicer  may not  foreclose  on  the  property securing  a  junior
mortgage or home  improvement loan unless it forecloses subject to all senior
mortgages.  If any senior mortgage loan is in default after the Servicer  has
initiated its  foreclosure actions,  the Servicer may  advance funds  to keep
such  senior mortgage loan current until  such time as the Servicer satisfies
such senior  mortgage loan.   Such amounts  are added to  the balance  of the
mortgage or home improvement loan.  In the event that foreclosure proceedings
have been instituted  on any senior mortgage  prior to the initiation  of the
Servicer's foreclosure action,  the Servicer will  either satisfy the  senior
mortgage  loan at the  time of the  foreclosure sale or take  other action to
protect its interest in the related property.

DELINQUENCY AND LOSS EXPERIENCE

     The following tables  set forth the delinquency and  loss experience for
each of  the periods shown  for the Servicer's  portfolio of home  equity and
home improvement lines of credit.  The Servicer believes that there have been
no  material trends  or  anomalies  in the  historical  delinquency and  loss
experience as represented in  the following tables.   The information in  the
tables below has not  been adjusted to eliminate the effect  of the growth in
the size of the Servicer's portfolio during the  periods shown.  Accordingly,
loss and  delinquency as percentages  of aggregate principal balance  of such
loans for each period may be higher than those shown if a group of such loans
were artificially isolated at a point in  time and the information showed the
activity only in  that isolated group.   The data presented in  the following
tables are for illustrative purposes only, and there is no assurance that the
delinquency and loss  experience of  the Loans  will be similar  to that  set
forth below.


<TABLE>
<CAPTION>
                                    DELINQUENCY
                                     EXPERIENCE
                                   (Dollars in Thousands)

<S>                     <C>           <C>              <C>         <C>          <C>               <C>            <C>         <C>
                                 As of                                          As of December 31,
                        ___________, 1996(1)                    1995                   1994                           1993
                         Number of                      Number of                Number of                       Number of
                          Loans        Amount            Loans      Amount         Loans         Amount           Loans      Amount
Portfolio Principal
  Outstanding at
  Period End  . . . . .               $                           $                            $                           $
Delinquency(1)
  30-59 Days  . . . . .               $                           $                            $                           $
  60-89 Days  . . . . .
  90 or More Days(2)  . _____         _____          _____        _____          _____         _____         _____         _____
Total Delinquencies . .               $                           $                            $                           $
Total Delinquencies
  as a Percentage
  of the Portfolio
  at Period End . . . .     %              %             %             %             %              %             %        %


(table continued)



                                                        DELINQUENCY EXPERIENCE (Dollars in Thousands)
<S>                     <C>              <C>         <C>             <C>          <C>            <C>          <C>            <C>

                                 As of                                             As of December 31,
                        ___________, 1996(1)                   1995                        1994                        1993
                         Number of                   Number of                    Number of                   Number of
                           Loans         Amount        Loans         Amount         Loans        Amount         Loans        Amount
Portfolio Principal
  Outstanding at
  Period End  . . . . .               $                           $                            $                            $
Delinquency(1)
  30-59 Days  . . . . .               $                           $                            $                            $
  60-89 Days  . . . . .
  90 or More Days(2)  . _____         _____          _____        _____          _____         _____         _____          _____
Total Delinquencies . .               $                           $                            $                            $
Total Delinquencies
  as a Percentage
  of the Portfolio
  at Period End . . . .                                                                                                            %
                                 %              %             %             %             %              %             %

</TABLE>


     (1)  The period of delinquency is based  on the number of days  payments
          are contractually past due for  all loans other than mortgage loans
          previously charged off.

     (2)  Includes mortgage loans in foreclosure and not charged off.


<TABLE>
<CAPTION>
                                                          LOSS EXPERIENCE (Dollars in Thousands)
                                                           Year Ended December 31,

<S>                   <C>                  <C>          <C>           <C>             <C>           <C>          <C>            <C>

                      ___________, 1996(1)                  1995                       1994                          1993

                       Number of                          Number of                   Number of                    Number of
                         Loans               Amount        Loans        Amount         Loans         Amount         Loans    Amount
Portfolio Principal
Outstanding at
Period End  . . . .                 $                          $                            $                            $
Gross Losses  . . . .               $                          $                            $                            $
Recoveries. . . . . .               $                          $                            $                            $
Net Losses  . . . . .               $                          $                            $                            $
Net Losses as a
Percentage of
Portfolio at
Period End  . . . .
                                    $                          $                            $                            $


</TABLE>

     (1)  Net Losses equal total principal  charged off less recoveries.  The
          customary policy  of the  Bank is to  charge off mortgage  and home
          improvement  loans  in full  that  are  120  days past  due  unless
          foreclosure proceedings are  planned or there are  indications that
          the  account will  be  brought current.    An account  that is  not
          charged off  because there are indications that payment is imminent
          generally will be charged off after an additional 60 to 90  days if
          such payment is not forthcoming.

     (2)  This percentage represents the ___-month period ended  ___________,
          1995 annualized and  is not necessarily  indicative of the  results
          which may occur for the full year.

                     PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

     The rate of principal payments  on a Class of Offered  Certificates, the
aggregate  amount of  distributions on  such  Certificates and  the yield  to
maturity of  such Certificates  will be  related to  the rate  and timing  of
payments of  principal on the Loans and in the  related Loan Group.  The rate
of  principal  payments  on  the  Loans  will  in  turn  be  affected  by the
amortization  schedules of the Loans (including, in the case of ARMs, changes
thereto to accommodate changes in the Loan Rate) and by the rate of principal
prepayments   (including  for   this  purpose   prepayments  resulting   from
refinancing,  liquidations  of   the  Loans  due  to   defaults,  casualties,
condemnations and  repurchases by the  Seller or purchases by  the Servicer).
The Loans  may be prepaid by the Mortgagors  at any time without a prepayment
penalty.

     Prepayments,  liquidations and  purchases of  the  Loans (including  any
optional purchase  by  the Servicer  of  a defaulted  Mortgage Loan  and  any
optional purchase of  the remaining Loans in connection  with the termination
of the Trust, in each case as described herein) will result  in distributions
on the related  Class or Classes of Offered Certificates of principal amounts
which would otherwise  be distributed over the remaining terms  of the Loans.
In addition, any Pre-Funded Amount allocated to a Loan Group remaining at the
end of the  Pre-Funding Period  will be  distributed as a  prepayment of  the
related Class or  Classes of Offered Certificates.  Since the rate of payment
of  principal of  the Loans  will depend on  future events  and a  variety of
factors, no assurance can be  given as to such rate or the  rate of principal
prepayments.   The  extent  to which  the  yield to  maturity  of an  Offered
Certificate may vary from the  anticipated yield will depend upon the  degree
to which such Certificate is purchased at a discount or premium.

     The prepayment experience on non-conventional home equity loans and home
improvement loans may differ from  that on conventional first mortgage loans,
primarily due  to the credit  quality of the  typical borrower.   Because the
credit  histories of  many home  equity  and home  improvement borrowers  may
preclude them from other traditional sources of financing, such borrowers may
be less likely to refinance due to  a decline in market interest rates.  Non-
conventional home equity loans and home improvement loans may experience more
prepayments in a rising interest  rate environment as the borrowers' finances
are stressed to the point of default.

     The rate of  prepayment on the Loans  cannot be predicted.   Home equity
loans and home improvement  loans such as the Home Equity  Loans and the Home
Improvement  Contracts, respectively,  have  been  originated in  significant
volume only  during the past  few years and  the Seller  is not aware  of any
publicly available  studies or statistics  on the rate of  prepayment of such
Loans.   Generally,  home equity  loans  and home  improvement loans  are not
viewed  by borrowers  as permanent  financing.   Accordingly,  the Loans  may
experience a higher rate of prepayment than traditional first mortgage loans.
The prepayment  experience of  the Trust  with respect  to the  Loans may  be
affected  by  a wide  variety  of  factors,  including  economic  conditions,
prevailing  interest rate levels,  the availability of  alternative financing
and  homeowner mobility and  changes affecting the  deductibility for Federal
income tax  purposes of  interest payments on  home equity loans  and/or home
improvement contracts.   All of the  Home Equity Loans (AND  HOME IMPROVEMENT
CONTRACTS) contain "due-on-sale" provisions, and the Servicer  is required by
the  Agreement to  enforce such  provisions, unless  such enforcement  is not
permitted by  applicable law.   The enforcement of a  "due-on-sale" provision
will have the same effect as a prepayment of the related Mortgage  Loan.  See
"CERTAIN  LEGAL  ASPECTS  OF  LOANS--Due-on-Sale  Clauses in  Loans"  in  the
Prospectus.   No assurance can  be given as to the  level of prepayments that
will be  experienced by the  Trust and it can  be expected that  a portion of
borrowers will not prepay their Loans to any significant degree.  

OVERCOLLATERALIZATION

     The overcollateralization and cross collateralization features described
herein will  affect the  rate and timing  of principal  distributions on  the
Offered  Certificates,  and  consequently  the  average  life  and  yield  to
maturity.  On any Distribution Date on which the Overcollateralization Amount
for  a Loan  Group is  less than  the related  Required Overcollateralization
Amount,  the Remaining Net  Excess Spread for such  Loan Group, the Available
Transfer  Cashflow and the  Net Excess Principal  will be used  to reduce the
Class  Certificate  Balance  of  the  related Class  or  Classes  of  Offered
Certificates through  the distribution of  Additional Principal.   Until such
time, if any,  that the Overcollateralization Amount for a  Loan Group equals
the related Required Overcollateralization Amount, there will be no Available
Transfer Cashflow or  Net Excess Principal to accelerate  the amortization of
the other  Class or Classes of Offered Certificates.   Loans with higher Loan
Rates contribute  more interest  to  the Excess  Spread  than do  Loans  with
relatively lower Loan Rates.  If Loans with higher Loan Rates were to prepay,
the  amount  of Net  Excess  Spread  could  be  reduced thereby  slowing  the
amortization of the Class Certificate Balance of the related Class or Classes
of Offered Certificates from the distribution of Additional Principal.

     Because the Excess  Spread for  a Loan  Group is available  to cover  an
Available Funds Shortfall with respect to both the related Loan Group and the
other  Loan Group, there may be no Remaining  Net Excess Spread with which to
make payments of Additional Principal.  Similarly, any Excess Principal for a
Loan Group will be applied to cover an Available Funds Shortfall in the other
Loan Group prior to being applied to the payment of Additional  Principal for
the  Class or  Classes of  Offered Certificates  related to  such  other Loan
Group.   Thus,  the amount  and timing  of any  distributions  in respect  of
Additional Principal on a Class of Offered Certificates will depend, in part,
on the prepayment and loss experience of  the Loans in the Loan Group related
to the other Class or Classes of Offered Certificates.  

     The  application  of  Remaining Net  Excess  Spread,  Available Transfer
Cashflow  and Net  Excess Principal  to payments  of Additional  Principal is
intended  to create overcollateralization  to provide a  source of additional
cashflow  to cover losses on the Loans in  each Loan Group.  If the amount of
losses in a particular Due Period exceeds the amount of Excess Spread for the
related  Loan Group and  the Net Excess  Spread and Excess  Principal for the
other Loan Group for the related Distribution  Date, the amount in respect of
principal distributed to the related Class or Classes of Offered Certificates
will be reduced.   A draw on the  Policy in respect of principal  will not be
made  until  the  Loan  Group  Balance  is  less  than  the  aggregate  Class
Certificate Balance of the related  Class or Classes of Offered Certificates,
i.e.,  the   related   Class  or   Classes   of  Offered   Certificates   are
undercollateralized.

     If a Required Overcollateralization Amount  is allowed to step down, the
amount of Remaining Net Excess  Spread and Net Excess Principal  available to
the  other  Loan  Group  may  be  increased,  and  the  amount  of  principal
distributed to  the Class or  Classes of  Offered Certificates for  which the
step down occurred will be decreased.  

     As a  result of the interaction of the  foregoing features, there may be
Distribution  Dates  on which  Holders  of the  Offered  Certificates receive
little   or   no   distributions   in   respect   of   principal.      Either
Overcollateralization  Amount  may  or  may not  equal  the  related Required
Overcollateralization  Amount on  any Distribution  Date.   There  can be  no
assurance as to whether or when either Overcollateralization Amount may equal
the related Required Overcollateralization Amount.

ARMS

     As is the  case with fixed rate  Home Equity Loans and  Home Improvement
Contracts, the ARMs may be subject to a greater rate of principal prepayments
in  a low  interest rate  environment.   For example, if  prevailing interest
rates were to fall,  Mortgagors with ARMs may be inclined  to refinance their
ARMs  with  a fixed  rate loan  to  "lock in"  a  lower interest  rate.   The
existence  of the  Periodic  Cap, Lifetime  Cap and  Lifetime Floor  also may
affect  the  likelihood  of  prepayments  resulting from  refinancings.    In
addition,  the delinquency  and loss experience  on the ARMs  may differ from
that on the  fixed rate Loans because the  amount of the monthly  payments on
the ARMs  is subject to adjustment  on each Change  Date.  If  such different
experience  were  to  occur,  the  prepayment experience  on  the  Class  A-3
Certificates may differ from that on the Fixed Rate Certificates.

     Certain of the  ARMs were originated with  initial Loan Rates  that were
based on  competitive conditions and did not equal  the sum of the applicable
Index  and  the related  Gross Margin.   In  addition, none  of the  ARMs has
reached its initial Change  Date.  As a  result, the Loan Rates on  such ARMs
are more  likely to  adjust on their  first, and  possibly subsequent  Change
Dates,  subject to  the effects of  the applicable Periodic  Cap and Lifetime
Cap.   Because  the Certificate  Rate for  the Class  A-3  Certificates is  a
function  of the  weighted average  Remittance Rate  of the  ARMs, limits  on
changes in the  Loan Rates of the ARMs  may limit changes in  the Certificate
Rate for the Class A-3 Certificates.

     Disproportionate principal  payments on  ARMs having  Loan Rates  higher
than the current Certificate Rate will also affect the yield on the Class A-3
Certificates.  The  yield to maturity of  the Class A-3 Certificates  will be
lower than otherwise would be the case if disproportionate principal payments
(including prepayments) are made  on ARMs having  Loan Rates that exceed  the
related Certificate Rate.

FINAL SCHEDULED DISTRIBUTION DATE

     The  Final  Scheduled  Distribution  Date  for  each  Class  of  Offered
Certificates is set forth in "SUMMARY OF TERMS--Final  Scheduled Distribution
Date  herein".   The Final  Scheduled  Distribution Date  for  the Class  A-1
Certificates was  determined based  on the  Structuring Assumptions  (defined
below) and the assumption that there are no prepayments.  The Final Scheduled
Distribution Dates  for the Class A-2 and Class  A-3 Certificates were set to
equal the Distribution  Date in  the 25th  month following the  month of  the
latest possible scheduled maturity date for  any of the Loans in the  related
Loan  Group.   Since the  rate  of distributions  in reduction  of  the Class
Certificate Balance of each Class of  Offered Certificates will depend on the
rate of payment  (including prepayments) of the Loans,  the Class Certificate
Balance of  any such Class could be reduced  to zero significantly earlier or
later than  the applicable Final  Scheduled Distribution Date.   The rate  of
payments on  the 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 Loans.

STRUCTURING ASSUMPTIONS

     The information in  the decrement tables has been prepared  on the basis
of the following  assumed characteristics of the  Home Equity Loans and  Home
Improvement Contracts and the following additional assumptions (collectively,
the  "Structuring  Assumptions"):   (i) the  Loans  prepay  at  the specified
percentages of  the Prepayment Ramp or  CPR (each as  defined below), (ii) no
defaults or delinquencies in  the payment by Mortgagors  of principal of  and
interest on  the Loans are  experienced, (iii) the initial  Class Certificate
Balance of each  Class of Offered Certificates  is as set forth  on the cover
page hereof, (iv) interest  accrues on each Class of  Offered Certificates in
each period  at the applicable  Certificate Rate or initial  Certificate Rate
described  herein, (v) distributions in  respect of the  Offered Certificates
are received in cash on the 25th day of each month commencing in ___________,
(vi) the  Servicer  does  not  exercise  its option  to  purchase  the  Loans
described  herein   under  "DESCRIPTION  OF   THE  CERTIFICATES--Termination;
Retirement  of Certificates"  and "--Optional  Purchase  of Defaulted  Loans"
herein,   (vii) the  Offered   Certificates   are   purchased  on   ________,
(viii) scheduled payments on the Loans are received on the first day  of each
month commencing  in the calendar  month following  the Closing Date  and are
computed prior to  giving effect to prepayments  received on the last  day of
the prior month, (ix) prepayments represent prepayments in full of individual
Loans and  are received on the  last day of  each month and include  30 days'
interest  thereon, commencing  in the  calendar  month of  the Closing  Date,
(x) the  scheduled  monthly  payment  for   each  (MORTGAGE  LOAN)  has  been
calculated based on the assumed  (MORTGAGE LOAN) characteristics set forth in
the following  table such that  each Mortgage Loan  will amortize  in amounts
sufficient to  repay  the balance  of  such Mortgage  Loan  by its  indicated
remaining term  to  maturity,  (xi) all of  the  indicated  Subsequent  Loans
purchased  with  funds from  the  Pre-Funding  Account are  purchased  during
______, (xii) the  Trust consists  of __ Loans  with the  characteristics set
forth in the following table, (xiii) the level of  the Index remains constant
at ______% and  (xiv) (THE MORTGAGE RATE FOR EACH MORTGAGE LOAN IN LOAN GROUP
TWO) is adjusted on its next Change Date (and  on subsequent Change Dates, if
necessary) to equal the sum of (a) the assumed level of the Index and (b) the
Gross Margin  (such sum being subject to the Periodic Rate Cap).  While it is
assumed that each  of the Loans prepays  at the specified percentages  of the
Prepayment  Ramp or CPR, as  applicable, this is  not likely to  be the case.
Moreover, discrepancies will exist between  the characteristics of the actual
Loans which will be delivered to the Trustee (including Subsequent Loans) and
characteristics of the Loans assumed in preparing the tables herein.

     Prepayments of  home equity  loans, home  improvement installment  sales
contracts and installment loan agreements are commonly measured relative to a
prepayment standard or model.  The model used with respect to the  Fixed Rate
Certificates (the  "Prepayment Ramp") assumes  that the Home Equity  Loans in
Loan  Group One  prepay  at a  rate of  ___%  CPR in  the  first month  after
origination, and an additional ___% each month thereafter until the __ month.
Beginning in  the __ month  and each  month thereafter,  the Prepayment  Ramp
assumes a prepayment rate of __% CPR.  For the Class A-3 Certificates, it was
assumed that  the Home Improvement  Contracts in Loan  Group Two prepay  at a
rate of ___% CPR.  The Constant Prepayment Rate ("CPR") represents an assumed
constant rate of prepayment each month, expressed as an annual rate, relative
to the  then  outstanding principal  balance of  a pool  of home  improvement
contracts for the life of such loans.  Neither model purports to be either an
historical description of the prepayment experience of any pool of loans or a
prediction of the  anticipated rate of prepayment of any home equity loans or
home improvement  agreements, including  the Home Equity  Loans and  the Home
Improvement Contracts to be included in the Loan Groups.

<TABLE>
<CAPTION>

<S>                        <C>             <C>            <C>                <C>
                                                           Original Term to
                             Principal      Current Loan       Maturity        Remaining Term to                     Months to Next
                            Balance($)        Rate (%)        (months)(6)     Maturity (months)(7)  Gross Margin(%)  Change Date(8)
Loan Group One  . . . .

</TABLE>


DECREMENT TABLES

     The following tables indicate, based on the Structuring Assumptions, the
percentages  of the  initial Class  Certificate  Balances of  the Classes  of
Offered Certificates that would  be outstanding after each of the dates shown
at various  percentages of the Prepayment  Ramp or CPR and  the corresponding
weighted average lives of such Classes.  It is not likely that (i) all of the
Loans will have  the characteristics assumed,  (ii) the Loans will  prepay at
the specified  percentages of  the Prepayment  Ramp or  CPR or  at any  other
constant percentage  or (iii) the level of the  Index will remain constant at
the level assumed  or at any  other level.   Moreover, the diverse  remaining
terms  to  maturity of  the Loans  could produce  slower or  faster principal
distributions than  indicated in the  tables at the specified  percentages of
the Prepayment Ramp  or CPR, even if  the weighted average remaining  term to
maturity of the Loans is consistent  with the remaining terms to maturity  of
the Loans specified in the Structuring Assumptions.

                     PERCENT OF INITIAL CLASS CERTIFICATE
                             BALANCES OUTSTANDING


<TABLE>
<CAPTION>
<S>                                          <C>                                             <C>                             

                                                       CLASS A-1                                        CLASS A-2
                                              PERCENTAGE OF PREPAYMENT RAMP                    PERCENTAGE OF PREPAYMENT RAMP
DISTRIBUTION DATE
Initial Percent . . . . . . . . .
February 1998 . . . . . . . . . .
February 1999 . . . . . . . . . .
February 2000 . . . . . . . . . .
February 2001 . . . . . . . . . .
February 2002 . . . . . . . . . .
February 2003 . . . . . . . . . .
February 2004 . . . . . . . . . .
February 2005 . . . . . . . . . .
February 2006 . . . . . . . . . .
February 2007 . . . . . . . . . .
February 2008 . . . . . . . . . .
February 2009 . . . . . . . . . .
February 2010 . . . . . . . . . .
February 2011 . . . . . . . . . .
February 2012 . . . . . . . . . .
February 2013 . . . . . . . . . .
February 2014 . . . . . . . . . .
February 2015 . . . . . . . . . .
February 2016 . . . . . . . . . .
February 2017 . . . . . . . . . .
February 2018 . . . . . . . . . .
February 2019 . . . . . . . . . .
February 2020 . . . . . . . . . .
February 2021 . . . . . . . . . .
February 2022 . . . . . . . . . .
February 2023 . . . . . . . . . .
February 2024 . . . . . . . . . .
February 2025 . . . . . . . . . .
February 2026 . . . . . . . . . .
Weighted Average 
  Life (years)  . . . . . . . . .
___________________________


(table continued)
                                                        CLASS A-1                                        CLASS A-2
                                              PERCENTAGE OF PREPAYMENT RAMP                    PERCENTAGE OF PREPAYMENT RAMP
        DISTRIBUTION DATE
Initial Percent . . . . . . . . .
February 1998 . . . . . . . . . .
February 1999 . . . . . . . . . .
February 2000 . . . . . . . . . .
February 2001 . . . . . . . . . .
February 2002 . . . . . . . . . .
February 2003 . . . . . . . . . .
February 2004 . . . . . . . . . .
February 2005 . . . . . . . . . .
February 2006 . . . . . . . . . .
February 2007 . . . . . . . . . .
February 2008 . . . . . . . . . .
February 2009 . . . . . . . . . .
February 2010 . . . . . . . . . .
February 2011 . . . . . . . . . .
February 2012 . . . . . . . . . .
February 2013 . . . . . . . . . .
February 2014 . . . . . . . . . .
February 2015 . . . . . . . . . .
February 2016 . . . . . . . . . .
February 2017 . . . . . . . . . .
February 2018 . . . . . . . . . .
February 2019 . . . . . . . . . .
February 2020 . . . . . . . . . .
February 2021 . . . . . . . . . .
February 2022 . . . . . . . . . .
February 2023 . . . . . . . . . .
February 2024 . . . . . . . . . .
February 2025 . . . . . . . . . .
February 2026 . . . . . . . . . .
Weighted Average 
  Life (years)  . . . . . . . . .
___________________________

</TABLE>


 Rounded to the  nearest whole percentage.   The weighted average life  of an
Offered  Certificate is  determined  by  (a) multiplying  the  amount of  the
reduction, if any,  of the Class Certificate  Balance of such Certificate  on
each Distribution Date  by the number of  years from the date  of issuance to
such Distribution Date, (b) summing the  results and (c) dividing the sum  by
the aggregate amount of the  reductions in Class Certificate Balance  of such
Certificate referred to in clause (a).

                     PERCENT OF INITIAL CLASS CERTIFICATE
                             BALANCES OUTSTANDING


<TABLE>
<CAPTION>

<S>                                                <C>                       

                                                        CLASS A-3
                                                    PERCENTAGE OF CPR
DISTRIBUTION DATE
Initial Percent . . . . . . . . .
February 1998 . . . . . . . . . .
February 1999 . . . . . . . . . .
February 2000 . . . . . . . . . .
February 2001 . . . . . . . . . .
February 2002 . . . . . . . . . .
February 2003 . . . . . . . . . .
February 2004 . . . . . . . . . .
February 2005 . . . . . . . . . .
February 2006 . . . . . . . . . .
February 2007 . . . . . . . . . .
February 2008 . . . . . . . . . .
February 2009 . . . . . . . . . .
February 2010 . . . . . . . . . .
February 2011 . . . . . . . . . .
February 2012 . . . . . . . . . .
February 2013 . . . . . . . . . .
February 2014 . . . . . . . . . .
February 2015 . . . . . . . . . .
February 2016 . . . . . . . . . .
February 2017 . . . . . . . . . .
February 2018 . . . . . . . . . .
February 2019 . . . . . . . . . .
February 2020 . . . . . . . . . .
February 2021 . . . . . . . . . .
February 2022 . . . . . . . . . .
February 2023 . . . . . . . . . .
February 2024 . . . . . . . . . .
February 2025 . . . . . . . . . .
February 2026 . . . . . . . . . .
Weighted Average Life 
  (years) . . . . . . . . . . . .
___________________________


(table continued)
                                                        CLASS A-3
                                                    PERCENTAGE OF CPR
        DISTRIBUTION DATE
Initial Percent . . . . . . . . .
February 1998 . . . . . . . . . .
February 1999 . . . . . . . . . .
February 2000 . . . . . . . . . .
February 2001 . . . . . . . . . .
February 2002 . . . . . . . . . .
February 2003 . . . . . . . . . .
February 2004 . . . . . . . . . .
February 2005 . . . . . . . . . .
February 2006 . . . . . . . . . .
February 2007 . . . . . . . . . .
February 2008 . . . . . . . . . .
February 2009 . . . . . . . . . .
February 2010 . . . . . . . . . .
February 2011 . . . . . . . . . .
February 2012 . . . . . . . . . .
February 2013 . . . . . . . . . .
February 2014 . . . . . . . . . .
February 2015 . . . . . . . . . .
February 2016 . . . . . . . . . .
February 2017 . . . . . . . . . .
February 2018 . . . . . . . . . .
February 2019 . . . . . . . . . .
February 2020 . . . . . . . . . .
February 2021 . . . . . . . . . .
February 2022 . . . . . . . . . .
February 2023 . . . . . . . . . .
February 2024 . . . . . . . . . .
February 2025 . . . . . . . . . .
February 2026 . . . . . . . . . .
Weighted Average Life 
  (years) . . . . . . . . . . . .
___________________________

</TABLE>



 Rounded to the nearest whole percentage.
 The weighted average  life of an  Offered Certificate  is determined by  (a)
multiplying the  amount of the  reduction, if any,  of the  Class Certificate
Balance of such  Certificate on each Distribution Date by the number of years
from the date of issuance to such Distribution Date, (b) summing  the results
and (c) dividing the sum by  the aggregate amount of the reductions  in Class
Certificate Balance of such Certificate referred to in clause (a).


                       DESCRIPTION OF THE CERTIFICATES

     The  Certificates  will  be  issued  pursuant to  the  Agreement.    The
following  summaries  describe  certain provisions  of  the  Agreement.   The
summaries do not purport to be complete and are subject to, and are qualified
in their entirety  by reference to, all  of the provisions of  the Agreement.
Wherever particular sections  or defined terms of the  Agreement are referred
to,  such  sections  or  defined  terms are  hereby  incorporated  herein  by
reference.

GENERAL

     Each Class  of Offered  Certificates will  evidence specified  undivided
interests in the Trust.   The property of the Trust  will consist of, to  the
extent provided in the  Agreement:  (i) the  Home Equity Loans in  Loan Group
One; (ii) payments on the Home Equity Loans received on and after the Cut-Off
Date; (iii) the  Home Improvement Contracts in Loan  Group Two; (iv) payments
on the Home Improvement Contracts received on  or after the Cut-Off Date; (v)
Mortgaged Properties relating  to the Home Equity Loans  and Home Improvement
Contracts that  are acquired by foreclosure  or deed in lieu  of foreclosure;
(vi) each Collection Account and Distribution Account; (vii) the  Capitalized
Interest  Account;  (viii) the  Pre-Funding  Account;  (ix) the  Policy;  (x)
certain hazard insurance  policies maintained by the borrowers  of the Loans,
or the Servicer in respect thereof; and (xi) the Depositor's rights under the
Purchase Agreement (defined below).  

BOOK-ENTRY REGISTRATION

     The Offered  Certificates initially  will be registered  in the  name of
Cede & Co.  ("Cede"), the  nominee of the  Depository Trust Company  ("DTC").
DTC has  advised the Depositor  as follows:   DTC is a limited  purpose trust
company organized  under the laws of the  State of New York, a  member of the
Federal Reserve  System, a "clearing  corporation" within the meaning  of the
Uniform  Commercial Code ("UCC") and a  "clearing agency" registered pursuant
to the  provisions of Section 17A  of the Exchange  Act.  DTC was  created to
hold  securities  for its  participating  organizations ("Participants")  and
facilitate  the clearance and  settlement of securities  transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating  the need  for physical movement  of certificates.   Participants
include securities brokers and  dealers, banks, trust companies and  clearing
corporations and may include certain other organizations.  Indirect access to
the DTC system  also is available to  others such as brokers,  dealers, banks
and trust companies  that clear through or maintain  a custodial relationship
with a Participant, either directly or indirectly ("Indirect Participant").

     Under a book-entry format, beneficial owners of the Offered Certificates
("Certificates  Owners") that are  not Participants or  Indirect Participants
but  desire to  purchase, sell  or  otherwise transfer  ownership of  Offered
Certificates  registered in the  name of Cede,  as nominee of DTC,  may do so
only  through Participants  and  Indirect Participants.    In addition,  such
Certificate  Owners  will  receive  all  distributions of  principal  of  and
interest on the  Offered Certificates  from the Trustee  through DTC and  its
Participants.   Under a  book-entry format, Certificate  Owners will  receive
payments  after the  related Distribution  Date because,  while  payments are
required to be forwarded to Cede, as nominee for DTC,  on each such date, DTC
will  forward such  payments to  its  Participants which  thereafter will  be
required  to forward  them to  Indirect Participants  or  Certificate Owners.
Under a book entry format, it  is anticipated that the only Certificateholder
will be Cede, as nominee of DTC, and that the Certificate Owners will not  be
recognized by  the Trustee  as Certificateholders under  the Agreement.   The
Certificate  Owners  will  only  be  permitted  to  exercise  the  rights  of
Certificateholders  under  the  Agreement  indirectly  through  DTC  and  its
Participants who in turn will exercise their rights through DTC.

     Under the rules,  regulations and procedures creating and  affecting DTC
and  its operations,  DTC  is  required to  make  book-entry transfers  among
Participants on whose behalf it acts with respect to the Offered Certificates
and is required to receive and transmit payments of principal of and interest
on  the Offered  Certificates.  Participants  and Indirect  Participants with
which  Certificate  Owners  have   accounts  with  respect  to  the   Offered
Certificates similarly are required to  make book-entry transfers and receive
and transmit such payments on  behalf of their respective Certificate Owners.
Accordingly, although Certificate  Owners will not possess  certificates, the
rules  provide  a   mechanism  by  which  Certificate  Owners   will  receive
distributions and will be able to transfer their interests.

     Certificate  Owners who are  not Participants may  transfer ownership of
the  Offered Certificates  only  through  Participants  by  instructing  such
Participants  to transfer the  Offered Certificates, by  book-entry transfer,
through DTC  for the account  of the  purchasers of such  Certificates, which
account is  maintained with their  respective Participants.  Under  the rules
and in  accordance with  DTC's normal procedures,  transfers of  ownership of
Offered  Certificates will be  executed through DTC  and the accounts  of the
respective Participants  at DTC will be debited and credited.  Similarly, the
respective Participants will make debits or  credits, as the case may be,  on
their records on behalf of the selling and purchasing Certificate Owners.

     Because  DTC can only act on behalf  of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of Certificate
Owners to pledge the Offered Certificates to  persons or entities that do not
participant in the DTC system, or  otherwise take actions in respect of  such
Certificates  may be limited  due to the  lack of a  physical certificate for
such Certificates.

     DTC in  general advises  that it will  take any  action permitted  to be
taken by a Certificate Owner under the Agreement only at the direction of one
or more Participants  to whose account with DTC the  Offered Certificates are
credited.   Additionally,  DTC in  general  advises that  it will  take  such
actions with respect to specified  percentages of the Certificate Owners only
at  the direction  of and  on behalf of  Participants whose  holdings include
current  principal amounts of  outstanding Offered Certificates  that satisfy
such specified percentages.  DTC may take conflicting actions with respect to
other current  principal amounts of  outstanding Offered Certificates  to the
extent  that such actions are taken  on behalf of Participants whose holdings
include such current principal amounts of outstanding Offered Certificates.

     Any Offered  Certificates initially registered  in the name of  Cede, as
nominee of  DTC, will  be issued  in fully  registered, certificated  form to
Certificate Owners or their nominees ("Definitive Certificates"), rather than
to  DTC or  its nominee  only  under the  following circumstances:    (i) the
Depositor advises the  Trustee in writing  that DTC is  no longer willing  or
able to properly discharge its responsibilities as Depository with respect to
the  Offered Certificates,  and the  Trustee or  the Depositor  is unable  to
locate a qualified  successor, (ii) the Depositor,  at its option, elects  to
terminate the book-entry system through DTC, or (iii) after the occurrence of
an Event  of Default  (defined herein),  Certificate Owners  representing not
less than 50% of the  aggregate Certificate Principal Balance of  the Offered
Certificates advise the Trustee and  DTC through Participants in writing that
the continuation of a book-entry system  through DTC (or a successor thereto)
is  no  longer in  the best  interest of  the Certificate  Owners.   Upon the
occurrence  of  any  of such  events,  DTC  will be  required  to  notify all
Participants  of the  availability through  DTC  of Definitive  Certificates.
Upon   surrender  by  DTC  of   the  certificates  representing  the  Offered
Certificates and instruction for re-registration,  the Trustee will issue the
Offered Certificates in the form  of Definitive Certificates, and  thereafter
the Trustee  will recognize  the holders of  such Definitive  Certificates as
Certificateholders.  Thereafter, payments of principal of and interest on the
Offered   Certificates   will   be   made  by   the   Trustee   directly   to
Certificateholders  in  accordance  with  the  procedures set  forth  in  the
Agreement.   The  final  distribution  of any  Offered  Certificate  (whether
Definitive Certificates  or Offered  Certificates registered in  the name  of
Cede), however, will  be made only  upon presentation and  surrender of  such
Certificates on the  final Distribution Date at  such office or agency  as is
specified in the notice of final payment to Certificateholders.

     Although  DTC  has  agreed  to  the foregoing  procedures  in  order  to
facilitate  transfers  of   interests  in  the  Offered   Certificates  among
Participants,  it is under  no obligation to  perform or continue  to perform
such procedures, and such procedures may  be discontinued at any time.   None
of the  Depositor, the  Seller, the  Servicer or  the Trustee  will have  any
responsibility for  the performance  by DTC or  its Participants  or Indirect
Participants of their  respective obligations under the  rules and procedures
governing their operations.

ASSIGNMENT OF LOANS

     The Loans will be acquired by the  Depositor from the Seller pursuant to
the Mortgage Loan  Purchase Agreement, dated the Closing  Date (the "Purchase
Agreement"), between  the Seller and the Depositor.   At the time of issuance
of the Certificates,  the Depositor  will transfer  to the Trust  all of  its
right, title and  interest in and to each Mortgage Loan, the related mortgage
note,  mortgage and  other  related  documents  (collectively,  the  "Related
Documents"), including all payments received on or with  respect to each such
Mortgage Loan on  or after the Cut-Off Date (exclusive of payments in respect
of accrued interest on the  Loans through the related  Due Date in the  month
preceding  the month of the Cut-Off Date).  The Depositor also will assign to
the Trustee all  of the Depositor's rights under the Purchase Agreement.  The
Trustee,  concurrently with such  transfer, will deliver  the Certificates to
the Seller.  Each  Mortgage Loan transferred to the Trust  will be identified
on  a  schedule (the  "Mortgage  Loan  Schedule")  delivered to  the  Trustee
pursuant to the Agreement.  Such schedule will include information as  to the
Principal  Balance of each Mortgage  Loan as of the  Cut-Off Date, as well as
information with respect to the current Loan Rate.

     The  Agreement  will  require that,  within  the  time period  specified
therein, the Depositor will deliver or  cause to be delivered to the  Trustee
(or  a custodian, as  the Trustee's agent  for such purpose)  the Home Equity
Loans and Home Improvement Contracts endorsed  to the Trustee and the Related
Documents.  In  lieu of  delivery of  original mortgages,  the Depositor  may
deliver or  cause to be delivered true and  correct copies thereof which have
been certified as to authenticity  by the appropriate county recording office
where such mortgage is recorded.

     Under the terms of the Purchase Agreement,  the Seller will have 30 days
after the Closing Date to prepare and submit for recording assignments of the
mortgages related  to each  Mortgage  Loan in  favor of  the Trustee  (unless
opinions of counsel  satisfactory to the Rating Agencies  and the Certificate
Insurer are  delivered to  the Trustee  and the  Certificate  Insurer to  the
effect that recordation  of such assignments is not required  in the relevant
jurisdictions to protect the  interests of the Trustee in the Loans).  If the
recording  information   with  respect  to  any  assignment  of  Mortgage  is
unavailable  within 30  days of  the  Closing Date,  such assignment  will be
prepared and recorded promptly after  receipt of such information, but  in no
event later than one year after the Closing Date.

     Within 90 days  of the Closing Date,  the Trustee will review  the Loans
and the Related  Documents pursuant to the Agreement and if any Mortgage Loan
or Related Document is found to be defective in any material respect and such
defect  is not  cured within  90 days  following notification thereof  to the
Seller  and the  Depositor by the  Trustee, the  Seller will be  obligated to
either (i) substitute for such  Mortgage Loan an Eligible Substitute Mortgage
Loan; however,  such substitution is  permitted only within two  years of the
Closing Date, and may not be made unless an opinion of counsel is provided to
the effect that  such substitution will not  disqualify the Trust as  a REMIC
for federal income  tax purposes  or result in  a prohibited transaction  tax
under  the Code or (ii) purchase such Mortgage Loan at a price (the "Purchase
Price") equal to the outstanding  Principal Balance of such Mortgage Loan  as
of  the date  of purchase, plus  the greater  of (i)  all accrued  and unpaid
interest thereon  and (ii) 30  days' interest thereon,  computed at the  Loan
Rate, net of  the Servicing  Fee with respect  to such Mortgage  Loan if  the
Seller or an affiliate  is the Servicer, plus the amount  of any unreimbursed
Servicing Advances made by  the Servicer with respect to such  Mortgage Loan.
The Purchase Price will be deposited in the applicable  Collection Account on
or  prior to  the next  succeeding Determination  Date after  such obligation
arises.   The obligation  of the  Seller to  repurchase or  substitute for  a
Defective Mortgage Loan is the sole remedy regarding any defects in the Loans
and Related Documents available to the Trustee or the Certificateholders.

     In connection with the substitution  of an Eligible Substitute  Mortgage
Loan, the  Seller will be  required to deposit  in the applicable  Collection
Account  on or  prior to  the next  succeeding Determination Date  after such
obligation arises an amount (the  "Substitution Adjustment") equal to the sum
of (i) the excess of the Principal  Balance of the related Defective Mortgage
Loan over  the Principal Balance  of such Eligible Substitute  Mortgage Loan,
(ii) 30  days' interest on such excess computed at  the Loan Rate, net of the
Servicing  Fee if the Seller or  an affiliate is the  Servicer, and (iii) the
amount of  any unreimbursed Servicing  Advances and Monthly Advances  made by
the Servicer with respect to such Defective Mortgage Loan if the  Servicer is
not an  affiliate of the Seller.   The Servicer  will be deemed to  have been
reimbursed for any Servicing Advances and Monthly  Advances that are not paid
pursuant to clause (iii). 

     An "Eligible Substitute Mortgage Loan" is a mortgage loan substituted by
the  Seller for  a Defective Mortgage  Loan which  must, on the  date of such
substitution, (i) have an outstanding Principal Balance  (or in the case of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate  Principal Balance), not  in excess of,  and not more  than 5% less
than, the Principal Balance of the Defective  Mortgage Loan; (ii) have a Loan
Rate not less than the Loan Rate of the Defective Mortgage Loan  and not more
than 1% in excess  of the Loan  Rate of such  Defective Mortgage Loan;  (iii)
have a mortgage of the same or  higher level of lien priority as the mortgage
relating  to the  Defective  Mortgage Loan;  (iv)  have a  remaining  term to
maturity not more  than six months earlier  and not later than  the remaining
term  to maturity  of  the  Defective Mortgage  Loan;  (v)  comply with  each
representation  and  warranty as  to  the  Loans set  forth  in  the Purchase
Agreement (deemed  to be made  as of the date  of substitution); (vi)  have a
Combined Loan-to-Value Ratio not greater  than that of the Defective Mortgage
Loan.; (vii)  bear a fixed  or adjustable Loan  Rate if the  Deleted Mortgage
Loan was in Loan Group One or Loan Group Two, respectively; and (viii) if the
Mortgage Loan is an  ARM, have a Gross Margin and Lifetime  Cap no less than,
the  same interval between the Change Dates as,  and a Loan Rate based on the
same Index as, that of the Defective Mortgage Loan. 

     In the Purchase Agreement, the  Seller will make certain representations
and warranties  with respect to  the Home  Equity Loans and  Home Improvement
Contracts including, among others:  (i)  The information with respect to each
Mortgage Loan set forth in the Mortgage Loan Schedule  is true and correct in
all material respects as of the Cut-Off Date;  (ii)  Each Mortgage is a valid
and  subsisting first  or second  lien of  record  on the  Mortgaged Property
subject, in the case  of any second  Mortgage Loan, only to  a First Lien  on
such Mortgaged  Property and subject in all cases  to the exceptions to title
set forth in the title insurance policy  with respect to the related Mortgage
Loan,  which  exceptions   are  generally  acceptable  to   mortgage  lending
companies, and such other exceptions to which similar properties are commonly
subject and which  do not individually, or  in the aggregate,  materially and
adversely affect the benefits of the security intended to be provided by such
Mortgage; (iii)  Except with respect to  liens released immediately prior  to
the transfer contemplated  in the Purchase Agreement, each  Mortgage Note and
the related Mortgage have not been assigned or pledged and immediately  prior
to the  transfer and  assignment herein contemplated,  the Seller  held good,
marketable and indefeasible title  to, and was the sole owner  and holder of,
each  Mortgage  Loan  subject  to  no  liens,  charges,   mortgages,  claims,
participation  interests,  equities,  pledges or  security  interests  of any
nature, encumbrances  or  rights  of others  (collectively,  a  "Lien");  and
immediately upon the completion of the transfers and assignments contemplated
in the  Agreement, the  Trustee will hold  good, marketable  and indefeasible
title, to, and be the sole owner of, each Mortgage Loan subject  to no Liens;
(iv)  No Mortgage Loan was 30 or more days delinquent as of the Cut-Off Date,
as measured at the end of the  month; and (v)  Each Mortgage Loan at the time
it  was made  complied in  all  material respects  with applicable  state and
federal laws  and regulations,  including, without  limitation, usury,  equal
credit opportunity, consumer credit, truth-in-lending, real estate settlement
procedures and disclosure laws.

     Upon discovery of a breach of any such representation and warranty which
materially and  adversely affects the interests of  the Certificateholders or
the Certificate Insurer  in the related Mortgage Loan, the Seller will have a
period of 60 days  after discovery or notice of the breach  to effect a cure.
If the breach cannot  be cured within the  60-day period, the Seller  will be
obligated  to (i)  substitute for  such Defective  Mortgage Loan  an Eligible
Substitute Mortgage Loan  or (ii) purchase such Defective  Mortgage Loan from
the Trust.  The same procedure and  limitations that are set forth above  for
the substitution or  purchase of  Defective Loans (DEFINED?)  as a result  of
deficient  documentation relating thereto  will apply to  the substitution or
purchase  of a  Defective  Mortgage  Loan  as  a  result of  a  breach  of  a
representation   or  warranty  that  materially  and  adversely  affects  the
interests  of  the  Certificateholders  or  the  Certificate  Insurer.    The
obligation of the Seller to repurchase or substitute for a Defective Mortgage
Loan is the  sole remedy regarding any breach of a representation or warranty
with respect thereto available to the Trustee or the Certificateholders.

     The Depositor will make no representations or warranties with respect to
the Loans and will  have no obligation (other than  to assign to the  Trustee
the  Depositor's rights  under  the  Purchase  Agreement) or  liability  with
respect  to breaches  of the  Seller's representations  or warranties  or its
obligations to cure, purchase or substitute for any Defective Loan.

PAYMENTS ON LOANS; DEPOSITS TO COLLECTION ACCOUNTS AND DISTRIBUTION ACCOUNT

     The  Trustee will  establish and  maintain  a separate  account (each  a
"Collection Account") for each  Loan Group.  Each Collection Account  will be
an Eligible Account (as defined herein).  Subject to the investment provision
described  in the  following  paragraphs,  upon receipt  by  the Servicer  of
amounts in respect of the Loans (excluding amounts representing the Servicing
Fee,  reimbursement  for  previous  related  Monthly  Advances  or  Servicing
Advances,  administrative  charges,  taxes,   assessments,  credit  insurance
charges, insurance proceeds to be applied  to the restoration or repair of  a
Mortgaged Property or similar items),  the Servicer will deposit such amounts
in  the  Collection  Account for  the  applicable  Loan  Group.   Amounts  so
deposited  may be  invested  in  Eligible Investments  (as  described in  the
Agreement) maturing no later than one Business Day prior to the date on which
the amount on deposit therein is required to be deposited in the Distribution
Account or on such Distribution Date  if approved by the Rating Agencies  and
the Certificate Insurer.

     The Trustee  will establish a  separate account  (each, a  "Distribution
Account") for each Loan Group into  which will be deposited amounts withdrawn
from the related Collection Account for distribution to Certificateholders on
a Distribution Date.  Each Distribution Account will be an  Eligible Account.
Amounts on deposit  therein may be invested in  Eligible Investments maturing
on or before the Business Day prior to the related Distribution Date.

     An  "Eligible Account"  is  an  account that  is  (i) maintained with  a
depository institution the deposits  in which are insured by the  FDIC to the
limits established by  the FDIC and the short-term  debt obligations of which
(or in the case of a depository institution that is the  principal subsidiary
of a holding company, the short-term debt  obligations of which) are rated in
the highest  short-term rating category by  each Rating Agency and  the long-
term debt  obligations of which  are rated at least  Aa3 by Moody's,   (ii) a
trust account  or accounts maintained with the  trust department of a federal
or a  state chartered depository  institution or trust company  the long-term
debt obligations of  which are rated  at least Baa3 by  Moody's, acting in  a
fiduciary capacity  or (iii) an  account or accounts otherwise  acceptable to
each Rating Agency and the Certificate Insurer.

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

PRE-FUNDING ACCOUNT

     On the Closing Date, an  aggregate cash amount (the "Pre-Funded Amount")
not to exceed  approximately $_________ will be deposited  in the Pre-Funding
Account.  Of such amount, approximately  $__________ will be used to purchase
Subsequent  Home  Equity  Loans for  deposit  into  Loan  Group  One and,  if
required,  to  make accelerated  payments  of  principal  on the  Fixed  Rate
Certificates  and  approximately   $__________  will  be  used   to  purchase
Subsequent Home Improvement Contracts for deposit into Loan Group Two and, if
required,  to  make  accelerated  payments  of principal  on  the  Class  A-3
Certificates.  During the period  (the "Pre-Funding Period") from the Closing
Date to the earliest to occur of (a) the date on which  the amount on deposit
in the Pre-Funding Account is less than $_____, (b) an Event of Default under
the  Agreement and  (c) __________,  amounts  on deposit  in the  Pre-Funding
Account may be  withdrawn from time  to time to  acquire Subsequent Loans  in
accordance with the Agreement.  Any net investment earnings on the Pre-Funded
Amount  will be  transferred  to  the Capitalized  Interest  Account on  each
Distribution  Date  during the  Pre-Funding  Period.   Any  Pre-Funded Amount
remaining  in the Pre-Funding  Account at the  end of the  Pre-Funding Period
will  be distributed  on the  Distribution Date  occurring at  or immediately
following the end of  the Pre-Funding Period as a prepayment  of principal of
the Class  A-1 and Class A-2 Certificates, on a  pro rata basis, or the Class
A-3 Certificates,  as applicable,  based on  the remaining  Pre-Funded Amount
allocated to the related Loan Group.  (ONLY FIXED-RATE SUBSEQUENT HOME EQUITY
LOANS MAY  BE ADDED TO  LOAN GROUP ONE,  AND ONLY ADJUSTABLE-RATE  SUBSEQUENT
HOME IMPROVEMENT CONTRACTS MAY BE ADDED TO LOAN GROUP TWO.)

CAPITALIZED INTEREST ACCOUNT

     On  the  Closing Date,  funds  will  be  deposited in  an  account  (the
"Capitalized Interest Account") created and maintained with the Trustee.  The
amount so deposited will be used by the  Trustee on the Distribution Dates in
the Pre-Funding Period to fund the excess, if any, of the Interest Remittance
Amounts for the  Offered Certificates and the premium due for the Policy over
the funds available therefor on such Distribution Dates.  Any funds remaining
in the Capitalized Interest Account at the end of the Pre-Funding Period will
be distributed to the Holders of the Class R Certificates.

ADVANCES

     Not later than the close of business on the second Business Day prior to
the related Distribution Date, the Servicer will  be required to remit to the
Trustee for deposit  in the  applicable Collection Account  an amount, to  be
distributed  on the  related  Distribution  Date, equal  to  the  sum of  the
interest accrued on each  Mortgage Loan through the related Due  Date but not
received by  the  Servicer  as  of  the close  of  business  on  the  related
Determination  Date (net of the  Servicing Fee with  respect to such Mortgage
Loan), plus, with respect  to each REO Property which was  acquired during or
prior to the related Due Period and  as to which a final disposition  thereof
did not occur in the  related Due Period, an amount  equal to the excess,  if
any, of interest  for the  most recently  ended Due Period  on the  Principal
Balance of  the Mortgage Loan  relating to such  REO Property at  the related
Loan Rate (net of  the Servicing Fee with respect to such Mortgage Loan) over
the net income from  the REO Property transferred  to the related  Collection
Account for  such Distribution Date  pursuant to the Agreement  (the "Monthly
Advance").   The Servicer may  fund all or a  portion of any  Monthly Advance
from funds  on deposit  in  the applicable  Collection Account  that are  not
required to be  distributed on the related  Distribution Date.  Any  funds so
used must be replaced on or before the  Distribution Date on which such funds
will be required to be distributed.

     In the course of performing its servicing obligations, the Servicer will
pay all reasonable and customary "out-of-pocket"  costs and expenses incurred
in the performance  of its servicing obligations, including,  but not limited
to,  the cost  of (i)  the preservation,  restoration and  protection  of the
Mortgaged Properties; (ii) any enforcement or judicial proceedings, including
foreclosures,  and  (iii)   the  management  and  liquidation   of  Mortgaged
Properties  acquired in  satisfaction of  the  related Mortgage.   Each  such
expenditure will constitute a "Servicing Advance."

     The  Servicer's  right  to   reimbursement  for  unreimbursed  Servicing
Advances  is  limited to  late  collections  on  the related  Mortgage  Loan,
including  Liquidation   Proceeds,  released  Mortgaged   Property  proceeds,
Insurance Proceeds and such other amounts as may be collected by the Servicer
from the  related Mortgagor  or otherwise  relating to the  Mortgage Loan  in
respect of which such unreimbursed amounts are owed.  The Servicer's right to
such  reimbursement  is prior  to  the  rights  of Certificateholders.    The
Servicer's  right to  reimbursement  for  unreimbursed  Monthly  Advances  is
limited  to  late  collections  of  interest  on  any  Mortgage  Loan and  to
Liquidation Proceeds and Insurance Proceeds  on the related Mortgage Loan (as
to which it  will have priority over Certificateholders)  unless such amounts
are insufficient.   In such event (a "Nonrecoverable  Advance"), the Servicer
will be reimbursed for  such Nonrecoverable Advance from funds on  deposit in
the applicable Distribution Account.

     The Servicer  is not required to  make any Monthly  Advance or Servicing
Advance which it determines would  be nonrecoverable from amounts received in
respect of the related Mortgage Loan. 

COMPENSATING INTEREST

     The Agreement provides that not later than the close of business  on the
second Business Day prior to the related Distribution Date, the Servicer will
remit to the  Trustee for  deposit to  the applicable  Collection Account  an
amount equal to  the lesser of (i)  the aggregate of the  Prepayment Interest
Shortfalls  for  the  related  Distribution  Date  resulting  from  principal
prepayments by Mortgagors during the  related Due Period and (ii)  the amount
otherwise payable to the Servicer as its aggregate Servicing Fee for such Due
Period.  The  Servicer will not have the right to  reimbursement for any such
amounts deposited to either Collection Account.

SPREAD ACCOUNT

     The Trustee will  establish on the Closing Date the  Spread Account into
which it will deposit upon receipt from the holder of the Class R Certificate
an amount specified  by the Certificate Insurer (the  "Initial Spread Account
Deposit").  Amounts  on deposit in the  Spread Account will be  available for
withdrawal to fund any shortfall between the available funds for distribution
to  Holders  of a  Class of  Offered  Certificates and  the  related Interest
Remittance Amount  and Principal  Remittance Amount.   If the  Initial Spread
Account Deposit is available to fund any such  shortfall on each Distribution
Date, funds on  deposit in  the Spread Account  equal to  the amount of  such
shortfall  will be withdrawn by the Trustee and deposited into the applicable
Distribution Account  for distribution  to Holders of  the affected  Class or
Classes of Offered Certificates.

PRIORITY OF DISTRIBUTIONS

     On  or before  each Distribution  Date, the  Trustee will  determine the
Overcollateralization Amount for  each Loan Group after giving  effect to the
distribution  of the  Principal Remittance  Amount  to the  related Class  or
Classes of Offered Certificates on  such Distribution Date and the amount  of
the related Net Excess Spread.  The "Amount Available" for a Loan Group on  a
Distribution Date will equal  the sum of (i) the  Available Remittance Amount
for such Loan Group, (ii) if an Available Funds Shortfall exists in such Loan
Group, (a)  first, the Net  Excess Spread from  the other Loan  Group, to the
extent of  such Available Funds  Shortfall, (b) second, the  Excess Principal
from  the other Loan  Group, to the  extent of any  remaining Available Funds
Shortfall, and (c)  third, any amounts in respect  of any remaining Available
Funds  Shortfall withdrawn  from  the  Spread Account  and  deposited in  the
applicable  Distribution Account,  (iii) (a)  first,  the Available  Transfer
Cashflow, to the extent necessary to reach the Required Overcollateralization
Amount for such Loan Group and  (b) second, the Net Excess Principal,  to the
extent necessary to reach the Required Overcollateralization  Amount for such
Loan Group, and (iv)  any Insured Payments with respect to  the related Class
or  Classes of  Certificates.  On  each Distribution  Date  the Trustee  will
withdraw  from each  Distribution Account  the  Amount Available,   and  make
distributions thereof in the following order of priority and to the extent of
such Amount Available:

      (A)  From the Distribution Account for Loan Group One:

           (i) to the Certificate Insurer the  monthly premium then due  with
               respect to Loan Group One; 

           (ii)     to the Trustee, the Trustee  Fee then due with respect to
     Loan Group One;

           (iii)    to the Back-Up  Servicer, the Back-Up Servicing  Fee then
                    due with respect to Loan Group One; 

           (iv)     concurrently,  to the Class  A-1, Class  A-2 and  Class I
                    Certificates, an amount  allocable to  interest equal  to
                    the applicable Interest Remittance Amount;

           (v) sequentially,  to the Class A-1 and Class A-2 Certificates, in
               that  order, an  amount allocable  to principal  equal  to the
               related Principal  Remittance Amount,  until their  respective
               Class Certificate Balances have been reduced to zero;

           (vi)     to  the Certificate Insurer an amount equal to previously
                    unreimbursed Insured  Payments with respect  to the Class
                    A-1, Class  A-2 or  Class I  Certificates, together  with
                    interest thereon at the rate referred to in the Insurance
                    Agreement;

           (vii)    sequentially,   to   the   Class   A-1   and  Class   A-2
                    Certificates,  in  that  order, an  amount  allocable  to
                    principal equal to the Additional Principal, until  their
                    respective Class  Certificate Balances have  been reduced
                    to zero;

           (viii)   to  the Certificate Insurer,  all other amounts  owing to
                    the Certificate Insurer under the Insurance Agreement;

           (ix)     to the Servicer certain reimbursable expenses pursuant to
                    the Agreement;

           (x)      to  the  Servicer, Nonrecoverable  Advances not previously
                    reimbursed with respect to Loan Group One; and
 
           (xi)     to the Class R Certificates, the balance, if any.

     (B)  From the Distribution Account for Loan Group Two:

           (i) to  the Certificate Insurer the  monthly premium then due with
               respect to Loan Group Two;

           (ii)     to the Trustee, the Trustee  Fee then due with respect to
     Loan Group Two;

           (iii)    to the Back-Up  Servicer, the Back-Up Servicing  Fee then
                    due with respect to Loan Group Two;

           (iv)     to the  Class A-3  Certificates, an  amount allocable  to
                    interest  equal  to  the  related    Interest  Remittance
                    Amount;

           (v)      to the  Class  A-3  Certificates,  an  amount  allocable  to
                    principal equal to the related Principal Remittance Amount;

           (vi)     to  the Certificate Insurer an amount equal to previously
                    unreimbursed Insured Payments with  respect to the  Class
                    A-3  Certificates, together with  interest thereon at the
                    rate referred to in the Insurance Agreement;

           (vii)    to the  Class A-3  Certificates, an  amount allocable  to
                    principal equal to the Additional Principal;

           (viii)   to  the Certificate Insurer,  all other amounts  owing to
                    the Certificate Insurer under the Insurance Agreement;

           (ix)     to the Servicer certain reimbursable expenses pursuant to
                    the Agreement;

           (x)      to the Servicer,  Nonrecoverable  Advances not previously
                    reimbursed with respect to Loan Group Two; and

           (xi)     to the Class R Certificates, the balance, if any.

     Distributions allocable to  principal of a Class of Offered Certificates
will not exceed the Class Certificate Balance of such Class immediately prior
to the applicable Distribution Date.

     The  "Additional   Principal"  for  any  Class  or  Classes  of  Offered
Certificates  and any  Distribution Date  will equal  the lesser  of  (i) the
amount   required   to   be   distributed   as    principal   so   that   the
Overcollateralization Amount  for the related  Loan Group equals  the related
Required Overcollateralization Amount  and (ii) the sum of  (x) the Remaining
Net  Excess Spread for such  Loan Group, (y)  the Available Transfer Cashflow
and (z) the Net Excess Principal.

     The "Adjusted Net Loan Rate" for any  Mortgage Loan and any Distribution
Date will equal the related Loan Rate minus the Expense Fee Rate.

     An "Available  Funds Shortfall" means with respect to any Loan Group and
Distribution Date,  the amount by  which the Available Remittance  Amount for
such Loan Group is less than the Required Payments for such Loan Group. 

     The "Available  Remittance Amount"  with respect to  any Loan  Group and
Distribution Date is equal to  the sum of all amounts received or required to
be paid  by the Servicer  or the  Seller during the  related Due Period  with
respect to  the Loans in such Loan Group (exclusive of the Servicing Fee with
respect to  each Mortgage Loan,  other servicing compensation payable  to the
Servicer  as permitted  by the  Agreement and  certain amounts  available for
reimbursement of Monthly Advances and  Servicing Advances, as described above
under  "--Advances") and  deposited into  the  applicable Collection  Account
pursuant to the Agreement as of the related Determination Date, including any
Monthly  Advances, Compensating  Interest and,  through the  end of  the Pre-
Funding Period, amounts  withdrawn from the Capitalized Interest Account with
respect to  the related  Class or  Classes  of Offered  Certificates and  any
remaining amount on deposit in the Pre-Funding Account at the end of the Pre-
Funding Period and  allocable to the  related Loan Group,  in each case  with
respect to such Distribution Date.

     The "Available Transfer  Cashflow" for any  Loan Group and  Distribution
Date  will equal  the Remaining Net  Excess Spread  for the other  Loan Group
remaining after the payment, if any, of Additional Principal on the  Class or
Classes of Offered Certificates related to such other Loan Group.

     The  "Basic  Principal  Amount"  with  respect to  any  Loan  Group  and
Distribution Date will  equal the sum of  (i) each payment of  principal on a
Mortgage Loan  received by  the Servicer (exclusive  of amounts  described in
clauses (ii) and (iii) below during the calendar month preceding the calendar
month  in  which   such  Distribution  Date  occurs  (with   respect  to  any
Distribution  Date, the  "Due  Period");  (ii)  curtailments  (i.e.,  partial
prepayments) and prepayments in full  received during the related Due Period;
(iii) all  Insurance  Proceeds  and Net  Liquidation  Proceeds  allocable  to
recoveries of principal of Loans received during the related Due Period; (iv)
an amount equal to the excess, if any, of the Principal  Balance (immediately
prior to liquidation) of each Mortgage Loan liquidated during the related Due
Period over the principal portion of Net Liquidation Proceeds received during
such  Due  Period  (the "Unrecovered  Class  A  Portion");  and (v)  (a)  the
outstanding Principal Balance of any Mortgage Loan purchased by the Seller or
the  Servicer as  required or permitted  by the  Agreement as of  the related
Determination Date and  (b) with respect to  any Defective Mortgage Loan  for
which  the Seller substitutes an Eligible  Substitute Mortgage Loan as of the
related  Determination Date,  any excess  of  the Principal  Balance of  such
Defective  Mortgage  Loan  over  the  Principal  Balance   of  such  Eligible
Substitute  Mortgage  Loan, plus  the  amount of  any  unreimbursed Servicing
Advances (defined herein)  made by the Servicer with respect  to the Mortgage
Loan to the extent received. 

     The "Carry-Forward Amount" for any  Class of Offered Certificates on any
Distribution Date will equal the sum of (a) the excess of the aggregate Class
Remittance Amounts as of each preceding  Distribution Date over the amount of
the actual distributions to the Holders of such Class of Offered Certificates
made on any such Distribution Date and not subsequently  distributed, and (b)
interest on  the amount,  if any,  of the  interest component  of the  amount
described in clause (a) at one-twelfth of the applicable Certificate Rate. 

     The "Excess  Principal" for  any Loan Group  and Distribution  Date will
equal  the lesser of (i)  the portion, if any,  of the Basic Principal Amount
for such  Loan Group that  is not  required to be  included in the  Principal
Remittance Amount  for the related  Class or Classes of  Offered Certificates
for  such Distribution  Date and  (ii) the  amount of such  portion remaining
after  the application  of the  related  Available Remittance  Amount to  the
Required Payments for such Loan Group.

     The "Excess Spread" for any Loan Group and Distribution Date will  equal
interest  collected or  advanced on the  Loans in such  Loan Group (including
amounts  allocated  to the  related  Class  of  Offered Certificates  in  the
Capitalized Interest  Account) minus the  sum of (i) the  Interest Remittance
Amount for the related Class or Classes  of Offered Certificates and, (IN THE
CASE  OF LOAN  GROUP ONE,  THE  INTEREST REMITTANCE  AMOUNT FOR  THE  CLASS I
CERTIFICATES) and (ii) the Expense Fees for such Loan Group.

     The "Expense  Fee Rate" will  equal the  sum of the  per annum  rates at
which the Servicing Fee,  the Back-up Servicing Fee, the Trustee  Fee and the
Premium are calculated which,  will be ____%.

     The "Interest Remittance  Amount" for any  Distribution Date will  equal
interest  accrued during  the related Interest  Period (a)  in the case  of a
Class  of Offered  Certificates, at  the applicable  Certificate Rate  on the
Class  Certificate Balance of such  Class of Offered Certificates immediately
prior to the related  Distribution Date, and (b) in  the case of the Class  I
Certificates,  at the  rate of  _____%  per annum   on  the  Notional Balance
thereof which, (FOR ANY DISTRIBUTION DATE,  WILL EQUAL THE LOAN GROUP BALANCE
OF LOAN GROUP ONE AS OF THE FIRST DAY OF THE RELATED DUE PERIOD.)

     The "Principal Remittance Amount" for any  Class of Offered Certificates
and any Distribution Date will be equal to the sum of:

           (i)      the lesser  of  (x) the  Basic Principal  Amount for  the
                    related Loan  Group and  (y)  the portion  of such  Basic
                    Principal Amount  required to be  distributed to increase
                    the  Overcollateralization Amount  for  the related  Loan
                    Group to  the Required  Overcollateralization Amount  for
                    such Loan Group on such Distribution Date;

           (ii)     the Carry-Forward Amount; and 

           (iii)    on  the Distribution Date  at the end  of the Pre-Funding
                    Period,  amounts  deposited in  the  related Distribution
                    Account  from  the Pre-Funding  Account  pursuant to  the
                    Agreement and allocable to the related Loan Group.

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

     The "Net Excess Principal" for any Loan Group and Distribution Date will
equal  the  Excess  Principal  for   such  Loan  Group  remaining  after  the
application thereof to cover an Available Funds Shortfall with respect to the
other Loan Group.

     The "Net Excess  Spread" for any Loan  Group and Distribution Date  will
equal  the Excess Spread for such  Loan Group remaining after the application
thereof  to cover  an Available  Funds  Shortfall with  respect to  such Loan
Group.

     "Net Liquidation Proceeds" with respect to  a Mortgage Loan are equal to
the  Liquidation Proceeds,  reduced by  related  expenses, up  to the  unpaid
Principal  Balance of  the Mortgage  Loan  plus accrued  and unpaid  interest
thereon.  "Liquidation Proceeds" are the proceeds received in connection with
the  liquidation  of  any  Mortgage Loan,  whether  through  trustee's  sale,
foreclosure sale or otherwise.

     The "Overcollateralization Amount"  for any Loan Group  and Distribution
Date will equal the sum of (a) the excess, if any, of (i) the sum of the Loan
Group Balance  and the amount on deposit in the Pre-Funding Account allocated
to such Loan Group (exclusive of any investment earnings included therein) as
of the close of business on the last day of the related Due Period, over (ii)
the  Class Certificate Balance  of the  related Class  or Classes  of Offered
Certificates,  after  giving  effect  to the  distributions  of  the  related
Principal Remittance Amount on such Distribution Date, and (b) the amount, if
any  on  deposit in  the Spread  Account  allocated to  the related  Class or
Classes of Offered Certificates.

     The "Remaining  Net Excess Spread"  for any Loan Group  and Distribution
Date will equal the Net Excess Spread for such Loan Group remaining after the
application thereof to cover an Available Funds Shortfall with respect to the
other Loan Group.

     The "Required  Payments" for any  Loan Group and Distribution  Date will
equal the amount required  to pay the Expense Fees, other  than the Servicing
Fee,  the related  Interest Remittance  Amount(s) and  the related  Principal
Remittance  Amount and to  reimburse the  Certificate Insurer  for previously
unreimbursed Insured Payments with respect to the related Class or Classes of
Certificates, together with interest  thereon at the rate referred to  in the
Insurance Agreement.

REPORTS TO CERTIFICATEHOLDERS

     Concurrently  with  each  distribution  to the  Certificateholders,  the
Trustee will  forward to  each Certificateholder  a statement  setting forth,
among other items,  the following information  with respect to each  Class of
Offered Certificates:

          (i)  the Available  Remittance Amount for the  related Distribution
               Date;

          (ii) the related Interest Remittance Amount and Certificate Rate;

          (iii)  the related   Principal  Remittance   Amount,   stating
                    separately the components thereof;

          (iv) the amount of the Monthly Advances and  Compensating Interest
               Payments;

          (v)  the Servicing Fee for such Distribution Date;

          (vi) the Additional Principal;

          (vii)     the Class  Certificate Balance,  after  giving effect  to
                    such distribution;

          (viii)    the related Loan Group Balance;

          (ix) the number  and aggregate Principal  Balances of the  Loans in
               the related Loan Group as to which the minimum monthly payment
               is delinquent for 30-59 days, 60-89  days and 90 or more days,
               respectively, as of the end of the preceding Due Period;

          (x)  the  book value of  any real estate  which is acquired  by the
               Trust  through  foreclosure  or  grant  of  deed  in  lieu  of
               foreclosure; and

          (xi) the amount of any Insured Payments for such Distribution Date;
               and

          (xii) the amount of  the Unrecovered Class A  Portions for each
                Loan Group realized 
               during the related Due Period; the cumulative amount of losses
               realized  since the  Cut-Off  Date for  each  Loan Group  with
               separate  items  indicating  gross losses,  principal  losses,
               recoveries, net losses and a breakout for recovery expenses. 

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

     Within  60 days after  the end of  each calendar year,  the Trustee will
forward to each  Person who was a Certificateholder during the prior calendar
year a  statement containing the  information set  forth in clauses  (ii) and
(iii) above aggregated for such calendar year.

COLLECTION AND OTHER SERVICING PROCEDURES ON LOANS

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

     With respect to  the Loans, the Servicer  may arrange with a  borrower a
schedule for the  payment of interest due  and unpaid for a  period, provided
that any  such arrangement  is consistent with  the Servicer's  policies with
respect to the home equity mortgage loans  and home improvement loans it owns
or services.   With respect to Loans that  are junior in priority  to a First
Lien  on  a Mortgaged  Property,  the Servicer  has  the power  under certain
circumstances  to consent to a  new mortgage lien  on such Mortgaged Property
having priority over such Mortgage Loan in connection with the refinancing of
such First Lien.

HAZARD INSURANCE

     The Servicer  will cause to be maintained fire and hazard insurance with
extended  coverage customary  in the  area  where the  Mortgaged Property  is
located,  in an  amount  which is  at least  equal to  the  least of  (i) the
outstanding  Principal Balance  on the  Mortgage Loan  and any  related First
Lien, (ii) the  full insurable value  of the premises  securing the  Mortgage
Loan and  (iii) the minimum amount required to  compensate for damage or loss
on  a replacement cost  basis in each  case in an  amount not  less than such
amount as  is necessary to avoid  the application of any  co-insurance clause
contained  in  the  related  hazard  insurance policy.    Generally,  if  the
Mortgaged Property is  in an area identified  in the Federal Register  by the
Federal Emergency Management  Agency as Flood Zone "A",  such flood insurance
has been  made available and the  Servicer determines that  such insurance is
necessary in accordance with accepted mortgage servicing practices of prudent
lending  institutions servicing  similar mortgage  loans,  the Servicer  will
cause  to be purchased  a flood insurance policy  with a generally acceptable
insurance carrier, in an amount representing coverage not less than the least
of (a) the outstanding Principal Balance of the Mortgage Loan and any related
First Lien, (b)  the full insurable value  of the Mortgaged Property,  or (c)
the maximum amount of insurance  available under the National Flood Insurance
Act of 1968, as amended.  The Servicer will also maintain on REO Property, to
the extent  such insurance is  available, fire  and hazard  insurance in  the
applicable amounts described  above, liability insurance  and, to the  extent
required  and available  under the National  Flood Insurance Act  of 1968, as
amended,  and the  Servicer determines  that such  insurance is  necessary in
accordance  with accepted  mortgage servicing  practices  of prudent  lending
institutions  servicing similar mortgage loans, flood  insurance in an amount
equal to that  required above.  Any  amounts collected by the  Servicer under
any such policies  (other than amounts  to be applied  to the restoration  or
repair of  the Mortgaged  Property, or  to be  released to  the Mortgagor  in
accordance with the Servicer's normal mortgage servicing  procedures) will be
deposited in the  applicable Collection Account, subject to  retention by the
Servicer to the  extent such amounts constitute servicing  compensation or to
withdrawal pursuant to the Agreement.

     In the event that the Servicer obtains and maintains a blanket policy as
provided  in the  Agreement insuring  against  fire and  hazards of  extended
coverage on all  of the  Loans, then,  to the  extent such  policy names  the
Servicer as  loss  payee and  provides coverage  in an  amount  equal to  the
aggregate unpaid  principal  balance of  the  Loans without  coinsurance  and
otherwise  complies with  the requirements  of the  preceding  paragraph, the
Servicer will be  deemed conclusively to have satisfied  its obligations with
respect to fire and hazard insurance coverage.

REALIZATION UPON DEFAULTED LOANS

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

ENFORCEMENT OF DUE-ON-SALE CLAUSES

     When any Mortgaged Property is about to be conveyed by the  obligor, the
Servicer will, to the extent it has  knowledge of such prospective conveyance
and prior to  the time of the  consummation of such conveyance,  exercise its
rights to  accelerate the  maturity of the  related Mortgage  Loan under  the
applicable  "due-on-sale" clause, if any,  unless it reasonably believes that
such  clause is  not enforceable under  applicable law.   In such  event, the
Servicer is authorized  to accept from or enter into  an assumption agreement
with the person to whom  such property has been or  is about to be  conveyed,
pursuant  to which  such person becomes  liable under  the Mortgage  Loan and
pursuant  to which the original  obligor is released  from liability and such
person is substituted  as the obligor and  becomes liable under  the Mortgage
Loan.  Any fee collected in connection with an assumption will be retained by
the Servicer as additional  servicing compensation.  The terms of  a Mortgage
Loan may not be changed in connection with an assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each Due Period, the Servicer will receive from interest
payments actually received in respect of the Loans a portion of such interest
payments as a  monthly Servicing Fee in  the amount equal to  ____% per annum
(the "Servicing Fee  Rate") on the Principal Balance of each Mortgage Loan as
of the first day of each such Due Period.  All assumption fees, late  payment
charges and other  fees and charges, to the extent  collected from borrowers,
will be retained by  the Servicer as additional servicing compensation.   The
Servicer  will pay  certain ongoing  expenses associated  with the  Trust and
incurred by it in connection with its responsibilities under the Agreement. 

EVIDENCE AS TO COMPLIANCE

     The  Agreement provides for  delivery on  or before  January 31  in each
year,  beginning  in  January  ____,  to  the  Depositor,  the  Trustee,  the
Certificate  Insurer and the Rating Agencies of an annual statement signed by
an officer of the Servicer to the  effect that the Servicer has fulfilled its
material  obligations under  the Agreement  throughout  the preceding  fiscal
year, except as specified in such statement.  

     On  or before January  31 in each  year, beginning in  January ____, the
Servicer will  furnish a report prepared  by a firm  of nationally recognized
independent public  accountants (who  may also render  other services  to the
Servicer  or the  Seller)  to  the Depositor,  the  Trustee, the  Certificate
Insurer and the  Rating Agencies to  the effect that  such firm has  examined
certain documents and  the records relating  to servicing of the  Loans under
the  Uniform  Single Audit  Program  for  Mortgage  Bankers and  such  firm's
conclusion with respect thereto.  

CERTAIN MATTERS REGARDING THE SERVICER

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

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

     The Agreement provides  that none  of the Depositor,  the Seller or  the
Servicer or any of their  respective directors, officers, employees or agents
will be under any other liability to the Trust, the Trustee, the Certificate-
holders or  any other  person for  any action  taken or  for refraining  from
taking any action pursuant to the Agreement.  However, the Servicer  will not
be protected against any liability which would otherwise be imposed by reason
of its willful  misconduct, bad faith or negligence in the performance of its
duties  under  the  Agreement or  by  reason  of  reckless  disregard of  its
obligations  thereunder.   In  addition,  the  Agreement  provides  that  the
Servicer will not be under any  obligation to appear in, prosecute or  defend
any  legal  action  which  is  not incidental  to  the  Servicer's  servicing
responsibilities  under  the  Agreement.    The Servicer  may,  in  its  sole
discretion, undertake  any such legal action  which it may deem  necessary or
desirable with  respect to  the Agreement and  the rights  and duties  of the
parties thereto and the interest of the Certificateholders thereunder.

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

THE BACK-UP SERVICER

     ____________ will  be  appointed  as  the  Back-Up  Servicer  under  the
Agreement.  Prior to the occurrence of  an Event of Servicer Termination, the
Agreement requires the  Back-Up Servicer to maintain current  records of each
Mortgagor's account and the activity therein.   The Servicer will be required
to furnish electronically such  records to the Back-Up Servicer on  a monthly
basis,  and  the  Back-Up  Servicer  will  be  required  to  recalculate  the
Servicer's  application  of  all funds  received  from or  on  behalf  of the
Mortgagors.   Upon  the occurrence of  an Event of  Servicer Termination, the
Back-Up Servicer will be  obligated to assume the obligations of the Servicer
as described below.   In performing its obligations under  the Agreement, the
Back-Up  Servicer will be  entitled to the  same protections  afforded to the
Servicer under the Agreement. 


EVENTS OF SERVICER TERMINATION

     The Servicer's  rights under  the Agreement may  be terminated  upon the
occurrence of  an Event of Default  or a Trigger Event.   "Events of Default"
will  consist of:   (i)  any failure  of the  Servicer to  deposit in  either
Collection Account any deposit required to be made under the Agreement, which
failure  continues unremedied  for three  Business Days  after the  giving of
written  notice of such  failure to  the Servicer by  the Trustee, or  to the
Servicer and the Trustee by  the Certificate Insurer or Certificateholders of
any Class  evidencing Percentage Interests  aggregating not less than  25% of
such Class;  (ii) any failure by the  Servicer duly to observe  or perform in
any  material  respect  any other  of  its  covenants  or agreements  in  the
Agreement which continues  unremedied for 30 days after the giving of written
notice of such failure to the Servicer by the Trustee, or to the Servicer and
the Trustee  by the  Certificate Insurer or  Certificateholders of  any Class
evidencing Percentage Interests aggregating not  less than 25% of such Class;
(iii)  any failure by  the Servicer to  make any required  Servicing Advance,
which failure continues unremedied for a  period of 30 days after the  giving
of  written notice of such failure to the  Servicer by the Trustee, or to the
Servicer and the Trustee by  the Certificate Insurer or Certificateholders of
any Class  evidencing Percentage Interests  aggregating not less than  25% of
such  Class;  (iv)  certain  events  of  insolvency,  readjustment  of  debt,
marshalling of assets and liabilities  or similar proceedings relating to the
Servicer  and  certain   actions  by  the  Servicer   indicating  insolvency,
reorganization or inability  to pay its obligations  (an "Insolvency Event");
(v) so long as the Seller is an affiliate of the Servicer, any failure of the
Seller to  repurchase or substitute  Eligible Substitute Loans  for Defective
Loans (DEFINED?) as  required by the Purchase Agreement;  (vi) any failure to
pay any Monthly Advance or any Compensating Interest Payments which continues
unremedied for a  period of one Business  Day; or (vii) any  insufficiency in
either Amount Available excluding Insured  Payments occurs on a  Distribution
Date resulting in the need for an Insured Payment.

     A "Trigger Event" will consist of: (i) the failure  by the Seller or the
Servicer  to pay  any amount  due  the Certificate  Insurer  pursuant to  the
Insurance Agreement  among the  Depositor, the Seller,  the Servicer  and the
Certificate Insurer, which continues unremedied for three Business Days after
written  notice  of  such  failure  by  the  Certificate  Insurer;  (ii)  the
Certificate Insurer  determines that the  performance of the Servicer  is not
satisfactory; or (iii) the Servicer is a party to a merger,  consolidation or
other  corporate transaction  in  which  the Servicer  is  not the  surviving
entity,  the debt  of such surviving  entity is  not investment grade  or the
Certificate  Insurer  determines  that  the  servicing  capabilities  of  the
surviving entity could  materially and adversely affect the  servicing of the
Loans.

RIGHTS UPON AN EVENT OF SERVICER TERMINATION

     So  long as an Event of  Default remains unremedied, either the Trustee,
or Certificateholders  of any  Class  evidencing Percentage  Interests of  at
least 51% of  such Class, with the consent of the Certificate Insurer, or the
Certificate  Insurer, may terminate all of the  rights and obligations of the
Servicer under the Agreement  and in and to the Loans,  whereupon the Back-Up
Servicer will succeed to all  the responsibilities, duties and liabilities of
the  Servicer under  the Agreement  (the  "Successor Servicer")  and will  be
entitled  to  similar compensation  arrangements.   Upon  the  occurrence and
continuation beyond  the applicable  grace period of  the event  described in
clause  (vi) in  the second  preceding paragraph,  the Back-Up  Servicer will
immediately assume the  duties of  the Servicer.   The  Back-Up Servicer,  as
Successor Servicer, will be obligated  to make Monthly Advances and Servicing
Advances and  certain other advances  unless it determines reasonably  and in
good faith that  such advances would not  be recoverable.  In  the event that
the  Back-Up  Servicer would  be obligated  to  succeed the  Servicer  but is
unwilling  or  unable so  to  act, it  may appoint,  or  petition a  court of
competent jurisdiction  for the  appointment of, a  housing and  home finance
institution  or other  mortgage loan or  home equity  loan servicer  with all
licenses and permits required to  perform its obligations under the Agreement
and  having  a  net  worth of  at  least  $_________  and  acceptable to  the
Certificate  Insurer  to  act  as Successor  Servicer  under  the  Agreement.
Pending such appointment,  the Back-Up Servicer will  be obligated to act  in
such capacity unless prohibited  by law.  Such successor will  be entitled to
receive the same compensation that the Servicer would otherwise have received
(or such lesser compensation as the Trustee and such successor may agree).  A
trustee  in  bankruptcy for  the Servicer  may  be empowered  to  prevent the
termination and replacement  of the Servicer if the only Event of Default has
occurred is an Insolvency Event.

     Upon  the occurrence of a Trigger Event, the Certificate Insurer, in its
sole discretion, may direct the Trustee to remove the Servicer and to appoint
a Successor Servicer.             

AMENDMENT

     The Agreement  may be amended  from time to  time by the  Depositor, the
Servicer and the Trustee,  with the consent of  the Certificate Insurer,  but
without  the consent  of the  Certificateholders, to  cure any  ambiguity, to
correct  or supplement  any  provisions  therein which  may  be defective  or
inconsistent with any other provisions of the Agreement, to add to the duties
of the Depositor or the Servicer, to  comply with any requirements imposed by
the  Code or any regulation thereunder, or to  add or amend any provisions of
the Agreement  as required  by the Rating  Agencies in  order to  maintain or
improve any  rating of  the Offered Certificates  (it being  understood that,
after obtaining  the  ratings in  effect on  the Closing  Date,  none of  the
Depositor, the Seller, the  Servicer or the  Trustee is obligated to  obtain,
maintain, or improve  any such rating)  or to add  any other provisions  with
respect  to matters or questions arising under  the Agreement which shall not
be  inconsistent with  the provisions  of the  Agreement, provided  that such
action will  not,  as evidenced  by  an opinion  of counsel,  materially  and
adversely affect  the interests of  any Certificateholder or  the Certificate
Insurer; provided, that any  such amendment will not be  deemed to materially
and  adversely affect  the Certificateholders  and  no such  opinion will  be
required to  be delivered if the  person requesting such amendment  obtains a
letter from the Rating Agencies stating that  such amendment would not result
in a downgrading of the then current rating of the Offered Certificates.  The
Agreement  may also  be  amended from  time  to time  by  the Depositor,  the
Servicer  and  the Trustee,  with  the  consent  of Holders  of  Certificates
evidencing Percentage Interests  aggregating not less than 51%  of each Class
affected thereby  and the Certificate Insurer  for the purpose of  adding any
provisions to or changing in any manner or eliminating any of  the provisions
of  the  Agreement  or  of  modifying  in   any  manner  the  rights  of  the
Certificateholders, provided  that no such  amendment will (i) reduce  in any
manner the amount of,  or delay the timing of, collections of payments on the
Certificates or distributions or payments under the Policy which are required
to be made on any Certificate without the consent of the Certificateholder or
(ii)  reduce  the  aforesaid  percentage  required to  consent  to  any  such
amendment,  without the  consent  of  the holders  of  all Certificates  then
outstanding.   Notwithstanding the foregoing, the provisions of the Agreement
relating  to  overcollateralization  may  be reduced  or  eliminated  by  the
Certificate Insurer without the consent of any Certificateholder so long as a
Certificate Insurer Default has not occurred.  

TERMINATION; RETIREMENT OF THE CERTIFICATES

     The Trust will terminate on the Distribution Date following the later of
(A) termination of the Policy and payment in full of all amounts owing to the
Certificate Insurer  and (B) the  earliest of  (i) the  Distribution Date  on
which the Class Certificate Balance of each Class of Offered Certificates has
been reduced to zero, (ii) the final payment or other liquidation of the last
Mortgage Loan in the Trust, and  (iii) the optional transfer to the  Servicer
of the Loans, as described below. 

     The  Servicer will have the  right to purchase  all remaining Loans, and
related REO Properties  in the Trust and  thereby effect early  retirement of
the  Certificates,  subject  to  the  Pool Balance  of  such  Loans  and  REO
Properties at the time of purchase being less than or equal to __% of the sum
of the Pool Balance  as of the Cut-Off Date and the Principal Balance of each
Subsequent Mortgage Loan as  of the applicable  Subsequent Cut-Off Date.   In
the event  the Servicer exercises such option, the  purchase price will be at
least equal to  (x) 100% of its  then outstanding principal balance  plus (y)
the greater of (i) the aggregate amount of accrued and unpaid interest on the
Loans through  the  related Due  Period and  (ii) 30  days' accrued  interest
thereon at the Loan Rate, in each case net of the Servicing  Fee plus (z) any
amounts due to the Certificate Insurer.

     The termination  of the Trust  will be  effected in a  manner consistent
with applicable federal income tax regulations and the status of the Trust as
a REMIC.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     The Servicer has the  option to purchase from the Trust any Loan __ days
or  more delinquent at  a purchase price  equal to  the outstanding Principal
Balance of such Loan as of the date  of purchase, plus the greater of (i) all
accrued and  unpaid interest  on such  principal  balance and  (ii) 30  days'
interest on  such principal  balance, computed  at the  Loan  Rate, plus  all
unreimbursed amounts owing  to the Certificate Insurer  with interest thereon
at the rate referred to in the Insurance Agreement.

THE TRUSTEE

     ________________,  a  ____________  organized  under  the  laws  of  the
___________, has been named Trustee pursuant to the Agreement.

     The Trustee  may have normal  banking relationships with  the Depositor,
the Seller and the Servicer.

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

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

                    THE POLICY AND THE CERTIFICATE INSURER

THE POLICY

     Simultaneously  with the issuance  of the Certificates,  the Certificate
Insurer will  issue the  Policy pursuant  to which  it  will irrevocably  and
unconditionally guaranty payment on each Distribution Date to the Trustee for
the benefit of the Holders of each Class of Offered Certificates of a maximum
amount equal  to the  applicable Guaranteed Interest  Payment Amount  and the
applicable  Guaranteed Principal Payment  Amount for such  Distribution Date.
The Offered  Certificates and  the Agreement  may not be  amended unless  the
Certificate Insurer has given  its prior written consent.  The  amount of the
actual  payment (the  "Insured Payment"),  if  any, made  by the  Certificate
Insurer under the Policy on each Distribution Date allocated to such Class of
Offered Certificates or  the Class  I Certificates,  as the case  may be,  is
equal to the sum  of (A) the excess, if  any, of (1) the Interest  Remittance
Amount with  respect to such Class and Distribution  Date over (2) the Amount
Available (net of  Insured Payments) for the  related Loan Group and  (B) the
amount  by  which the  Class  Certificate Balance  of such  Class  of Offered
Certificates (or  in the case  of the Fixed Rate  Certificates, the aggregate
Class Certificate  Balance of such  Certificates) after giving effect  to all
allocations  and distributions  to  principal  on such  Class  or Classes  of
Offered Certificates on such Distribution Date exceeds the related Loan Group
Balance as of such Distribution  Date.  The Certificate Insurer's obligations
under the Policy  to make Insured Payments  will be discharged to  the extent
funds are transferred  to the Trustee as  provided in the Policy,  whether or
not such funds are properly applied by the Trustee.

     Payment  of claims  under the  Policy will  be made  by the  Certificate
Insurer  following  Receipt by  the  Certificate Insurer  of  the appropriate
notice for payment  on the later to  occur of (a)  11:00 a.m., New York  City
time,  on  the  second Business  Day  following Receipt  of  such  notice for
payment,  and  (b)  11:00 a.m.,  New  York  City time,  on  the  Business Day
immediately preceding the relevant Distribution Date.

     The terms  "Receipt" and "Received,"  with respect to the  Policy, means
actual delivery to  the Certificate Insurer, prior to 2:00 pm., New York City
time, on a Business Day; delivery either on  a day that is not a Business Day
or  after 2:00 pm., New York City time,  shall be deemed to be Receipt on the
next succeeding Business Day.

     If  the  payment  of  the  Guaranteed Interest  Payment  Amount  or  the
Guaranteed Principal Payment Amount  is voided pursuant  to a final and  non-
appealable  order (a  "Preference Event")  under  any applicable  bankruptcy,
insolvency, receivership or similar law  in an Insolvency Proceeding, and, as
a result of such a Preference Event,  the Trustee is required to return  such
voided payment, or any portion of such voided payment, made in respect of the
Certificates  (an  "Avoided Payment"),  the Certificate  Insurer will  pay an
amount equal to such Avoided Payment, upon receipt by the Certificate Insurer
from the  Trustee of  (x)  a certified  copy  of a  final  order of  a  court
exercising jurisdiction in such Insolvency  Proceeding to the effect that the
Trustee is required  to return any such payment or portion thereof during the
term of the Policy because such payment was voided under applicable law, with
respect to which order the appeal period has expired without an appeal having
been  filed  (the "Final  Order"),  (y)  an  assignment, in  form  reasonably
satisfactory to the Certificate Insurer, irrevocably assigning to the 
Certificate Insurer  all  rights and  claims of  the Trustee  relating to  or
arising under such Avoided Payment and (z) a notice for payment appropriately
completed and executed  by the Trustee.   Such payment shall be  disbursed to
the receiver,  conservator,  debtor-in-possession or  trustee  in  bankruptcy
named in the Final Order and not to the Trustee directly.

     Notwithstanding the foregoing, in no event shall the Certificate Insurer
be  obligated to make  any payment in  respect of any  Avoided Payment, which
payment represents a  payment of the principal  amount of a Class  of Offered
Certificates,  prior to  the time  the  Certificate Insurer  would have  been
required  to make a payment  in respect of  such principal in  the absence of
such Preference Event.

     The Certificate  Insurer shall make  payments due in respect  of Avoided
Payments prior  to 1:00 p.m., New York City  time, on the second Business Day
following the Certificate  Insurer's receipt of the  documents required under
clauses  (x)  through  (z) of  the  second  preceding  paragraph.   Any  such
documents received by the Certificate Insurer after 3:00 p.m.,  New York City
time,  on any Business Day or on any day  that is not a Business Day shall be
deemed to have been received by the Certificate Insurer prior to 3:00 p.m. on
the next succeeding Business Day.

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

     "Insolvency  Proceeding" means the commencement, after the Closing Date,
of  any   bankruptcy,  insolvency,  readjustment  of   debt,  reorganization,
marshalling of  assets and liabilities  or similar proceedings by  or against
any Person, or the commencement,  after the Closing Date, of  any proceedings
by or against any Person for the winding up or liquidation of its affairs, or
the  consent  after  the  date  hereof  to  the  appointment  of  a  trustee,
conservator,   receiver  or   liquidator  in   any   bankruptcy,  insolvency,
readjustment of debt,  reorganization, marshalling of assets  and liabilities
or similar proceedings of or relating to any Person.

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

     Pursuant to  the terms  of the Agreement,  unless a  Certificate Insurer
Default  exists, the  Certificate Insurer  will be  entitled to  exercise all
rights of the  Holders of the  Offered Certificates, without  the consent  of
such  Certificateholders, and  the Holders  of the  Offered Certificates  may
exercise such rights only with the  prior written consent of the  Certificate
Insurer.   In  addition,  the  Certificate Insurer  will,  as  a third  party
beneficiary to the  Agreement, have, among others, the  following rights: (i)
the  right  to  give  notices  of  breach  or to  terminate  the  rights  and
obligations of the Servicer under  the Agreement in the event of  an Event of
Default by  the Servicer and  to institute proceedings against  the Servicer;
(ii)  the right  to  consent to  or  direct any  waivers of  defaults  by the
Servicer; (iii)  the right to remove  the Trustee pursuant to  the Agreement;
(iv) the  right to direct the actions of  the Trustee during the continuation
of a Servicer  default; (v)  the right  to require the  Seller to  repurchase
Loans for breach  of representation and warranty or  defect in documentation;
(vi) the right to  direct foreclosures upon the failure of the Servicer to do
so  in  accordance with  the Agreement;  and  (vii) the  right to  direct the
Trustee to  investigate certain matters.   The Certificate  Insurer's consent
will be  required  prior to,  among  other things,  (i)  the removal  of  the
Trustee, (ii) the  appointment of any successor Trustee  or Servicer or (iii)
any  amendment to  the Agreement (which  consent will  not be withheld  if an
opinion of counsel is  delivered and addressed to the Certificate Insurer and
the Trustee to the effect that failure to amend the Agreement would adversely
affect the interests of the Certificateholders).

THE CERTIFICATE INSURER

     The information set forth in this section and in Appendix B and Appendix
C  hereto  has been  supplied  by  ____________.   Accordingly,  none  of the
Depositor, the Seller, the Servicer, the Trustee or the Underwriter makes any
representation as to the accuracy and completeness of such information. 
     ________  is  a  ___________  which  engages only  in  the  business  of
financial guarantee and  surety insurance.  _______ is licensed  in 50 states
in   addition  to  _________.    ________  insures  structured  asset-backed,
corporate,  municipal  and  other  financial  obligations  in  the  U.S.  and
international   capital  markets.     ____________  also  provides  financial
guarantee reinsurance  for structured asset-backed, corporate,  municipal and
other financial obligations written by other major insurance companies.
     _________'s  claims-paying ability is  rated "Aaa" by  Moody's Investors
Service, Inc.  ("Moody's"), "AAA" by Standard & Poor's Corporation ("Standard
& Poor's"), "AAA" by  Duff & Phelps Credit  Rating Co. ("Duff & Phelps")  and
"AAA" by Nippon Investors  Service Inc.  Such ratings reflect  only the views
of the  respective rating agencies, are  not recommendations to buy,  sell or
hold securities and are subject to revision or withdrawal at any time by such
rating agencies.

     ________ is regulated by ___________.  In addition, _________ is subject
to  regulation   by  the  insurance   laws  and  regulations  of   the  other
jurisdictions in which it  is licensed.  Such insurance laws  regulate, among
other things,  the amount of net exposure per  risk that ________ may retain,
capital  transfers,  dividends,  investment of  assets,  changes  in control,
transactions with affiliates and consolidations and acquisitions.  __________
is subject  to  periodic  regulatory  examinations  by  the  same  regulatory
authorities.

     ________'s  obligations  under  the  Policy  may  be  reinsured.    Such
reinsurance  does not relieve _________  of any of  its obligations under the
Policy.

     THE POLICY IS  NOT COVERED BY  THE PROPERTY/CASUALTY INSURANCE  SECURITY
FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.

     As at December 31, 1996  and 1995, _____________ had qualified statutory
capital (which consists of policyholders' surplus and contingency reserve) of
approximately $____  million  and $____  million, respectively,  and had  not
incurred any debt obligations.  ______________ requires ________ to establish
and  maintain the  contingency reserve,  which is  available to  cover claims
under surety bonds issued by ____________.

     The   audited  financial  statements   of  ______________   prepared  in
accordance with generally accepted accounting principles for the period ended
December  31, 1995 are attached as  Appendix B to this Prospectus Supplement,
and  the unaudited  financial statements  of _________  for the  period ended
______________,  are attached as  Appendix C  to this  Prospectus Supplement.
Copies  of _________'s  financial  statements  prepared  in  accordance  with
statutory  accounting  standards,  which   differ  from  generally   accepted
accounting principles,  and  filed with  _____________________ are  available
upon  request.    __________  is  located  at  ____________________  and  its
telephone number is _______________.

                               USE OF PROCEEDS

     The  net  proceeds  to  be  received  from   the  sale  of  the  Offered
Certificates will be used by the Depositor  to purchase the Loans.  The Loans
will have been acquired  by the Depositor  from _____________ in a  privately
negotiated transaction.

                                 UNDERWRITING

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement  (the "Underwriting  Agreement") between  the  Depositor and  Bear,
Stearns & Co. Inc. (the "Underwriter"),  the Depositor has agreed to sell  to
the  Underwriter  and  the  Underwriter  has  agreed  to  purchase  from  the
Depositor, each Class of Offered Certificates.

     In the  Underwriting Agreement, the  Underwriter has agreed,  subject to
the  terms  and  conditions  set  forth  therein,  to  purchase  all  of  the
Certificates offered hereby, if  any are purchased.   The Depositor has  been
advised  by  the  Underwriter  that   it  proposes  initially  to  offer  the
Certificates to the public at the respective offering prices set forth on the
cover page hereof and to certain dealers at such price less a concession  not
in excess  of the respective amounts set forth  in the table below (expressed
as  a  percentage  of  the  relative Certificate  Principal  Balance).    The
Underwriter may allow and such dealers  may reallow a discount not in  excess
of the  respective amounts  set forth  in the  table below  to certain  other
dealers.


<TABLE>
<CAPTION>

<S>                                                                   <C>
                                                                        Selling                                  Reallowance 
Class                                                                 Concession                                   Discount
A-1 . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     %                                          %
A-2 . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     %                                          %
A-3 . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     %                                          %

</TABLE>

     The Depositor is an affiliate of the Underwriter.

     The  Underwriting Agreement provides  that the Depositor  will indemnify
the  Underwriter against certain liabilities, including liabilities under the
Securities Act of 1933, as amended.


                              REPORT OF EXPERTS

     The  financial  statements   of  __________________  included   in  this
Prospectus Supplement in Appendix B, as of December 31, 1996 and 1995 and for
each of the  years in the two year  period then ended, have  been included in
reliance  upon the  report of  ______________,  independent certified  public
accountants, appearing  in Appendix B,  upon the  authority of  such firm  as
expert in accounting and auditing.

                                   RATINGS

     It is a condition to issuance that each Class of Offered Certificates be
rated not lower than ____________ by (_________________) and _____________ by
(__________________).

     A securities rating  addresses the likelihood of the  receipt by Holders
of distributions on the Loans  to which they are entitled.   The rating takes
into consideration the characteristics of the Loans and the structural, legal
and tax aspects associated with the Offered Certificates.  The ratings on the
Offered Certificates  do not,  however, constitute  statements regarding  the
likelihood  or frequency of prepayments on the  Loans or the possibility that
Holders might realize  a lower than anticipated yield.   The ratings assigned
to the  Offered Certificates will depend primarily  upon the creditworthiness
of the  Certificate  Insurer.   Any reduction  in a  rating  assigned to  the
claims-paying ability of the Certificate  Insurer below the ratings initially
assigned to the Offered Certificates may result in a reduction of one or more
of the ratings assigned to the Offered  Certificates.

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

                                LEGAL MATTERS

     Certain legal  matters with respect  to the Certificates will  be passed
upon by Brown & Wood LLP, New York, New York.

                                                                   APPENDIX A

                       CERTAIN STATISTICAL INFORMATION
                REGARDING THE INITIAL LOANS IN THE LOAN GROUPS
                          AS OF THE CUT-OFF DATE   

                                LOAN GROUP ONE

                                LOAN GROUP TWO









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

     PROSPECTUS SUPPLEMENT
     (TO PROSPECTUS DATED ________, 1998)

                                $_____________
                 BEAR STEARNS HOME EQUITY LOAN TRUST 199__-__
               $__________ ASSET-BACKED NOTES, SERIES 199__-__
            $__________ ASSET-BACKED CERTIFICATES, SERIES 199__-__

     The  Home  Equity Loan  Trust  199__-__  (the  "Trust") will  be  formed
pursuant to a  trust agreement to  be dated as  of ______, 199__  (the "Trust
Agreement") and  entered into by  Bear Stearns Asset Backed  Securities, Inc.
(the "Depositor"), __________, as servicer (the "Servicer"), and ________, as
owner  trustee  (the "Owner  Trustee").    The  Trust will  issue  $_________
aggregate principal amount  of Asset Backed Notes  (the "Notes").  The  Notes
will be issued  pursuant to an indenture  to be dated  as of ______ 1,  199__
(the "Indenture"), between the Trust and _________, as indenture trustee (the
"Indenture  Trustee").    The  Trust  will  also  issue  $________  aggregate
principal  amount  of   Asset  Backed  Certificates,  Series   199__-__  (the
"Certificates" and,  together with the  Notes, the "Securities").   The Trust
will consist of certain (adjustable  rate) (fixed rate) home equity revolving
credit line  loans made or to  be made in  the future (the  "Revolving Credit
Line Loans") secured (primarily)  by (second) deeds of trust  or Mortgages on
residential properties  that are  primarily one-  to four-family  properties,
the
                                               (cover continued on next page)

 SEE "RISK FACTORS" HEREIN ON PAGE S-13 AND IN THE PROSPECTUS ON PAGE 15 FOR
        CERTAIN FACTORS TO BE CONSIDERED IN PURCHASING THE SECURITIES.

       THE SECURITIES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN
         THE DEPOSITOR, THE SELLER, THE SERVICER, THE TRUSTEES OR ANY
           OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE SECURITIES
               NOR THE UNDERLYING HOME EQUITY LOANS ARE INSURED
                OR GUARANTEED BY ANY GOVERNMENTAL AGENCY, THE
                     SELLER, THE SERVICER OR ANY OF THEIR
                                 AFFILIATES.
                          _______________________

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

<TABLE>
<CAPTION>

==================================================================================================================================
                                       Initial Security   Pass-Through/Interest   Price to      Underwriting       Proceeds to 
                                           Balance                 Rate           Public(1)       Discount       Depositor(1)(2)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                    <C>                   <C>          <C>                 <C>
Per Note                                $                                  %             %              %                   %
- ----------------------------------------------------------------------------------------------------------------------------------
Per Class A-1 Certificate . . . . . .   $                                  %             %              %                   %
- ----------------------------------------------------------------------------------------------------------------------------------
Per Class A-2 Certificate . . . . . .   $                                  %             %              %                   %
- ----------------------------------------------------------------------------------------------------------------------------------
Per Class A-3 Certificate . . . . . .   $                              (3)                              %                   %
- ----------------------------------------------------------------------------------------------------------------------------------
Total . . . . . . . . . . . . . . . .   $                                            $            $                   $
==================================================================================================================================
</TABLE>
_________________________

(1)  Plus accrued interest, if any, from _________.
(2)  Before deducting expenses, estimated to be $________.
     (3)  The Class A-3 Certificates  will bear interest  at a variable  rate
          that, for any Distribution Date, will equal the lesser of (i) ____%
          per  annum and  (ii) the weighted  average  of the  Loan Rates  (as
          defined herein) of the Loans.  The  Pass-Through Rate for the first
          Distribution Date is expected to  be approximately ____% per annum.
          See "Description of the Securities" herein.

     The  Securities are offered by Bear, Stearns  & Co. Inc. (and _________)
(the "Underwriters") when, as and if issued, delivered to and accepted by the
Underwriters  and subject to  certain other conditions.   It is expected that
delivery of the Securities will be made in book-entry form only,  through the
Same Day Funds Settlement System of The Depository Trust Company, on or about
_________, 199__.
                              ____________________

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

     Each Series  of Securities offered hereby constitutes part of a separate
Series of  Asset Backed Securities being offered by  Bear, Stearns & Co. Inc.
from time to  time pursuant to  the Prospectus dated  _________, 1998.   This
Prospectus  Supplement  does  not  contain  complete  information  about  the
offering of  the  Securities.   Additional information  is  contained in  the
Prospectus and  investors are urged to  read both this  Prospectus Supplement
and the Prospectus  in full.  Sales of the Securities  may not be consummated
unless  the purchaser has  received both  this Prospectus Supplement  and the
Prospectus.
                              ____________________

                            BEAR, STEARNS & CO. INC.

           The date of this Prospectus Supplement is _______, 199__

(cover page continued)

Collections in respect of such Revolving Credit Line Loans, and certain other
property relating to  such Revolving Credit  Line Loans.   (In addition,  the
Securities will have the benefit of an irrevocable  and unconditional limited
financial guaranty insurance policy (the  "Policy") issued by __________ (the
"Insurer") covering (describe).)

     Distributions of principal of and interest on the Notes will be  made on
the  _____ day of each month or, if such  date is not a Business Day, then on
the  succeeding Business  Day (each,  a "Distribution  Date"), commencing  on
________, 199__, to the extent described herein.  Interest will accrue on the
Notes at  a rate (the "Note Rate") equal to  ____% per annum from the Closing
Date to the first Distribution  Date and at (a  floating rate equal to  LIBOR
plus ____% per  annum) (____% per  annum) thereafter.  The  Certificates will
represent  fractional  undivided interests  in the  Trust.   Distributions of
principal of and interest on the Securities will be made on each Distribution
Date  to  the  extent  described  herein.     Interest  will  accrue  on  the
Certificates at a  rate (the "Pass-Through  Rate") equal  to ____% per  annum
from the Closing Date to the first Distribution Date and at (a floating  rate
equal to LIBOR plus ____% per annum) (____% per annum) thereafter.   Payments
of interest on and principal of the Notes will have  equal priority (and will
be made  pro  rata)  with  payments  of principal  of  and  interest  on  the
Certificates.

     There  is  currently  no  secondary  market for  the  Securities.    The
Underwriters intend  to establish  a market  in the  Securities  but are  not
obligated  to do so.  There  can be no assurance  that a secondary market for
any of  the Securities will  develop, or  if one does  develop, that  it will
continue or offer sufficient liquidity of investment.

     The yield to investors on each Class of Securities will be  sensitive in
varying  degrees to  the rate  and  timing of  principal payments  (including
prepayments)  on the Loans, which generally may be prepaid in full or in part
at any time without penalty.  The yield to maturity  of a Class of Securities
purchased at a  discount or premium  will be more  sensitive to the rate  and
timing  of payments thereon.   Holders of the  Securities should consider, in
the case of  any such  Securities purchased at  a discount, the  risk that  a
slower 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
Securities purchased  at a premium,  the risk that a  faster than anticipated
rate of principal payments could result in an actual yield that is lower than
the anticipated yield.   No representation is made as to the anticipated rate
of  prepayments on the Loans or as to  the resulting yield to maturity of any
Class of Securities.

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

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

     CERTAIN  PERSONS   PARTICIPATING  IN   THIS  OFFERING   MAY  ENGAGE   IN
TRANSACTIONS THAT  STABILIZE, MAINTAIN OR  OTHERWISE AFFECT THE PRICE  OF ANY
CLASS  OF  SECURITIES.    SPECIFICALLY, THE  UNDERWRITERS  MAY  OVERALLOT  IN
CONNECTION WITH THE OFFERING  AND MAY BID FOR AND PURCHASE  THE SECURITIES IN
THE OPEN MARKET.  FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."
                            ____________________

     The  Securities offered  by  this  Prospectus  Supplement  constitute  a
separate series of Securities being offered by  the Depositor pursuant to its
Prospectus dated  ________, 1998,  of which this  Prospectus Supplement  is a
part  and which  accompanies  this  Prospectus  Supplement.   The  Prospectus
contains important  information regarding this offering that is not contained
herein,  and prospective investors are urged to  read the Prospectus and this
Prospectus Supplement in full.

                                   SUMMARY

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

Trust . . . . . . . . . . . . . .  Bear  Stearns   Home  Equity   Loan  Trust
                                   199__-__ (the "Trust"  or the "Issuer"), a
                                   Delaware   business   trust    established
                                   pursuant to the Trust Agreement, dated  as
                                   of _______,  199__.   The property of  the
                                   Trust will include: a pool of (adjustable)
                                   (fixed)  rate home  equity loan  revolving
                                   credit  line loans made  or to be  made in
                                   the  future  (the "Revolving  Credit  Line
                                   Loans")   under   certain    home   equity
                                   revolving credit line loan agreements (the
                                   "Revolving Credit  Line Loan  Agreements")
                                   and secured (primarily) by (second) (deeds
                                   of  trust)   (Mortgages)  on   residential
                                   properties  that  are  primarily  one-  to
                                   four-family  properties  (the   "Mortgaged
                                   Properties"); the  Collections in  respect
                                   of   the  Revolving   Credit  Line   Loans
                                   received  on  or after  the  Cut-off Date;
                                   property that secured the Revolving Credit
                                   Line  Loans  that  has  been  acquired  by
                                   foreclosure   or    deed   in    lieu   of
                                   foreclosure; (a  surety bond or  letter of
                                   credit); an assignment  of the Depositor's
                                   rights  under   the  Purchase   Agreement;
                                   rights  under  certain   hazard  insurance
                                   policies     covering    the     Mortgaged
                                   Properties; and certain other property, as
                                   described more fully herein.

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

Securities Offered . .  . . . . .  The  Securities  offered  hereby  are  (i)
                                   Asset Backed Notes (the  "Notes") and (ii)
                                   Asset     Backed     Certificates     (the
                                   "Certificates"  and,  together   with  the
                                   Notes, the  "Securities").   Each Security
                                   represents the  right to  receive payments
                                   of interest  at the rate  described below,
                                   payable monthly, and payments of principal
                                   at  such time  and to the  extent provided
                                   below.

Depositor . . . . . . . . . . . .  Bear Stearns Asset Backed Securities, Inc.
                                   (the "Depositor") was  incorporated in the
                                   State of Delaware  in June 1995, and  is a
                                   wholly-owned,  special purpose  subsidiary
                                   of The Bear  Stearns Companies Inc.   None
                                   of The  Bear Stearns  Companies Inc.,  the
                                   Depositor, the Servicer, the Trustees, the
                                   Seller or  any affiliate of  the foregoing
                                   has guaranteed  or is  otherwise obligated
                                   with respect  to  the  Securities  of  any
                                   Series.    See   "The  Depositor"  in  the
                                   Prospectus.

Servicer  . . . . . . . . . . . .  __________ (the "Servicer").  The Servicer
                                   will  service  the Revolving  Credit  Line
                                   Loans  pursuant to  a Servicing  Agreement
                                   dated  _________ 1,   199__  between   the
                                   Issuer and the Servicer.

Indenture . . . . . . . . . . . .  The Notes  will be issued  pursuant to  an
                                   indenture  dated  as of  _________,  199__
                                   (the  "Indenture") between  the Trust  and
                                   _______________,   in   its   capacity  as
                                   indenture    trustee    (the    "Indenture
                                   Trustee").    The Indenture  Trustee  will
                                   allocate  distributions  of  principal and
                                   interest  to  Holders  of  the Notes  (the
                                   "Noteholders")  in  accordance   with  the
                                   Indenture.

Trust Agreement . . . . . . . . .  Pursuant to  a trust agreement dated as of
                                   ________, 199__  (the "Trust  Agreement"),
                                   among  the  Depositor,  the  Servicer  and
                                   ___________,  in  its  capacity  as  owner
                                   trustee (the  "Owner Trustee"),  the Trust
                                   will issue the Certificates  in an initial
                                   aggregate  amount  of  $__________.    The
                                   Certificates  will   represent  fractional
                                   undivided interests in the Trust.

The Revolving Credit Line Loans .  The  Revolving   Credit  Line   Loans  are
                                   (primarily) secured  by (second)  deeds of
                                   trust    or    Mortgages    on   Mortgaged
                                   Properties.    The Revolving  Credit  Line
                                   Loans were  originated by ______ and on or
                                   prior  to the Closing  Date, _______  will
                                   sell  the Revolving  Credit Line  Loans to
                                   the  Depositor  pursuant   to  a  purchase
                                   agreement (the "Purchase Agreement").  The
                                   aggregate Cut-off  Date Principal  Balance
                                   of  the  Revolving  Credit  Line Loans  is
                                   $___________  (the   "Cut-off  Date   Pool
                                   Balance").

                                   The combined  loan-to-value ratio  of each
                                   Revolving Credit Line Loan, computed using
                                   the  maximum   amount  the   borrower  was
                                   permitted to  draw down under  the related
                                   Revolving Credit Line  Loan Agreement (the
                                   "Credit  Limit") and  taking into  account
                                   the amounts of any related senior mortgage
                                   loans    (the   "Combined    Loan-to-Value
                                   Ratio"),  did not  exceed ___%  as of  the
                                   Cut-off  Date.     The   weighted  average
                                   Combined   Loan-to-Value   Ratio   of  the
                                   Revolving Credit Line  Loans was ____%  as
                                   of the Cut-off Date.  See "The Home Equity
                                   Lending  Program--Underwriting  Procedures
                                   Relating  to  the  Revolving  Credit  Line
                                   Loans" herein.

                                   Interest  on  each Revolving  Credit  Line
                                   Loan is  payable monthly  and computed  on
                                   the   related   average   daily  Principal
                                   Balance  for  each  billing   cycle  at  a
                                   variable rate per annum (the "Loan  Rate")
                                   equal at any time (subject to  minimum and
                                   maximum rates,  as described  herein under
                                   "The   Home   Equity   Lending   Program--
                                   Revolving  Credit  Line Loan  Terms,"  and
                                   further   subject   to   applicable  usury
                                   limitations) to the sum of  (i) (the prime
                                   rate  published   in  the   "Money  Rates"
                                   section   of  The   Wall  Street   Journal
                                   generally  on the  Monday of  the week  in
                                   which such  Loan Rate adjusts  (or, if  no
                                   rate is published on such day, then on the
                                   next succeeding  calendar day  on which  a
                                   prime rate  is published), rounded  to the
                                   nearest  1/8 of  1  percent)  and  (ii)  a
                                   margin generally within the range of  ___%
                                   to  ___%.   The Loan  Rate  is subject  to
                                   adjustment ________.  With respect to each
                                   Revolving  Credit  Line Loan,  a  "billing
                                   cycle" is  the calendar month  preceding a
                                   Due Date.   Interest accrued at such  rate
                                   will be due  on the Due Date  in the month
                                   following the close  of the billing cycle.
                                   (As to  each Revolving  Credit Line  Loan,
                                   the  Due Date  is  the  ____  day  of  the
                                   month.)     The  Cut-off   Date  Principal
                                   Balances  of  the  Revolving  Credit  Line
                                   Loans ranged from $______ to $_______  and
                                   averaged  $_______.   Credit Limits  under
                                   the Revolving Credit Line Loans as  of the
                                   Cut-off  Date  ranged  from  approximately
                                   $_____  to $______  and averaged  $______.
                                   Each  Revolving   Credit  Line   Loan  was
                                   originated in  the period from  _______ to
                                   ________, and, as of the Cut-off Date, the
                                   weighted average Credit  Limit Utilization
                                   Rate (as defined herein) was approximately
                                   ___%.    See   "The  Home  Equity  Lending
                                   Program" and "Description of the Revolving
                                   Credit Line Loans" herein.

Collections . . . . . . . . . . .  All  Collections on  the Revolving  Credit
                                   Line  Loans  will  be  allocated  by   the
                                   Servicer in accordance  with the Revolving
                                   Credit   Line   Loan   Agreements  between
                                   amounts collected  in respect  of interest
                                   ("Interest   Collections")   and   amounts
                                   collected   in   respect    of   principal
                                   ("Principal  Collections"   and,  together
                                   with Interest Collections, "Collections").
                                   The   Servicer   will   generally  deposit
                                   Collections distributable  to the  Holders
                                   in an account established for such purpose
                                   under   the   Servicing   Agreement   (the
                                   "Collection Account").   See  "Description
                                   of  the  Servicing  Agreement--Allocations
                                   and   Collections"    herein   and    "The
                                   Agreements--Payments on Loans; Deposits to
                                   Security Account" and "Servicing of Loans-
                                   -Collection Procedures" in the Prospectus.

Description of the Securities . .

     A.   Distributions . . . . .  On each Distribution  Date, Collections on
                                   the  Revolving Credit  Line Loans  will be
                                   applied   in   the  following   order   of
                                   priority:

                                        (i)  to the  Servicer, the  Servicing
                                             Fee;

                                       (ii)  as  payment   for  the   accrued
                                             interest  due  and  any  overdue
                                             accrued interest  (with interest
                                             thereon to the extent lawful) on
                                             the    respective    outstanding
                                             principal balances of  the Notes
                                             (the  "Note  Balance")  and  the
                                             Certificates  (the  "Certificate
                                             Balance" and, together  with the
                                             Note   Balance,  the   "Security
                                             Balance");

                                      (iii)  as principal of  the Securities,
                                             the    excess    of    Principal
                                             Collections    over   Additional
                                             Balances   created  during   the
                                             preceding   Collection   Period,
                                             such  amount  to   be  allocated
                                             between     the    Notes     and
                                             Certificates, pro rata, based on
                                             their     respective    Security
                                             Balances;

                                       (iv)  as principal of  the Securities,
                                             as payment  for any  Liquidation
                                             Loss  Amounts  on  the Revolving
                                             Credit Line Loans;

                                        (v)  as  payment for  the premium  on
                                             the Policy;

                                       (vi)  to reimburse prior draws made on
                                             the Policy; and

                                      (vii)  any  remaining  amounts,  to the
                                             Depositor.

                                   As   to   any   Distribution   Date,   the
                                   "Collection Period" is  the calendar month
                                   preceding   the   month  in   which   such
                                   Distribution Date occurs.

                                   "Liquidation  Loss  Amount"   means,  with
                                   respect to any liquidated Revolving Credit
                                   Line  Loan,   the  unrecovered   Principal
                                   Balance thereof  at the end of the related
                                   Collection Period in  which such Revolving
                                   Credit  Line  Loan   became  a  liquidated
                                   Revolving Credit  Line Loan,  after giving
                                   effect  to  the  Liquidation  Proceeds  in
                                   connection therewith.

     B.   Note Rate . . . . . . .  Interest will  accrue on  the unpaid  Note
                                   Balance  of the Notes  (i) at a  per annum
                                   rate (the "Note Rate")  equal to ___% from
                                   the Closing Date to the first Distribution
                                   Date   and  (ii)   thereafter,  from   and
                                   including the preceding  Distribution Date
                                   to but excluding such current Distribution
                                   Date  (each, an  "Accrual  Period") at  (a
                                   floating  rate equal  to LIBOR  plus ___%)
                                   (___%).  (Interest  will be calculated  on
                                   the  basis of the actual number of days in
                                   each  Accrual Period divided  by 360.)   A
                                   failure to  pay interest  on any  Notes on
                                   any Distribution  Date that  continues for
                                   five  days  will  constitute an  Event  of
                                   Default under the Indenture.

     C.   Pass-Through Rate . . .  Interest   will  accrue   on  the   unpaid
                                   Certificate  Balance  of  the Certificates
                                   (i) at a per annum rate (the "Pass-Through
                                   Rate") equal to ___% from the Closing Date
                                   to the  first Distribution  Date and  (ii)
                                   thereafter, at  (a floating rate  equal to
                                   LIBOR plus  ___%) (___%).   (Interest will
                                   be calculated on the  basis of the  actual
                                   number of  days  in  each  Accrual  Period
                                   divided  by  360.)     A  failure  to  pay
                                   interest  on   any  Certificates   on  any
                                   Distribution Date that  continues for five
                                   days will  constitute an Event  of Default
                                   under the Trust Agreement.

     D.   Distribution Date . . .  The ____ day of each month or, if such day
                                   is not a Business Day, the next succeeding
                                   Business  Day,  commencing  with  _______,
                                   199__.   A "Business Day" is any day other
                                   than  a Saturday,  Sunday or other  day on
                                   which  banking institutions  in New  York,
                                   New York (and ____________) are authorized
                                   or   obligated  by   law,  regulation   or
                                   executive order to be closed.

     E.   Record Date . . . . . .  The last day preceding a Distribution Date
                                   or,  if  the  Securities  are  no   longer
                                   Book-Entry Securities, the last day of the
                                   month  preceding  the  month  in  which  a
                                   Distribution Date occurs.

     F.   Final Scheduled
          Distribution Dates  . .  To the extent not previously paid, (i) the
                                   Certificate  Balance  of  the Certificates
                                   will  be  due on  the  ______ Distribution
                                   Date  and  (ii)  the Note  Balance  of the
                                   Notes   will   be   due   on   the   _____
                                   Distribution  Date.   Failure  to  pay the
                                   full  Note Balance  of  Notes or  the full
                                   Certificate Balance on the Certificates on
                                   or  before  the  related  Final  Scheduled
                                   Distribution Date will constitute an Event
                                   of  Default  under  the Indenture  or  the
                                   Trust Agreement, as the case may be.

     G.   Form and Registration .  The Securities will initially be delivered
                                   in     Book-Entry     form    ("Book-Entry
                                   Securities").  Holders  of such Securities
                                   may elect to  hold their interests through
                                   The Depository Trust  Company ("DTC"), (in
                                   the United States, or Cedel Bank,  soci t 
                                   anonyme, ("Cedel") or the Euroclear System
                                   ("Euroclear"),  in  Europe).     Transfers
                                   within DTC  (, Cedel or Euroclear,  as the
                                   case may be,)  will be in  accordance with
                                   the usual  rules and  operating procedures
                                   of  the relevant system.   So long  as the
                                   Securities are Book-Entry Securities, such
                                   Securities  will  be evidenced  by  one or
                                   more securities registered in the name  of
                                   Cede & Co. ("Cede"), as the nominee of DTC
                                   (or  one  of the  relevant  depositaries).
                                   Cross-market  transfers   between  Persons
                                   holding  directly  or  indirectly  through
                                   DTC(, on the one  hand, and counterparties
                                   holding  directly  or  indirectly  through
                                   Cedel or Euroclear, on the other,) will be
                                   effected  in  DTC  through  Citibank  N.A.
                                   ("Citibank")  or  Morgan   Guaranty  Trust
                                   Company  of   New  York   ("Morgan"),  the
                                   relevant   depositaries   of   Cedel   and
                                   Euroclear,   respectively,   and   each  a
                                   participating   member   of  DTC.      The
                                   Securities will initially be registered in
                                   the name of  Cede.  The interests  of such
                                   Holders  will   be  represented   by  book
                                   entries  on   the  records   of  DTC   and
                                   participating members thereof.   No Holder
                                   of  a Security will be entitled to receive
                                   a   definitive   note   representing  such
                                   Person's  interest,  except in  the  event
                                   that  Securities   in  fully   registered,
                                   certificated       form       ("Definitive
                                   Securities") are issued  under the limited
                                   circumstances described in "Description of
                                   the     Securities--General"     in    the
                                   Prospectus.     All  references   in  this
                                   Prospectus   Supplement    to   Securities
                                   reflect  the  rights  of  Holders of  such
                                   Notes only as such rights may be exercised
                                   through   DTC   and    its   participating
                                   organizations   for   so  long   as   such
                                   Securities   are  held   by   DTC.     See
                                   "Description of the Securities--Book-Entry
                                   Securities" herein.

     H.   Denominations . . . . .  The  Notes  will   be  issued  in  minimum
                                   denominations  of  $_______  and  integral
                                   multiples  of $______  in excess  thereof.
                                   The Certificates will be issued in minimum
                                   denominations  of  $_______  and  integral
                                   multiples of $______ in excess thereof.

(Letter of Credit)
     (Surety Bond)
      Issuer  . . . . . . . . . .  _________________ (the "(Letter of Credit)
                                   (Surety Bond) Issuer").   See "The (Letter
                                   of Credit) (Surety Bond) Issuer" herein.

(Letter of Credit)
     (Surety Bond)  . . . . . . .  On  the  Closing  Date,  the  (Letter   of
                                   Credit) (Surety Bond)  Issuer will issue a
                                   (letter  of  credit)  (surety  bond)  (the
                                   "(Letter  of  Credit) (Surety  Bond)")  in
                                   favor of the  Owner Trustee  on behalf  of
                                   the  Trust.    In the  event  that  on any
                                   Distribution  Date,  available  amounts on
                                   deposit  in  the Collection  Account  with
                                   respect to the preceding Collection Period
                                   are  insufficient   to  provide   for  the
                                   payment  of  the  amount  required  to  be
                                   distributed   to  the   Holders  and   the
                                   Servicer  on such  Distribution Date,  the
                                   Owner Trustee will draw on the  (Letter of
                                   Credit) (Surety Bond) to the extent of the
                                   (Letter  of Credit)  (Surety Bond)  Amount
                                   for such  Distribution Date, in  an amount
                                   equal   to    such   deficiency.       See
                                   "Description    of     the    Securities--
                                   Distributions" herein and "Enhancement" in
                                   the Prospectus.

((Letter of Credit) 
     (Surety Bond) 
      Amount  . . . . . . . . . .  The amount available under the (Letter  of
                                   Credit)  (Surety  Bond) (the  "(Letter  of
                                   Credit)  (Surety  Bond) Amount")  for  the
                                   initial Distribution Date will be $       
                                      .      For   each   Distribution   Date
                                   thereafter, the (Letter of Credit) (Surety
                                   Bond) Amount will equal the lesser of (i) 
                                     %  of the Pool  Balance as of  the first
                                   day  of  the preceding  Collection  Period
                                   (after  giving   effect  to   any  amounts
                                   distributed in respect of principal of the
                                   Revolving   Credit  Line   Loans  on   the
                                   Distribution   Date   occurring   in  such
                                   preceding Collection Period)  and (ii) the
                                   (Letter of Credit) (Surety Bond) Amount as
                                   of  the   first  day   of  the   preceding
                                   Collection Period, minus any amounts drawn
                                   under the (Letter of Credit) (Surety Bond)
                                   during such  preceding Collection  Period,
                                   plus any  amounts paid  to the (Letter  of
                                   Credit)  (Surety   Bond)  Issuer   on  the
                                   Distribution   Date   occurring   in  such
                                   preceding  Collection  Period  up  to  the
                                   amount  of  any  previous   draws  on  the
                                   (Letter of Credit) (Surety Bond).)

Servicing . . . . . . . . . . . .  The  Servicer  will   be  responsible  for
                                   servicing, managing and making Collections
                                   on the  Revolving Credit  Line Loans.   On
                                   the ________  business day,  but no  later
                                   than  the _______  calendar  day, of  each
                                   month (each, a  "Determination Date"), the
                                   Servicer will calculate, and will instruct
                                   the related Trustee regarding, the amounts
                                   to  be  paid,  as described  herein,  with
                                   respect to the  related Collection Period,
                                   to the related Holders.  See  "Description
                                   of the  Securities--Distributions" herein.
                                   The  Servicer   will  receive   a  monthly
                                   servicing fee in  the amount of ____%  per
                                   annum  (the "Servicing  Fee Rate")  of the
                                   related  Pool Balance,  and certain  other
                                   amounts,  as  servicing  compensation from
                                   the   Trust.     See  "Servicing   of  the
                                   Revolving  Credit  Line   Loans--Servicing
                                   Compensation  and  Payment   of  Expenses"
                                   herein.  In certain limited circumstances,
                                   the Servicer  may resign or be removed, in
                                   which event either the Owner Trustee  or a
                                   third-party servicer will  be appointed as
                                   successor Servicer.  See "Servicing of the
                                   Loans--Certain   Matters   Regarding   the
                                   Servicer" and  "The Agreements--Events  of
                                   Default; Rights Upon Events of Default" in
                                   the Prospectus.

(Final Payment of Principal;

     Termination  . . . . . . . .  The   Trust   will    terminate   on   the
                                   Distribution Date following the earlier of
                                   (i)  ______________  and  (ii)  the  final
                                   payment or  other liquidation of  the last
                                   Revolving  Credit  Line Loan  and  Private
                                   Security in  the  Trust.    The  Revolving
                                   Credit  Line  Loans  will  be  subject  to
                                   optional repurchase by the Servicer on any
                                   Distribution  Date  after   the  aggregate
                                   Principal Balance thereof is reduced to an
                                   amount    less    than   or    equal    to
                                   $        ((5)%  of  the  initial Principal
                                   Balance).   The  Repurchase Price  will be
                                   equal  to   the  sum   of  the   aggregate
                                   Principal Balance of  the Revolving Credit
                                   Line Loans and accrued and unpaid interest
                                   thereon  at  the weighted  average  of the
                                   Loan Rates  through the day  preceding the
                                   Final  Scheduled Distribution  Date.   See
                                   "Description  of  the Securities--Optional
                                   Termination" herein and  "The Agreements--
                                   Termination" in the Prospectus.)

Certain Federal Income Tax
Considerations  . . . . . . . . .  In the opinion of Tax Counsel, for federal
                                   income  tax  purposes, the  Notes  will be
                                   characterized  as  indebtedness,  and  the
                                   Trust  will  not  be characterized  as  an
                                   association     (or     publicly    traded
                                   partnership)  taxable  as  a  corporation.
                                   Each Holder  of a Note,  by its acceptance
                                   of a Note,  will agree to treat  such Note
                                   as  indebtedness  for federal,  state  and
                                   local income  and franchise  tax purposes.
                                   See    "Certain    Federal    Income   Tax
                                   Considerations"     and     "State     Tax
                                   Considerations"   herein   and    in   the
                                   Prospectus concerning  the application  of
                                   federal, state and local tax laws.

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

ERISA . . . . . . . . . . . . . .  Generally, Plans that  are subject to  the
                                   requirements  of ERISA  and  the Code  are
                                   permitted to purchase  instruments similar
                                   to   the   Notes  that   are   debt  under
                                   applicable   state   law   and   have   no
                                   "substantial   equity  features"   without
                                   reference  to  the  prohibited transaction
                                   requirements of  ERISA and  the Code.   In
                                   the opinion  of ERISA Counsel  (as defined
                                   herein), the Notes  will be classified  as
                                   indebtedness  without  substantial  equity
                                   features for ERISA  purposes.  However, if
                                   the Notes were  to be deemed to  be equity
                                   interests and no  statutory, regulatory or
                                   administrative  exemption  were  to apply,
                                   the  Trust will hold plan assets by reason
                                   of  a  Plan's  investment  in  the  Notes.
                                   Accordingly,     any    Plan     fiduciary
                                   considering whether to  purchase the Notes
                                   on behalf  of a  Plan should  consult with
                                   its counsel regarding the applicability of
                                   the provisions  of ERISA and the  Code and
                                   the availability of any exemptions.  Under
                                   current law,  the purchase and  holding of
                                   the Certificates  by or  on behalf of  any
                                   employee  benefit  plan (each,  a  "Plan")
                                   subject  to  the  fiduciary responsibility
                                   provisions  of  the   Employee  Retirement
                                   Income Security  Act of  1974, as  amended
                                   ("ERISA"),  may  result in  a  "prohibited
                                   transaction" within  the meaning  of ERISA
                                   and  the Code  or other  violation  of the
                                   fiduciary  responsibility   provisions  of
                                   ERISA  and  Section  4975   of  the  Code.
                                   (Consequently, the   Certificates  may not
                                   be  transferred to  a proposed  transferee
                                   that is a Plan subject to ERISA or that is
                                   described  in  Section 4975(e)(1)  of  the
                                   Code,  or a Person acting on behalf of any
                                   such Plan  or  using the  assets  of  such
                                   Plan,  unless the  Owner  Trustee and  the
                                   Depositor  receive an  opinion of  counsel
                                   reasonably  satisfactory   to  the   Owner
                                   Trustee and  the Depositor  to the  effect
                                   that  the  purchase  and holding  of  such
                                   Certificates will not result in the assets
                                   of the  Trust  being deemed  to  be  "plan
                                   assets" for ERISA purposes and will not be
                                   a  prohibited transaction  under ERISA  or
                                   Section  4975 of  the Code.)   See  "ERISA
                                   Considerations"   herein   and    in   the
                                   Prospectus.

Rating  . . . . . . . . . . . . .  It is a  condition to the issuance  of the
                                   Securities that they  be rated _______  by
                                   at   least   ____   nationally  recognized
                                   statistical rating organizations  (each, a
                                   "Rating  Agency").   In  general,  ratings
                                   address credit risk and do not address the
                                   likelihood  of  prepayments.   A  security
                                   rating  is  not a  recommendation  to buy,
                                   sell or hold securities.

                                 RISK FACTORS

(CASH FLOW CONSIDERATIONS

     During the first ____-year draw  down period under the related Revolving
Credit Line Loan Agreements for  the Revolving Credit Line Loans, Collections
on such Revolving  Credit Line Loans  may vary  because, among other  things,
borrowers  are not  required  to make  monthly payments  of principal.   With
respect  to  some  of the  Revolving  Credit Line  Loans,  during  the second
____-year draw  down period, no  monthly payments of principal  are required.
Collections on the  Revolving Credit Line Loans may also vary due to seasonal
purchasing and payment habits of borrowers.

     General credit risk  may also be greater  to Holders than to  holders of
instruments representing  interests in  level payment  first mortgage  loans,
since no  payment of  principal generally  is required  until after  either a
five-  or ten-year interest-only  period under  the related  Revolving Credit
Line Loan Agreements.   Minimum monthly payments will at least  equal and may
exceed accrued interest.  Even assuming that the Mortgaged Properties provide
adequate  security for  the Revolving  Credit Line  Loans, substantial  delay
could be encountered  in connection with the liquidation  of Revolving Credit
Line Loans  that are delinquent  and corresponding  delays in the  receipt of
related  proceeds by Holders  could occur if  the (Letter  of Credit) (Surety
Bond) provider were unable to perform on its obligations under the (Letter of
Credit) (Surety  Bond).  Further,  liquidation expenses (such as  legal fees,
real estate taxes, and maintenance and preservation expenses) will reduce the
Liquidation Proceeds payable  to Holders and thereby reduce  the security for
the Revolving  Credit  Line  Loans.    In the  event  any  of  the  Mortgaged
Properties fail to provide adequate security for the related Revolving Credit
Line Loans, Holders could experience a loss if the (Letter of Credit) (Surety
Bond) provider  were unable to perform  its obligations under  the (Letter of
Credit) (Surety Bond).)

PREPAYMENT CONSIDERATIONS

     All of  the Revolving Credit  Line Loans may be  prepaid in whole  or in
part  at any time without penalty.  Home  equity loans, such as the Revolving
Credit Line Loans, have been originated in significant volume only during the
past few years  and neither the  Depositor nor the Servicer  is aware of  any
publicly available  studies or statistics  on the rate of  prepayment of such
loans.   The Trust's prepayment experience may be  affected by a wide variety
of  factors, including  general  economic  conditions,  interest  rates,  the
availability of alternative  financing and homeowner mobility.   In addition,
substantially all  of  the Revolving  Credit Line  Loans contain  due-on-sale
provisions and  the Servicer  intends to enforce  such provisions  unless (i)
such enforcement is  not permitted by applicable law or (ii) the Servicer, in
a   manner  consistent  with  reasonable  commercial  practice,  permits  the
purchaser of  the related Mortgaged  Property to assume the  Revolving Credit
Line Loan.  To the extent  permitted by applicable law, such assumption  will
not  release  the  original  borrower  from its  obligation  under  any  such
Revolving  Credit Line  Loan.   See  "Certain  Legal Aspects  of the  Loans--
Due-on-Sale Clauses in Revolving Credit Line Loans" in the Prospectus.

LEGAL CONSIDERATIONS

     The Revolving  Credit  Line Loans  are  secured  by deeds  of  trust  or
Mortgages.  With respect  to Revolving Credit Line Loans that  are secured by
first Mortgages,  the Servicer has  the power under certain  circumstances to
consent to a new mortgage lien on the Mortgaged Property having priority over
such Revolving  Credit Line  Loan.   Revolving Credit  Line Loans  secured by
senior Mortgages are  entitled to proceeds that  remain from the sale  of the
related Mortgaged Property  after any related senior mortgage  loan and prior
statutory liens have  been satisfied.   In the event  that such proceeds  are
insufficient to satisfy  such loans and prior liens in the aggregate (and the
(Letter  of  Credit)  (Surety  Bond)   provider  is  unable  to  perform  its
obligations under  the (Letter of  Credit) (Surety  Bond) or if  the coverage
under  the (Letter of  Credit) (Surety  Bond) is  exhausted), the  Trust, and
accordingly, the Holders, bear (i) the risk of delay in distributions while a
deficiency judgment  against the borrower  is obtained and  (ii) the risk  of
loss if the deficiency judgment cannot  be obtained or is not realized  upon.
See "Certain Legal Aspects of the Loans" in the Prospectus.

     The sale  of the  Revolving Credit  Line Loans  from the  Seller to  the
Depositor pursuant to the Purchase Agreement will be treated as a sale of the
Revolving Credit Line Loans.   The Seller will warrant that  such transfer is
either a  sale of its interest in the Revolving  Credit Line Loans or a grant
of a first  priority perfected security interest therein.  In the event of an
insolvency  of  the  Seller,  the  receiver  of  the Seller  may  attempt  to
recharacterize the sale  of the Revolving Credit Line Loans as a borrowing by
the Seller  secured by a pledge of  the Revolving Credit Line Loans.   If the
receiver  decided to  challenge  such  transfer, delays  in  payments of  the
Securities and  possible reductions in the  amount thereof could occur.   The
Depositor  will  warrant in  the  Trust Agreement  that the  transfer  of its
interest in the Revolving Credit Line Loans  to the Trust is a valid transfer
and assignment of such interest.

     If a conservator, receiver  or trustee were appointed for the Seller, or
if  certain other  events relating  to the  bankruptcy or  insolvency of  the
Seller  were to occur,  Additional Balances would  not be  transferred by the
Seller to the  Trust pursuant to the  Purchase Agreement (as assigned  by the
Depositor to the  Trust).  In  such an event, an  Event of Default  under the
Trust Agreement and Indenture would occur and the Owner Trustee would attempt
to  sell  the Revolving  Credit  Line  Loans  (unless Holders  of  Securities
evidencing undivided interests aggregating  at least 51% of each of  the Note
Balance  and the  Certificate Balance  instruct  otherwise), thereby  causing
early payment  of  the respective  Security  Balances of  the  Notes and  the
Certificates.

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

SERVICER'S ABILITY TO CHANGE THE TERMS OF THE REVOLVING CREDIT LINE LOANS

     The Servicer may  agree to changes  in the terms  of a Revolving  Credit
Line  Loan Agreement, provided that such  changes (i) do not adversely affect
the interests of the  Holders and (ii)  are consistent with prudent  business
practice.   There can be no  assurance that changes in  applicable law or the
marketplace  for home  equity loans  or  prudent business  practice will  not
result in changes in the terms of the Revolving Credit Line Loans.

(DELINQUENT REVOLVING CREDIT LINE LOANS

     The Trust will include Revolving Credit Line  Loans that are 59 or fewer
days  delinquent.   The Cut-off  Date  Principal Balance  of such  delinquent
Revolving Credit Line Loans was $____________.)

                                  THE TRUST

GENERAL

     The Issuer, Bear Stearns Home Equity Loan Trust  199__-__, is a business
trust formed under  the laws of the  State of Delaware pursuant  to the Trust
Agreement for the transactions described  in this Prospectus Supplement.  The
Trust Agreement constitutes the "governing  instrument" under the laws of the
State of  Delaware relating  to business  trusts.   After its  formation, the
Issuer will not  engage in any activity other than (i) acquiring, holding and
managing the Revolving  Credit Line Loans and  the other assets of  the Trust
and proceeds  therefrom, (ii) issuing  the Notes and the  Certificates, (iii)
making payments on  the Notes and the Certificates and (iv) engaging in other
activities  that are  necessary,  suitable or  convenient  to accomplish  the
foregoing or are incidental thereto or connected therewith.

     The  property of the  Trust will consist  of:  (i)  the Revolving Credit
Line Loans; (ii) Collections  on the Revolving Credit Line  Loans received on
or  after  the Cut-off  Date;  (iii)  Mortgaged  Properties relating  to  the
Revolving Credit Line Loans that are acquired by foreclosure or deed  in lieu
of  foreclosure; (iv)  the Collection Account  and the  Distribution Accounts
(excluding,  in each case, net earnings  thereon); (v) the (Letter of Credit)
(Surety  Bond); and (vi)  an assignment of  the Depositor's rights  under the
Purchase  Agreement,  including  all  rights  of the  Depositor  to  purchase
Additional Balances.

     The Trust's  principal offices are  in __________, Delaware, in  care of
_______________, as Owner Trustee, at ____________.

                 THE (LETTER OF CREDIT) (SURETY BOND) ISSUER

     The following information  with respect to _________  has been furnished
by __________.

     (Description of Letter of Credit/Surety Bond Issuer)

                       THE HOME EQUITY LENDING PROGRAM

     The information set forth below concerning ________ and its underwriting
policies has been  provided by _________.   The Depositor  does not make  any
representation as to the accuracy or completeness of such information.

GENERAL

     The Revolving  Credit Line  Loans were  originated by  _____________ (in
such capacity,  the "Seller")  under its home  equity lending  program.   The
Seller  first offered (fixed) (adjustable) rate  home equity revolving credit
line loans  ("home equity loans") in 19___.   As of __________, _______ owned
and  serviced  approximately   $__________  aggregate  principal  amount   of
outstanding home  equity loans  secured by  properties located  in __________
under home equity credit lines.

UNDERWRITING PROCEDURES RELATING TO THE REVOLVING CREDIT LINE LOANS

     Each Revolving Credit  Line Loan was  originated after  a review by  the
Seller in accordance with its established underwriting procedures, which were
intended to assess the applicant's ability to assume and repay such Revolving
Credit Line Loan and the adequacy  of the real property that was to  serve as
collateral for such Revolving Credit Line Loan.  The maximum Credit Limit for
a Revolving Credit Line Loan provided by the Seller was $__________.

     Each  applicant  for a  home  equity loan  was  required to  complete an
application that listed  the applicant's assets, liabilities,  income, credit
and employment  history and other  demographic and personal information.   If
information in  the loan application  demonstrated that there  was sufficient
income and equity  to justify making  a home equity  loan and the Seller  (i)
received a  satisfactory  independent  credit bureau  report  on  the  credit
history of the  borrower and (ii)  obtained, in the case  of all home  equity
loans  originated prior  to  ________,  19___, a  drive-by  appraisal of  the
related Mortgaged Property  or, for  all home equity  loans originated as  of
_______, 19___, a satisfactory appraisal completed on forms approved by FNMA,
and if such  information met the Seller's underwriting  standards, the Seller
issued  a  commitment subject  to satisfaction  of certain  other conditions.
These conditions included:  (i) obtaining and reviewing pay stubs, income tax
returns or a  verification of employment from the  applicant's employer; (ii)
obtaining and  reviewing a verification of  deposit; and (iii) when  the home
equity  loan was to be  in a junior lien position,  obtaining and reviewing a
verification of the loan or loans in a senior lien position.

     Appraisals  of the  Mortgaged Properties  were performed by  a qualified
appraiser or  an independent  third-party, fee-based  appraiser who  had been
previously approved for such assignment by the Seller.

     It is  the Seller's  policy  to require  a title  policy insuring  title
mortgage in accordance with the intended lien position.

     Generally, a home  equity loan needed a Combined  Loan-to-Value Ratio of
___% for loans  for which the  Seller obtained  full documentary support  and
___% for loans for which limited documentary support was obtained.

     After  obtaining  all   applicable  employment,   credit  and   property
information,  the Seller determined whether sufficient unencumbered equity in
the  property existed  and whether  the  prospective borrower  had sufficient
monthly income available to support  the payments of interest at the  current
prime rate plus the applicable margin  based on the Credit Limit in  addition
to  any senior  mortgage loan  payments (including  any escrows  for property
taxes and  hazard insurance  premiums) and  other monthly credit  obligations
based  on  the  prospective  borrower's  debt-to-gross  income  ratio.    The
"debt-to-gross income ratio"  is the ratio of  (a) certain of the  borrower's
debt obligations, which include:  (i) the monthly first mortgage payment plus
taxes; (ii) monthly  installment debt payments with  a term of more  than ten
months; (iii) five  percent of the total revolving  obligations; (iv) monthly
alimony and child support obligations; and (v) the payment on the home equity
loan calculated at  the Credit Limit and  current prime rate plus  margin for
such home equity loan to (b) the borrower's  gross verifiable monthly income.
The debt-to-gross income ratio generally did not exceed ______%.

     When the commitment conditions had been satisfied,  the Revolving Credit
Line Loan  was completed by signing  a Revolving Credit Line  Loan Agreement,
rescission statement, and Mortgage that secured the repayment of principal of
and interest on  the Revolving Credit Line  Loan.  The original  Mortgage was
then recorded in the appropriate county government office.

REVOLVING CREDIT LINE LOAN TERMS

     A borrower may access  a home equity  loan by writing a  check.  On  all
home  equity loans, there  is (a  ten-year) draw down  period as  long as the
borrower is not in default under the  loan agreement.  Home equity loans bear
interest at a  variable rate, which may  change biweekly.  Home  equity loans
may be subject to a maximum  per annum interest rate (the "Maximum Rate")  of
______%  per  annum  and  in  all  cases  are  subject  to  applicable  usury
limitations.  See "Certain Legal Aspects of the Loans--Applicability of Usury
Laws"  in the Prospectus.   The daily  periodic rate on  the Revolving Credit
Line Loans (the "Loan Rate") is the sum of the Index Rate  plus a spread (the
"Margin"), which  generally ranges  between ____% and  ____%, divided  by 365
days or 366 days, as applicable.

     The "Index  Rate" is based  on (the prime  rate published in  the "Money
Rates" section of The Wall Street Journal generally on the Monday of the week
in which such Loan  Rate adjusts (or,  if no rate is  published on such  day,
then on the next succeeding calendar day on which a prime rate is published),
rounded to the nearest 1/8 of 1 percent.)  The annual percentage rate for any
biweekly  period will be based on  the prime rate in  effect on the Monday on
which the rate may change.   (If a prime rate range is published  in The Wall
Street Journal,  then the  midpoint (average)  of such range  will be  used.)
There  are  no  limitations  on  increases or  decreases  (except  for  those
Revolving Credit  Line Loans that  have Maximum  Rates).  Only  the Revolving
Credit  Line  Loans  that  have  Maximum  Rates  of ____%  also  have  annual
adjustment caps  of __%  as to  both increases  and decreases  in their  Loan
Rates.

     Billing statements are mailed monthly.  The statement details all debits
and credits and  specifies the minimum payment  due and the available  credit
line.   Notice of  changes in the  applicable Loan Rate  are provided  by the
Seller to the  borrower with such  statements.  All  payments are due by  the
tenth day after the date the billing statement is issued.

     The  Revolving  Credit  Line Loan  Agreements  further  provide that  if
publication of the Index Rate is discontinued, the Index Rate will be changed
upon  notification  in  accordance  with  such  Revolving  Credit  Line  Loan
Agreements.

     The borrower's  right to  obtain additional credit  may be  suspended or
terminated, or the  borrower may be  required to pay  the entire balance  due
plus all  other accrued but  unpaid charges immediately, if  (i) the borrower
fails  to  make  any  required  payment  by  the  due  date,  (ii)  the total
outstanding  principal  balance  including all  charges  payable  exceeds the
Credit  Limit, (iii)  the borrower  made any  statement or  signature  on any
document that is  fraudulent or contained a material  misrepresentation, (iv)
the borrower dies  or becomes incompetent, (v) the  borrower becomes bankrupt
or  insolvent, (vi)  the borrower becomes  subject to  any judgment,  lien or
attachment or any  execution is issued against the  Mortgaged Property, (vii)
the  borrower fails  to obtain  and maintain  required property  insurance or
(viii) the  borrower sells or  transfers the  Mortgaged Property or  does not
maintain the Mortgaged Property.  In addition, the right to obtain additional
credit may be suspended  or a borrower's Credit Limit may  be reduced, if (i)
the value of the Mortgaged Property decreases for any reason to less than 80%
of the original  appraised value, (ii) the  borrower is in default  under the
Revolving Credit Line  Loan Agreement,  (iii) government  action impairs  the
Seller's lien  priority or (iv) a  regulatory agency has notified  the Seller
that continued advances would constitute an unsafe and unsound practice.

DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

     The following tables  set forth the delinquency and  loss experience for
each of  the periods shown for the home  equity loans indicated on the table.
The Servicer believes that there have been no material trends or anomalies in
the  historical  delinquency  and  loss  experience  as  represented  in  the
following  tables.   The  data  presented in  the  following tables  are  for
illustrative purposes  only, and there  is no assurance that  the delinquency
and loss experience  of the Revolving  Credit Line Loans  will be similar  to
that set forth below.

                            DELINQUENCY EXPERIENCE
                            (DOLLARS IN THOUSANDS)

                                                     As of _________
                                            ---------------------------------
                                              Number of Loans        Amount
                                            -------------------    ----------

Amount Outstanding at
  Period End  . . . . . . . . . . . . . .

Delinquency
  30-59 Days  . . . . . . . . . . . . . .                            $
  60-89 Days  . . . . . . . . . . . . . .
  90 or More Days . . . . . . . . . . . .
  Foreclosures and Bankruptcies . . . . .                            ______

Total Delinquencies . . . . . . . . . . .                            $_____

30-59 Days Percentage . . . . . . . . . .                                 %
60-89 Days Percentage . . . . . . . . . .                                 %
90 or More Days Percentage  . . . . . . .                                 %
Foreclosures and Bankruptcies . . . . . .

                               LOSS EXPERIENCE
                            (DOLLARS IN THOUSANDS)

                                                 For the Year
                                               Ending ________
                                             -------------------

Average Amount
  Outstanding . . . . . . . . . . . . . .        $
Gross Charge-Offs . . . . . . . . . . . .        $
Recoveries  . . . . . . . . . . . . . . .        $
Net Losses as a Percentage
  of Average Amount Outstanding . . . . .                   %

                 SERVICING OF THE REVOLVING CREDIT LINE LOANS

     The  information  set  forth  below  concerning  the  Servicer  and  its
servicing policies has been provided by the Servicer.  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

GENERAL

     The Servicer will be responsible for servicing the Revolving Credit Line
Loans as agent for the Trust  in accordance with the Servicer's policies  and
procedures for servicing home equity loans  and in accordance with the  terms
of the Servicing Agreement.

     With respect  to real estate  secured loans, the  general policy  of the
Servicer is to initiate foreclosure on the underlying property (i) after such
loan is 90 days or more  delinquent; (ii) if a notice of default  on a senior
lien is received by the Servicer; or (iii) if circumstances are discovered by
the  Servicer  that  would  indicate   that  a  potential  for  loss  exists.
Foreclosure  proceedings  may be  terminated  if  the delinquency  is  cured.
However, under certain circumstances, the  Servicer may elect not to commence
foreclosure or stay  the foreclosure proceeding if the  borrower's default is
due to special  circumstances that are temporary and are not expected to last
beyond a specified period.  The  loans to borrowers in bankruptcy proceedings
will be restructured  in accordance with  law and with  a view to  maximizing
recovery   of   such   home  equity   loans,   including   any  deficiencies.
Additionally, at any time during foreclosure, a forbearance, short sale, deed
in lieu of foreclosure or payment plan can be authorized.

     After  foreclosure, if  the  home  equity loan  is  secured  by a  first
mortgage lien,  title  to the  related Mortgaged  Property will  pass to  the
Servicer, or a wholly-owned subsidiary  of the Servicer, which will liquidate
the  Mortgaged Property and  charge off the  balance of the  home equity loan
that  was  not recovered  by  the  Liquidation Proceeds.    If the  Mortgaged
Property was  subject to  a senior  lien position,  the Servicer  will either
satisfy  such lien at the time of foreclosure  or take other action as deemed
necessary to protect the Servicer's interest in the Mortgaged  Property.  If,
in the judgment  of the Servicer, the  cost of maintaining or  purchasing the
senior  lien  position exceeds  the  economic  benefit  of such  action,  the
Servicer will generally charge  off the entire home equity loan,  will seek a
money judgment against the borrower or will not pursue any recovery.

     Servicing  and charge-off policies  and collection practices  may change
over time in accordance with the Servicer's business judgment, changes in the
Servicer's real  estate secured  revolving credit line  loans and  applicable
laws and regulations, and other considerations.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to  each Collection Period other than  the first Collection
Period, the  servicing compensation to be paid to  the Servicer in respect of
its servicing activities relating to the  Revolving Credit Line Loans will be
paid to it  from Interest Collections in respect of the Revolving Credit Line
Loans and will be equal to ____% per  annum (the "Servicing Fee Rate") on the
Pool  Balance  as  of the  first  day  of each  such  Collection  Period (the
"Servicing Fee").   With respect to the first Collection Period, the Servicer
will receive  from such  Collections ____%  of the  amount calculated  in the
preceding sentence.  All assumption fees, late payment charges and other fees
and charges, to  the extent collected from borrowers, will be retained by the
Servicer as additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Servicing Agreement including,  without limitation, payment  of the fees  and
disbursements  of the  Trustees, any  custodian appointed  by a  Trustee, the
registrar and  any paying agent.  In addition,  the Servicer will be entitled
to  reimbursement for  certain expenses  incurred  by it  in connection  with
defaulted Revolving Credit Line Loans  and in connection with the restoration
of  Mortgaged Properties related  thereto, such right  of reimbursement being
prior to the rights of Holders to receive any related Liquidation Proceeds.

                DESCRIPTION OF THE REVOLVING CREDIT LINE LOANS

REVOLVING CREDIT LINE LOANS

     The  Revolving  Credit Line  Loans  were  originated  pursuant  to  loan
agreements  and  disclosure  statements  (the  "Revolving  Credit  Line  Loan
Agreements")  and are  secured by  Mortgages or  deeds of trust  on Mortgaged
Properties.   The Mortgaged  Properties  securing the  Revolving Credit  Line
Loans consist primarily of residential properties that are one to four-family
properties.   ____% of the Mortgaged  Properties are owner-occupied.  See "--
Revolving Credit Line Loan Pool Statistics."

     The Cut-off Date  Pool Balance  is $___________, which  is equal to  the
aggregate Principal Balance of the Revolving  Credit Line Loans as of ______,
199__ (the  "Cut-off Date").   As of the  Cut-off Date, the  Revolving Credit
Line Loans were  not more than 59 days  delinquent and had a Loan  Rate of at
least  ____% per  annum.   The  average  Cut-off Date  Principal  Balance was
$_______, the  minimum Cut-off Date  Principal Balance was zero,  the maximum
Cut-off Date  Principal Balance was $_______,  the minimum Loan Rate  and the
maximum  Loan  Rate on  the  Cut-off Date  were  ____% and  ____%  per annum,
respectively, and  the weighted average  Loan Rate  on the  Cut-off Date  was
____% per  annum.  As of the Cut-off  Date, the weighted average Credit Limit
Utilization Rate  was ____%,  the minimum Credit  Limit Utilization  Rate was
zero and the  maximum Credit Limit Utilization  Rate was ____%.   The "Credit
Limit Utilization Rate" is determined  by dividing the Cut-off Date Principal
Balance of a  Revolving Credit Line Loan by  the Credit Limit of  the related
Revolving  Credit  Line  Loan  Agreement.    The  weighted  average  Combined
Loan-to-Value Ratio of  the Revolving Credit Line  Loans was ____% as  of the
Cut-off Date.

REVOLVING CREDIT LINE LOAN POOL STATISTICS

     The Depositor  has compiled the  following additional information  as of
the  Cut-off Date  with respect  to  the Revolving  Credit Line  Loans  to be
included in the Trust.

                            (TABULAR INFORMATION)

ASSIGNMENT OF REVOLVING CREDIT LINE LOANS

     At the time  of issuance of the Securities, the  Depositor will transfer
to the Trust all  of its right, title  and interest in and to  each Revolving
Credit Line  Loan (including  its right to  purchase any  Additional Balances
arising in  the future), the  related Revolving Credit Line  Loan Agreements,
Mortgages and other related documents (collectively, the "Related Documents")
and all Collections received on or with respect to each such Revolving Credit
Line  Loan on  or after  the Cut-off Date  pursuant to  an assignment  of the
Depositor's rights and obligations under the Purchase Agreement.  The related
Trustee, concurrently with such transfer,  will deliver the Securities.  Each
Revolving  Credit Line Loan transferred to the Owner Trust will be identified
on a schedule  (the "Revolving Credit Line  Loan Schedule") delivered  to the
Owner Trustee pursuant to the Purchase Agreement.  Such schedule will include
information as to the Cut-off Date Principal Balance of each Revolving Credit
Line Loan, as well as information with respect to the Loan Rate.

     The Purchase Agreement  will require, within  the time period  specified
therein,  the Seller to deliver to the Owner  Trustee (or a custodian, as the
Owner  Trustee's agent  for such  purpose)  the Revolving  Credit Line  Loans
endorsed in blank and the Related Documents.  In lieu of delivery of original
Mortgages, the  Seller may deliver true and  correct copies thereof that have
been certified as to authenticity  by the appropriate county recording office
where such Mortgage is recorded.

     Under the terms  of the Purchase  Agreement, the  Seller, acting at  the
Depositor's  request, will have (___ days  after the Closing Date) to prepare
and record assignments of the Mortgages related to each Revolving Credit Line
Loan in favor of the  Owner Trustee, unless opinions of  counsel satisfactory
to the Rating Agencies and the Insurer are delivered to the Owner Trustee and
the  Insurer to  the  effect  that recordation  of  such  assignments is  not
required in the relevant jurisdictions to protect the  interests of the Owner
Trustee in the Revolving Credit Line Loans.

     Within 90 days after the Closing Date, the Owner Trustee will review the
Revolving Credit Line  Loans and the Related Documents, and  if any Revolving
Credit Line Loan or Related Document is found to be defective in any material
respect and  such defect is  not cured within 90  days following notification
thereof to the Seller and the Depositor by the Owner Trustee, the Seller will
be obligated to repurchase such  defective Revolving Credit Line Loan  and to
deposit  the  Repurchase  Price  into  the Collection  Account.    Upon  such
retransfer, the Principal Balance of such  Revolving Credit Line Loan will be
deducted from the Pool Balance.   In lieu of any such repurchase,  the Seller
may substitute  an Eligible Substitute Revolving Credit  Line Loan.  Any such
repurchase or  substitution will  be considered  a  payment in  full of  such
Revolving  Credit Line  Loan.   The  obligation  of the  Seller  to accept  a
transfer  of a  Defective  Revolving  Credit Line  Loan  is  the sole  remedy
regarding  any  defects  in  the  Revolving Credit  Line  Loans  and  Related
Documents available to the Owner Trustee or the Holders.

     With respect to  any Revolving Credit Line Loan,  the "Repurchase Price"
is equal to the Principal  Balance of such Revolving Credit Line Loan  at the
time of any transfer described above plus accrued and unpaid interest thereon
to the date of repurchase.

     An  "Eligible Substitute  Revolving  Credit Line  Loan"  is a  Revolving
Credit Line Loan substituted by the  Seller for a Defective Revolving  Credit
Line Loan  that must, on the date of such substitution,  (i) have a Principal
Balance  (or in the case of a substitution  of more than one Revolving Credit
Line Loan for a Defective Revolving Credit Line Loan,  an aggregate Principal
Balance), not  5% more or  less than the  Principal Balance relating  to such
Defective Revolving Credit Line Loan; (ii) have a Loan Rate not less than the
Loan Rate of the Defective Revolving Credit Line Loan and not more than 1% in
excess of the Loan Rate of  such Defective Revolving Credit Line Loan;  (iii)
have a Loan Rate based on  the same index with adjustments to such  Loan Rate
made on the same date of adjustment of the Loan Rate as that of the Defective
Revolving Credit  Line Loan;  (iv) have a  Margin that  is not less  than the
Margin of  the Defective  Revolving Credit Line  Loan and  not more  than 100
basis points higher  than the Margin for the Defective  Revolving Credit Line
Loan; (v) have  a mortgage of  the same  or higher level  of priority as  the
Mortgage relating  to the Defective  Revolving Credit Line Loan;  (vi) have a
remaining term to  maturity not more  than six months  earlier and not  later
than the  remaining term to maturity  of the Defective  Revolving Credit Line
Loan; (vii) comply with  each representation and warranty as to the Revolving
Credit Line Loans  set forth in the Purchase Agreement (deemed  to be made as
of the  date of  substitution); and (viii)  satisfy certain  other conditions
specified in the Purchase Agreement.  To the extent the Principal  Balance of
an  Eligible Substitute Revolving Credit Line Loan is less than the Principal
Balance of the  related Defective Revolving Credit Line Loan, the Seller will
be required  to  make a  deposit  to the  Collection  Account equal  to  such
difference ("Substitution Adjustment Amounts").

     The Seller  will make certain  representations and warranties as  to the
accuracy in  all material  respects of certain  information furnished  to the
Owner Trustee with respect  to each Revolving Credit Line Loan (e.g., Cut-off
Date  Principal  Balance and  Loan  Rate).    In  addition, the  Seller  will
represent and warrant  on the Closing Date  that, among other things:  (i) at
the time of transfer to the Depositor, the Seller has transferred or assigned
all of  its right, title  and interest in  and to each  Revolving Credit Line
Loan  and  the  Related  Documents,  free of  any  lien  (subject  to certain
exceptions); and (ii)  each Revolving Credit Line Loan was  generated under a
Revolving  Credit  Line  Loan  Agreement   that  complied,  at  the  time  of
origination, in all material respects with applicable state and federal laws.
Upon  discovery of  a breach  of  any such  representation and  warranty that
materially and  adversely affects the interests of the Holders in the related
Revolving Credit  Line Loan  and Related  Documents, the  Seller will have  a
period of 60 days after discovery or  notice of such breach to effect a cure.
If the breach cannot  be cured within such 60-day period,  the Seller will be
obligated  to  substitute  such  Defective  Revolving  Credit  Line  Loan  or
repurchase such  Defective Revolving Credit  Line Loan from  the Trust.   The
same procedure and limitations that are set forth above for the repurchase or
substitution  of Defective  Revolving Credit  Line  Loans will  apply to  the
transfer of a Revolving Credit Line  Loan that is required to be  repurchased
or  substituted because of  a breach of  a representation or  warranty in the
Purchase Agreement that materially and adversely affects the interests of the
Holders.

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

                    DESCRIPTION OF THE SERVICING AGREEMENT

     The Servicer will establish and maintain on  behalf of the Owner Trustee
an account (the  "Collection Account") for the  benefit of the Holders.   The
Collection Account will be  an Eligible Account.   Subject to the  investment
provision described in the following paragraphs, upon receipt by the Servicer
of  amounts in respect of the Revolving  Credit Line Loans (excluding amounts
representing administrative charges, annual fees, taxes, assessments,  credit
insurance charges,  insurance proceeds  to be applied  to the  restoration or
repair of  a Mortgaged Property or similar  items), the Servicer will deposit
such  amounts into  the  Collection Account.    Amounts so  deposited  may be
invested in Eligible  Investments (as described  in the Servicing  Agreement)
maturing no later than one Business Day prior to the date on which the amount
on deposit therein is required to be  deposited into the related Distribution
Account or on  such Distribution Date if approved by the Rating Agencies.  No
later than the  fifth Business Day prior  to each Distribution Date  (each, a
"Determination Date"),  the Servicer  will notify the  Owner Trustee  and the
Indenture Trustee  of the  amount of  such deposit  to be  included in  funds
available for the related Distribution Date.

     The Owner  Trustee and the Indenture Trustee  will establish one or more
accounts (the  "Security  Account")  into  which will  be  deposited  amounts
withdrawn  from the  Collection  Account  for distribution  to  Holders on  a
Distribution Date.   The Security  Account will  be an Eligible  Account, and
amounts on deposit therein will  be invested in Eligible Investments maturing
on or before the Business Day prior to the related Distribution Date.

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

     "Eligible  Investments" are specified in the Servicing Agreement and are
limited  to investments that  meet the criteria  of the  Rating Agencies from
time to  time as  being consistent  with their  then current  ratings of  the
Securities.

ALLOCATIONS AND COLLECTIONS

     All Collections  on the  Revolving Credit Line  Loans will  generally be
allocated  in  accordance with  the  Revolving  Credit Line  Loan  Agreements
between amounts  collected in  respect of interest  and amounts  collected in
respect of  principal.  As  to any Distribution Date,  "Interest Collections"
will be equal  to the aggregate of  the amounts collected during  the related
Collection  Period, including  Liquidation  Proceeds,  allocated to  interest
pursuant to the terms of the Revolving Credit Line Loan Agreements.

     As to  any Distribution Date,  "Principal Collections" will be  equal to
the sum of  (i) the amounts collected  during the related Collection  Period,
including Liquidation  Proceeds, and allocated  to principal pursuant  to the
terms of the Revolving Credit Line Loan Agreements and (ii) any  Substitution
Adjustment  Amounts.   "Liquidation  Proceeds" with  respect  to a  Revolving
Credit Line  Loan are  equal to the  aggregate of  all amounts  received upon
liquidation   of  such  Revolving   Credit  Line  Loan,   including,  without
limitation,  insurance proceeds, reduced by related liquidation expenses, but
not including the portion, if any, of such amount that exceeds  the Principal
Balance of  such Revolving  Credit Line  Loan at  the end  of the  Collection
Period immediately  preceding the Collection  Period in which  such Revolving
Credit Line Loan became a liquidated Revolving Credit Line Loan, plus accrued
and unpaid interest thereon through the date of liquidation.

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

HAZARD INSURANCE

     The  Servicing Agreement  provides that  the  Servicer maintain  certain
hazard insurance on the Mortgaged Properties relating to the Revolving Credit
Line  Loans.   While the  terms  of the  related Revolving  Credit  Line Loan
Agreements  generally require borrowers to maintain certain hazard insurance,
the Servicer will not monitor the maintenance of such insurance.

     The Servicing  Agreement  requires  the Servicer  to  maintain  for  any
Mortgaged Property  relating to  a Revolving Credit  Line Loan  acquired upon
foreclosure of  a Revolving  Credit Line  Loan, or  by deed  in lieu  of such
foreclosure, hazard  insurance with extended  coverage in an amount  equal to
the lesser of (i) the maximum  insurable value of such Mortgaged Property  or
(ii) the  outstanding balance  of such  Revolving Credit  Line Loan plus  the
outstanding balance on any mortgage loan senior to such Revolving Credit Line
Loan at the time of  foreclosure or deed in lieu of foreclosure, plus accrued
interest and  the Servicer's good  faith estimate of the  related liquidation
expenses to  be incurred  in connection therewith.   The  Servicing Agreement
provides  that  the Servicer  may  satisfy  its  obligation to  cause  hazard
policies to  be maintained by  maintaining a blanket policy  insuring against
losses  on  such Mortgaged  Properties.   If such  blanket policy  contains a
deductible  clause,  the Servicer  will  be  obligated  to deposit  into  the
Collection Account the sums  that would have  been deposited therein but  for
such  clause.   The Servicer  will  initially satisfy  these requirements  by
maintaining a blanket policy.  As  set forth above, all amounts collected  by
the Servicer  (net of any  reimbursements to  the Servicer) under  any hazard
policy (except for amounts to be applied to  the restoration or repair of the
Mortgaged Property) will ultimately be deposited into the Collection Account.

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

REALIZATION UPON DEFAULTED REVOLVING CREDIT LINE LOANS

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each Collection  Period, other than the first Collection
Period, the Servicer will receive from Interest Collections in respect of the
Revolving  Credit Line  Loans a  portion  of such  Interest Collections  as a
monthly Servicing Fee in  the amount equal to the  Servicing Fee Rate on  the
Pool  Balance as  of  the first  day  of each  such Collection  Period.   All
assumption fees,  late payment  charges and  other fees  and charges,  to the
extent  collected  from  borrowers,  will  be retained  by  the  Servicer  as
additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Servicing Agreement  including, without limitation,  payment of the  fees and
disbursements  of the  Trustees, any  custodian appointed  by a  Trustee, the
registrar and any paying  agent.  In addition, the Servicer  will be entitled
to  reimbursement for  certain expenses  incurred  by it  in connection  with
defaulted Revolving Credit Line Loans  and in connection with the restoration
of  Mortgaged Properties,  such right  of  reimbursement being  prior to  the
rights of the Holders to receive any related Liquidation Proceeds.

                        DESCRIPTION OF THE SECURITIES

GENERAL

     The Notes will be issued pursuant to the Indenture, and the Certificates
will be  issued pursuant  to the Trust  Agreement.   The following  summaries
describe certain  provisions of the  Securities, the Indenture and  the Trust
Agreement.  Such summaries do not purport to be complete and  are subject to,
and  qualified in  their  entirety by  reference to,  the  provisions of  the
applicable  Agreement.   As used  herein, "Agreement"  shall mean  either the
Trust Agreement or the Indenture, as the context requires.

     The Securities  will be  issued in fully  registered, certificated  form
only.  The  Securities will be freely  transferrable and exchangeable  at the
corporate  trust office  of,  with  respect to  the  Certificates, the  Owner
Trustee or, with respect to the Notes, the Indenture Trustee.

BOOK-ENTRY SECURITIES

     The  Securities  will  be  Book-Entry  Securities.    Persons  acquiring
beneficial ownership  interests in  the Securities  ("Security Owners")  will
hold  their  Securities  through  DTC in  the  United  States(,  or  Cedel or
Euroclear  (in  Europe))  if  they  are  participants  of  such  systems,  or
indirectly through organizations that are  participants in such systems.  The
Book-Entry Securities will  be issued in one  or more certificates  that will
equal the aggregate Security Balance of  the Securities and will initially be
registered in the  name of Cede, the  nominee of DTC.   (Cedel and  Euroclear
will  hold  omnibus  positions  on   behalf  of  their  participants  through
customers' securities accounts in Cedel's  and Euroclear's names on the books
of their respective depositaries, which  in turn will hold such  positions in
customers' securities  accounts in  the depositaries' names  on the  books of
DTC.  Citibank  will act as  depositary for Cedel  and the Brussels,  Belgium
Branch of Morgan will act as  depositary for Euroclear.)  Investors may  hold
such  beneficial   interests  in   the  Book-Entry   Securities  in   minimum
denominations of $_______ and integral  multiples of $____ in excess thereof.
Except as described  below, no Person acquiring a Book-Entry Security will be
entitled to receive a physical  certificate representing such Security (each,
a "Definitive Security").  Unless and until Definitive Securities are issued,
it is anticipated  that the only "Holder" of the Securities  will be Cede, as
nominee of DTC.  Security Owners will not  be Holders as such term is used in
the Trust Agreement and the Indenture.  Security Owners are only permitted to
exercise their rights indirectly through Participants and DTC.

DISTRIBUTIONS

     On  each Distribution  Date, Collections  on the  Revolving Credit  Line
Loans will be applied in the following order of priority:

          (i)  to the Servicer, the Servicing Fee;

         (ii)  as payment  for the  accrued  interest  due and  any  overdue
     accrued interest on the respective Security Balance of the Notes and the
     Certificates;

        (iii)  as  principal  of  the  Securities,  the  excess  of Principal
     Collections  over  Additional  Balances  created  during  the  preceding
     Collection Period, such amount to be allocated between the Notes and the
     Certificates pro rata, based on their respective Security Balances;

         (iv)  as principal of the Securities, as payment for any Liquidation
     Loss Amounts on the Revolving Credit Line Loans;

          (v)  as payment for the premium  for the (Letter of Credit) (Surety
     Bond);

         (vi)  to reimburse  prior  draws  made  on the  (Letter  of  Credit)
     (Surety Bond); and

        (vii)  any remaining amounts, to the Depositor.

     As to  any Distribution  Date, the "Collection  Period" is  the calendar
month preceding the month of such Distribution Date.

     "Liquidation   Loss  Amount"  means,  with  respect  to  any  liquidated
Revolving Credit Line Loan, the  unrecovered Principal Balance thereof at the
end of the Collection Period in which such Revolving Credit Line  Loan became
a  liquidated  Revolving  Credit  Line  Loan,  after  giving  effect  to  the
Liquidation Proceeds in connection therewith.

INTEREST

     Note Rate.  Interest will accrue on the Note Balance of the Notes (i) at
the per annum rate (the "Note Rate") equal to ___% per annum from the Closing
Date  to the first Distribution Date  and (ii) thereafter, from and including
the preceding  Distribution Date to  but excluding such  current Distribution
Date (each,  an "Accrual  Period") at (a  floating rate  equal to  LIBOR plus
___%) (___%).  (Interest will be calculated on the basis of the actual number
of days in each Accrual Period divided by 360.)  A failure to pay interest on
any  Notes  on  any  Distribution Date  that  continues  for  five  days will
constitute an Event of Default under the Indenture.

     Pass-Through Rate.    Interest will  accrue  on the  unpaid  Certificate
Balance of  the Certificates  (i) at  the per  annum rate  (the "Pass-Through
Rate")  equal  to  ___%  per  annum  from  the  Closing  Date  to  the  first
Distribution Date and (ii) thereafter, for each Accrual Period at (a floating
rate equal to LIBOR plus  ___%) (___%).  (Interest will be calculated  on the
basis of the actual number of days in each Accrual Period divided by 360.)  A
failure to pay  interest on  any Certificates on  any Distribution Date  that
continues  for five  days constitutes  an Event  of Default  under the  Trust
Agreement.

OPTIONAL TERMINATION

     The Trust will terminate on  the Distribution Date following the earlier
of (i) ____________  and (ii) the final  payment or other liquidation  of the
last  Revolving Credit  Line Loan in  the Trust.   The Revolving  Credit Line
Loans  will  be  subject  to  optional  repurchase  by  the  Servicer  on any
Distribution Date after the aggregate Principal Balance thereof is reduced to
an amount  less than or  equal to $_________  ((5)% of the  initial aggregate
Principal Balance thereof).  The Repurchase Price will be equal to the sum of
the  Pool Balance and  accrued and  unpaid interest  thereon at  the weighted
average of  the Loan  Rates  through the  day preceding  the Final  Scheduled
Distribution Date.

                                THE INDENTURE

     The following  summary describes certain  terms of the Indenture.   Such
summary does not purport to  be complete and is subject to,  and qualified in
its entirety  by reference  to, the  provisions of the  Indenture.   Whenever
particular  sections or defined terms of the  Indenture are referred to, such
sections or defined terms are thereby  incorporated herein by reference.  See
"Description of  the Securities" herein  for a summary of  certain additional
terms of the Indenture.

REPORTS TO NOTEHOLDERS

     The Indenture Trustee will mail to each Noteholder, at such Noteholder's
request,  at its  address  listed on  the Note  Register maintained  with the
Indenture Trustee,  a report  setting forth certain  amounts relating  to the
Notes.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     With respect to  the Notes, Events  of Default under the  Indenture will
consist  of: (i)  a default  for  five days  or more  in the  payment  of any
interest on  any Note; (ii) a default  in the payment of the  principal of or
any installment of  the principal of any Note  when the same becomes  due and
payable; (iii) a default in the observance  or performance of any covenant or
agreement of the Trust made in the Indenture and the continuation of any such
default for a period of 30 days after notice thereof is given to the Trust by
the  Indenture  Trustee or  to the  Trust  and the  Indenture Trustee  by the
Holders of  at least  25% in  aggregate principal  amount of  the Notes  then
outstanding; (iv)  any representation or  warranty made  by the Trust  in the
Indenture or in  any certificate delivered pursuant thereto  or in connection
therewith having been  incorrect in any material respect as of the time made,
and such breach not having been cured within 30 days after notice thereof  is
given to the Trust by the Indenture Trustee or to the Trust and the Indenture
Trustee by the Holders of at least 25% in aggregate principal amount of Notes
then   outstanding;  or  (v)   certain  events  of   bankruptcy,  insolvency,
receivership or liquidation of the Trust.  (The amount  of principal required
to be paid  to Noteholders under the  Indenture will generally be  limited to
amounts available  to be deposited  into the Collection Account.   Therefore,
the failure to pay principal  of the Notes generally  will not result in  the
occurrence of an Event of Default until the Final Scheduled Distribution Date
for such Notes.)  If  there is an Event of Default with respect to a Note due
to  late  payment or  nonpayment  of interest  due  on such  Note, additional
interest will  accrue on such  unpaid interest at  the interest rate  on such
Note  (to the extent  lawful) until such  interest is paid.   Such additional
interest on unpaid  interest shall be due at the time  such interest is paid.
If  there  is an  Event  of  Default due  to  late payment  or  nonpayment of
principal of a  Note, interest will continue  to accrue on such  principal at
the  interest rate on the Note until such  principal is paid.  If an Event of
Default  should occur  and  be  continuing with  respect  to the  Notes,  the
Indenture Trustee or the  Holders of a majority in aggregate principal amount
of Notes  then outstanding  may declare  the principal  of such  Notes to  be
immediately  due   and  payable.     Such  declaration  may,   under  certain
circumstances,  be  rescinded by  the  Holders  of  a majority  in  aggregate
principal amount  of the Notes  then outstanding.  If  the Notes are  due and
payable following  an Event  of Default with  respect thereto,  the Indenture
Trustee may institute proceedings to  collect amounts due, foreclose on Trust
property or exercise  remedies as a  secured party.  If  an Event of  Default
occurs and  is continuing with  respect to the  Notes, the  Indenture Trustee
will be under no obligation to exercise any of the rights or powers under the
Indenture at  the request or  direction of  any Holders of  the Notes if  the
Indenture Trustee reasonably  believes it will not  be adequately indemnified
against the  costs, expenses and liabilities that might  be incurred by it in
complying with such  request.  Subject to the  provisions for indemnification
and certain limitations contained in the Indenture, the Holders of a majority
in aggregate principal amount of the outstanding Notes will have the right to
direct  the time,  method and  place of  conducting any proceeding  or remedy
available  to  the Indenture  Trustee,  and  the  Holders  of a  majority  in
aggregate  principal amount  of the  Notes then  outstanding may,  in certain
cases,  waive any  default  with respect  thereto,  except a  default in  the
payment of principal  or interest or  a default in respect  of a covenant  or
provision of  the Indenture  that cannot  be modified without  the waiver  or
consent of all Holders of the outstanding Notes.  No Noteholder will have the
right to institute  any proceeding with respect to the  Indenture, unless (i)
such Noteholder previously has given  the Indenture Trustee written notice of
a continuing  Event of  Default, (ii)  the Holders  of not  less than  25% in
aggregate principal amount of the outstanding Notes have made written request
to the  Indenture Trustee  to institute such  proceeding in  its own  name as
Indenture  Trustee, (iii)  such Noteholder  or Noteholders  have  offered the
Indenture Trustee reasonable indemnity, (iv) the Indenture Trustee has for 60
days failed  to institute such  proceeding and (v) no  direction inconsistent
with such written request has been given  to the Indenture Trustee during the
60-day period by the Holders of  a majority in aggregate principal amount  of
the  Notes.   In  addition, the  Indenture  Trustee and  the  Noteholders, by
accepting the Notes, will  covenant that they will not at  any time institute
against the  Trust any bankruptcy,  reorganization or other  proceeding under
any federal or state bankruptcy or similar  law.  With respect to the  Trust,
neither  the Indenture  Trustee  or  the Owner  Trustee  in their  respective
individual capacities, any Holder of  a Certificate representing an ownership
interest  in the  Trust nor  any of  their respective  owners, beneficiaries,
agents,  officers, directors,  employees,  affiliates, successors  or assigns
will, in the absence of an  express agreement to the contrary, be  personally
liable for the payment  of the principal of or  interest on the Notes or  for
the agreements of the Trust contained in the Indenture.

CERTAIN COVENANTS

     The  Indenture will provide that  the Trust may  not consolidate with or
merge into any other entity unless (i) the entity formed by or surviving such
consolidation or merger is organized under the laws of the United States, any
state or the  District of Columbia,  (ii) such  entity expressly assumes  the
Trust's obligation to make  due and punctual payments upon the  Notes and the
performance or observance of  any agreement and  covenant of the Trust  under
the  Indenture, (iii)  no  Event  of  Default  shall  have  occurred  and  be
continuing immediately after such merger or consolidation, (iv) the Trust has
been advised that the  ratings of the Securities then in effect  would not be
reduced or  withdrawn by  any Rating  Agency as  a result  of such  merger or
consolidation and (v)  the Trust has  received an opinion  of counsel to  the
effect that such consolidation  or merger would have no  material adverse tax
consequence to the Trust or  to any Holder.  The Trust will  not, among other
things, (i) except  as expressly permitted by the  Indenture, sell, transfer,
exchange or  otherwise dispose of any of the  assets of the Trust, (ii) claim
any credit  on or make any deduction from  the principal and interest payable
in  respect  of the  Notes (other  than  amounts withheld  under the  Code or
applicable  state law)  or assert  any claim  against  any present  or former
Noteholder because of the payment of taxes levied or assessed upon the Trust,
(iii) dissolve or liquidate  in whole or in part, (iv) permit the validity or
effectiveness  of the  Indenture to be  impaired or  permit any Person  to be
released from any  covenants or obligations  with respect to the  Notes under
the Indenture except as may be expressly  permitted thereby or (v) permit any
lien, charge, excise, claim, security interest, mortgage or other encumbrance
to be created on or extend to or otherwise arise upon or burden the assets of
the  Trust  or any  part thereof,  or  any interest  therein or  the proceeds
thereof.  The Trust  may not engage in any  activity other than as  specified
under "The Trust" herein.   The Trust will not incur, assume or guarantee any
indebtedness other than  indebtedness incurred pursuant to the  Notes and the
Indenture.

ANNUAL COMPLIANCE STATEMENT

     The Trust will be required to file annually with the Indenture Trustee a
written  statement  as  to  the  fulfillment of  its  obligations  under  the
Indenture.

INDENTURE TRUSTEE'S ANNUAL REPORT

     The  Indenture  Trustee  will  be required  to  mail  each  year to  all
Noteholders  a  report  relating  to   any  change  in  its  eligibility  and
qualification  to continue  as  Indenture Trustee  under  the Indenture,  any
amounts  advanced by it  under the Indenture,  the amount,  interest rate and
maturity date of any indebtedness owing by the Trust to the Indenture Trustee
in its individual capacity,  any change in the property  and funds physically
held by  the  Indenture Trustee  as  such and  any action  taken  by it  that
materially affects the  Notes and that has not been  previously reported, but
if no such changes have occurred, then no report shall be required.

SATISFACTION AND DISCHARGE OF INDENTURE

     The Indenture will be discharged with respect to the collateral securing
the Notes upon the delivery to the  Indenture Trustee for cancellation of all
Notes or, with  certain limitations, upon deposit with  the Indenture Trustee
of funds sufficient for the payment in full of all Notes.

MODIFICATION OF INDENTURE

     With the consent  of the Holders  of a  majority in aggregate  principal
amount of the Notes then outstanding, the Trust and the Indenture Trustee may
execute a supplemental  indenture to add provisions to,  change in any manner
or eliminate  any provisions of, the Indenture, or modify (except as provided
below)  in any manner the rights of the  Noteholders.  Without the consent of
the   Holder  of  each   outstanding  Note  affected   thereby,  however,  no
supplemental  indenture may: (i)  change the due  date of  any installment of
principal of or  interest on any Note or reduce the principal amount thereof,
the  interest rate  specified thereon  or the  redemption price  with respect
thereto or change any place of payment where or the coin or currency in which
any  Note or  any  interest thereon  is  payable; (ii)  impair  the right  to
institute suit  for the  enforcement of certain  provisions of  the Indenture
regarding payment; (iii) reduce the percentage of the aggregate amount of the
outstanding Notes, the  consent of the Holders  of which is required  for any
supplemental indenture or the consent of the Holders of which is required for
any  waiver of  compliance with  certain provisions  of the  Indenture  or of
certain defaults  thereunder and  their consequences as  provided for  in the
Indenture; (iv) modify or alter the provisions of the Indenture regarding the
voting of Notes held by the Trust, the Depositor or an affiliate thereof; (v)
decrease the percentage  of the aggregate principal amount  of Notes required
to amend the sections of the Indenture that specify the applicable percentage
of aggregate principal  amount of the Notes necessary to  amend the Indenture
or certain other  related agreements; or (vi) permit the creation of any lien
ranking prior to or  on a parity with the lien of  the Indenture with respect
to any of the collateral  for the Notes or, except as otherwise  permitted or
contemplated  in the  Indenture, terminate the  lien of the  Indenture on any
such collateral or deprive the Holder of any Note of the security afforded by
the  lien of the  Indenture.  The  Trust and  the Indenture Trustee  may also
enter  into supplemental  indentures  without obtaining  the  consent of  the
Noteholders, for the purpose of, among other things, adding any provisions to
or  changing  in any  manner  or eliminating  any  of the  provisions  of the
Indenture or modifying in any manner the rights of the Noteholders; provided,
that such  action will not materially  and adversely affect the  interests of
any Noteholder.

VOTING RIGHTS

     At  all times, the voting rights of  the Noteholders under the Indenture
will  be  allocated  among  the  Notes pro  rata  in  accordance  with  their
outstanding Note Balances.

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

     Neither  the Depositor, the Indenture Trustee  nor any director, officer
or employee  of the  Depositor or  the Indenture  Trustee will  be under  any
liability to the Trust or the related Noteholders for any action taken or for
refraining from  the  taking of  any action  in good  faith  pursuant to  the
Indenture or  for errors  in judgment;  provided, however, that  none of  the
Indenture Trustee, the Depositor or any director, officer or employee thereof
will be  protected against any liability  that would otherwise be  imposed by
reason of willful malfeasance, bad faith or negligence  in the performance of
duties or by reason of reckless disregard of obligations and duties under the
Indenture.   Subject to certain  limitations set forth  in the Indenture, the
Indenture  Trustee  and any  director,  officer,  employee  or agent  of  the
Indenture Trustee will be indemnified by  the Trust and held harmless against
any loss,  liability or  expense incurred  in connection  with investigating,
preparing to defend  or defending any legal action,  commenced or threatened,
relating to the Indenture other than any loss, liability or expense  incurred
by reason  of willful  malfeasance,  bad faith  or  gross negligence  in  the
performance  of  its duties  under the  Indenture  or by  reason  of reckless
disregard  of its  obligations  and duties  under the  Indenture.   Any  such
indemnification  by the  Trust will  reduce the  amount distributable  to the
Noteholders.   All Persons into which the Indenture  Trustee may be merged or
with which it may be consolidated or any Person resulting from such merger or
consolidation  shall be  the successor  of  the Indenture  Trustee under  the
Indenture.

                             THE TRUST AGREEMENT

     The following summary  describes certain terms  of the Trust  Agreement.
Such summary does not purport to be complete and is subject to, and qualified
in  its entirety  by reference  to, the  provisions of  the Trust  Agreement.
Whenever  particular sections  or defined  terms of  the Trust  Agreement are
referred to, such  sections or defined terms are  thereby incorporated herein
by reference.   See "Description of the  Securities" herein for a  summary of
certain additional terms of the Trust Agreement.

REPORTS TO HOLDERS

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

            (i)  the amount of interest included in such distribution and the
     related Pass-Through Rate;

           (ii)  the amount, if any, of overdue accrued  interest included in
     such distribution (and the amount of interest thereon);

          (iii)  the  amount,  if  any,  of  the  remaining  overdue  accrued
     interest after giving effect to such distribution;

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

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

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

          (vii)  the Servicing Fee for such Distribution Date;

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

           (ix)  the number and aggregate Principal Balances of the Revolving
     Credit  Line Loans as to which the minimum monthly payment is delinquent
     for  30-59 days, 60-89 days and 90 or more days, respectively, as of the
     end of the preceding Collection Period; and

            (x)  the  book value  of any  real estate  acquired by  the Trust
     through foreclosure or deed in lieu of foreclosure.

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

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

AMENDMENT

     The  Trust  Agreement may  be amended  by  the Depositor  and  the Owner
Trustee without consent  of the Certificateholders to cure  any ambiguity, to
correct  or  supplement  any  provision or  for  the  purpose  of  adding any
provisions to or changing in any manner or eliminating any of  the provisions
thereof  or of modifying in any manner the rights of such Certificateholders;
provided, however, that such action will  not, as evidenced by an opinion  of
counsel satisfactory to  the Owner Trustee, adversely affect  in any material
respect the  interests of  any Certificateholders.   The Trust  Agreement may
also be amended by the  Depositor and the Owner  Trustee with the consent  of
the  Holders of  Certificates evidencing  at  least a  majority in  aggregate
principal  amount  of then  outstanding  Certificates  and Certificateholders
owning Voting Interests aggregating not less than a majority of the aggregate
Voting Interests  for the purpose of adding any  provisions to or changing in
any manner or  eliminating any of  the provisions of  the Trust Agreement  or
modifying in any manner the rights of the Holders.

INSOLVENCY EVENT

     "Insolvency  Event"  means, with  respect  to  any  Person, any  of  the
following events or  actions:  certain events of  insolvency, readjustment of
debt,  marshalling  of assets  and  liabilities or  similar  proceedings with
respect  to such Person;  and certain actions  by such Person  indicating its
insolvency, reorganization pursuant to bankruptcy proceedings or inability to
pay its obligations.  Upon termination of  the Trust, the Owner Trustee shall
direct the Indenture  Trustee promptly to sell the assets of the Trust (other
than  the Collection  Account) in  a  commercially reasonable  manner and  on
commercially reasonable terms.  The  proceeds from any such sale, disposition
or  liquidation  of  the Revolving  Credit  Line  Loans  will be  treated  as
Collections on the Revolving Credit Line Loans and will be deposited into the
Collection Account.  The Trust Agreement  will provide that the Owner Trustee
does not have the power to commence a voluntary proceeding in bankruptcy with
respect to  the Trust without  the unanimous  prior approval  of all  Holders
(including  the Depositor)  and the  delivery  to the  Owner Trustee  by each
Holder (including the Depositor) of  a certificate certifying that the Holder
reasonably believes that the Trust is insolvent.

LIABILITY OF THE DEPOSITOR

     Under  the  Trust Agreement,  the  Depositor  will  agree to  be  liable
directly to  an injured party  for the entire  amount of any  losses, claims,
damages or liabilities (other than those incurred by a Holder in the capacity
of an  investor with  respect to the  Trust) arising out  of or based  on the
arrangement created by the Trust Agreement.

VOTING INTERESTS

     As of  any date, the  aggregate Certificate Balance of  all Certificates
then  outstanding will  constitute the  voting  interest of  the Issuer  (the
"Voting  Interest"),  except   that,  for  purposes  of   determining  Voting
Interests, Certificates owned by the Issuer or its affiliates (other than the
Depositor) will be disregarded and deemed  not to be outstanding; and  except
that, in determining  whether the Owner Trustee is protected  in relying upon
any  such request,  demand,  authorization,  direction,  notice,  consent  or
waiver, only Certificates the Owner Trustee  knows to be so owned will be  so
disregarded.  Certificates  so owned that have been pledged in good faith may
be  regarded  as  outstanding  if  the pledgee  thereof  establishes  to  the
satisfaction of the Owner Trustee the pledgor's  right so to act with respect
to such Certificates and that the pledgee  is not the Issuer or as  affiliate
thereof.

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

     Neither the  Depositor, the Owner  Trustee nor any director,  officer or
employee of the Depositor or the Owner Trustee will be under any liability to
the Trust or the related Holders for  any action taken or for refraining from
the taking of any action in good faith pursuant to the Trust Agreement or for
errors in  judgment; provided, however, that  none of the  Owner Trustee, the
Depositor  or any  director, officer  or employee  thereof will  be protected
against any  liability that would otherwise  be imposed by reason  of willful
malfeasance, bad  faith  or negligence  in the  performance of  duties or  by
reason  of reckless  disregard  of  obligations and  duties  under the  Trust
Agreement.   Subject to certain limitations set forth in the Trust Agreement,
the Owner Trustee and any director,  officer, employee or agent of the  Owner
Trustee shall be indemnified by the Trust and held harmless against any loss,
liability or expense incurred in connection with investigating, preparing  to
defend or  defending any legal  action, commenced or threatened,  relating to
the  Trust Agreement other  than any loss,  liability or expense  incurred by
reason  of  willful  malfeasance,  bad  faith  or  gross  negligence  in  the
performance of its duties under such Trust Agreement or by reason of reckless
disregard of its obligations and duties under the Trust Agreement.   Any such
indemnification  by the  Trust will  reduce the  amount distributable  to the
Holders.  All  Persons into  which the Owner  Trustee may  be merged or  with
which it  may be  consolidated or any  Person resulting  from such  merger or
consolidation shall  be the  successor of the  Owner Trustee under  the Trust
Agreement.

                           ADMINISTRATION AGREEMENT

     The _______________, in  its capacity as Administrator,  will enter into
the Administration Agreement with the Trust and the Owner Trustee pursuant to
which  the  Administrator  will  agree,   to  the  extent  provided  in  such
Administration Agreement, to provide notices and perform other administrative
obligations required by the Indenture and the Trust Agreement.

                            THE INDENTURE TRUSTEE

     ________  is the  Indenture Trustee  under the  Indenture.   The mailing
address    of     the    Indenture    Trustee    is     ______,    Attention:
___________________________.

                              THE OWNER TRUSTEE

     _______  is the Owner  Trustee under the  Trust Agreement.   The mailing
address    of     the     Owner    Trustee     is     _______,     Attention:
_____________________________.

                               USE OF PROCEEDS

     The net proceeds from the sale of the Securities will be applied by  the
Depositor towards the purchase price of the Revolving Credit Line Loans.

                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     In  the opinion of  Tax Counsel,  for federal  income tax  purposes, the
Notes  will  be characterized  as  indebtedness, and  the  Trust will  not be
characterized as an association (or a publicly-traded partnership) taxable as
a  corporation.  Each  Holder of a  Note, by its  acceptance of  a Note, will
agree to treat  such Note as indebtedness for federal, state and local income
and franchise tax purposes.

     Prospective   purchasers  should   see  "Certain   Federal  Income   Tax
Considerations"  in the  Prospectus for  a discussion  of the  application of
certain federal income and state tax laws to the Trust and the Securities.

                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Certain
Federal  Income Tax Considerations"  herein and in  the Prospectus, potential
investors   should  consider  the  state   income  tax  consequences  of  the
acquisition,  ownership, and disposition of the Securities offered hereunder.
State income tax law may  differ substantially from the corresponding federal
tax law, and the tax considerations set forth herein and in the Prospectus do
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  state  tax  consequences  of  investments  in  the
Securities  offered  hereunder.    See  "State  Tax  Considerations"  in  the
Prospectus.

                             ERISA CONSIDERATIONS

PROHIBITED TRANSACTIONS

     Section  406 of ERISA  prohibits parties in  interest with respect  to a
Plan from engaging in certain transactions (including loans) involving a Plan
and its assets unless  a statutory or administrative exemption applies to the
transaction.   Section 4975 of the Code imposes  certain excise taxes (or, in
some cases, a  civil penalty may  be assessed pursuant  to Section 502(i)  of
ERISA)   on  parties  in   interest  that  engage   in  nonexempt  prohibited
transactions.

PLAN ASSET REGULATION

     The  United States  Department  of  Labor  ("Labor")  has  issued  final
regulations concerning  the definition  of what constitutes  the assets  of a
Plan  for purposes of ERISA and the  prohibited transaction provisions of the
Code (the "Plan Asset Regulation").   The Plan Asset Regulation describes the
circumstances  under which the  assets of an  entity in which  a Plan invests
will be considered  to be "plan  assets" such that  any Person who  exercises
control over  such assets  would be subject  to ERISA's  fiduciary standards.
Under the  Plan Asset  Regulation, generally when  a Plan invests  in another
entity,  the  Plan's  assets  do  not  include,  solely  by  reason  of  such
investment, any of  the underlying assets of  the entity.  However,  the Plan
Asset Regulation provides that, if a Plan acquires an "equity interest" in an
entity that is neither a "publicly-offered security" (as defined therein) nor
a security  issued by an  investment company registered under  the Investment
Company Act of 1940,  the assets of the entity  will be treated as assets  of
the   Plan   investor    unless   certain   exceptions   apply.      If   the
(Notes/Certificates) were  deemed to  be equity  interests and  no statutory,
regulatory  or administrative  exemption were  to apply,  the Trust  could be
considered  to  hold plan  assets by  reason  of a  Plan's investment  in the
(Notes) (Certificates).  Such plan assets would include an undivided interest
in any  assets held by the  Trust.  In such  an event, the Owner  Trustee and
other Persons, in providing services with respect  to the Trust's assets, may
be parties in interest with respect  to such Plans, subject to the  fiduciary
responsibility provisions  of  Title I  of  ERISA, including  the  prohibited
transaction provisions of Section  406 of ERISA and Section 4975  of the Code
with  respect to transactions involving the Trust's  assets.  (Under the Plan
Asset Regulation, the term "equity interest" is defined as any interest in an
entity  other  than an  instrument  that  is  treated as  indebtedness  under
"applicable local law" and that has no "substantial equity features."  If the
Notes constitute debt without substantial equity features for purposes of the
Plan Assets Regulation, then a Plan's acquisition of Notes will not cause the
assets  of the  Issuer to  be  deemed assets  of  such Plan  for purposes  of
sections 404  and 406 of ERISA  or section 4975  of the Code, and  the Plan's
interest will  be  deemed  solely  to include  an  interest  in  such  Notes.
Conversely, if  the Notes do  not constitute debt without  substantial equity
features  for  purposes  of  the   Plan  Assets  Regulation,  then  a  Plan's
acquisition of Notes may  cause the assets of  the Issuer to be deemed  to be
assets of such Plan for purposes of sections 404 and 406 of ERISA and section
4975 of the Code.  In such event, ERISa's fiduciary provisions (including the
prohibited transaction restrictions of section 406 of ERISA) and section 4975
of the Code might apply to  transactions involving the assets of the  Issuer.
Although the  Notes generally will be treated as  debt for federal income tax
purposes,  no  assurance  can be  given  that  such Notes  will  or  will not
constitute debt without substantial equity  features for purposes of the Plan
Assets Regulations.  If  the Notes were deemed to be  equity interests in the
Trust and no statutory, regulatory or administrative exemption were to apply,
the Trust  could be  considered to  hold plan  assets by reason  of a  Plan's
investment in the Notes.)

THE UNDERWRITERS' EXEMPTION

     The Representative believes that the Underwriter Exemption will apply to
the acquisition and holding of the (Notes/Certificates) by Plans and that all
conditions of the  Underwriter Exemption other than those  within the control
of the investors will be met.  See "ERISA Considerations" in the Prospectus.

REVIEW BY PLAN FIDUCIARIES

     Any    Plan   fiduciary    considering   whether    to    purchase   any
(Notes/Certificates)  on behalf  of a  Plan should  consult with  its counsel
regarding  the applicability of  the fiduciary responsibility  and prohibited
transaction provisions of ERISA and the Code to such investment.  Among other
things, before  purchasing any  (Notes/Certificates), a fiduciary  of a  Plan
should make its own determination  as to whether the Trust, as obligor on the
(Notes/Certificates), is  a party in interest  with respect to the  Plan, the
availability of the  exemptive relief provided in the  Plan Asset Regulations
and   the  availability  of  any  other  prohibited  transaction  exemptions.
Purchasers  should analyze  whether  the  decision may  have  an impact  with
respect to purchases of the (Notes/Certificates).

                       LEGAL INVESTMENT CONSIDERATIONS

     The Securities  will not  constitute "mortgage  related securities"  for
purposes  of SMMEA, because not  all of the  Mortgages securing the Revolving
Credit Line Loans  are first mortgages.  Accordingly,  many institutions with
legal  authority to  invest in  comparably rated  securities based  solely on
first mortgages may  not be legally authorized  to invest in the  Securities.
The  appropriate characterization  of  the  Securities  under  various  legal
investment restrictions, and  thus the ability of investors  subject to these
restrictions   to  purchase  Securities,   may  be  subject   to  significant
interpretive  uncertainties.   All investors  whose  investment authority  is
subject  to legal  restrictions should  consult their  own legal  advisors to
determine whether, and  to what extent, the Securities  will constitute legal
investments for them.  The Depositor makes no representation as to the proper
characterization   of  the  Securities  for  legal  investment  or  financial
institution regulatory purposes or as  to the ability of particular investors
to purchase Securities  under applicable legal investment  restrictions.  The
uncertainties described  above  and  any  unfavorable  future  determinations
concerning   legal    investment   or   financial    institution   regulatory
characteristics of the  Securities may adversely affect the  liquidity of the
Securities.

                                 UNDERWRITING

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement,  the Depositor  has agreed  to sell to  the Underwriters,  and the
Underwriters have agreed to purchase from the Depositor, the Securities.  The
Underwriters are obligated  to purchase all the Securities  offered hereby if
any  are purchased.   Distribution  of  the Securities  will be  made  by the
Underwriters from  time to  time in negotiated  transactions or  otherwise at
varying  prices  to be  determined at  the  time of  sale.   Proceeds  to the
Depositor  are expected  to be  $_________  from the  sale of  the  Notes and
$__________ from  the sale  of  the Certificates,  before deducting  expenses
payable by the  Depositor of $_________.  In connection with the purchase and
sale of  the  Securities, the  Underwriters may  be deemed  to have  received
compensation  from  the  Depositor in  the  form  of underwriting  discounts,
concessions or commissions.

     In connection with the offering  of the Securities, the Underwriters may
engage in transactions that stabilize, maintain or otherwise affect the price
of any Class of Securities.  Specifically, the Underwriters may overallot the
offering, creating a syndicate short position.  The Underwriters may bid  for
an purchase  the Securities  in  the open  market  to cover  syndicate  short
positions.    In addition,  the Underwriters  may  bid for  and  purchase the
Securities  in the  open market  to stabilize  the price  of the  Securities.
These activities may stabilize of maintain the market price of the Securities
above independent market levels.  The Underwriters are not required to engage
in these activities, and may end these activities at any time.

     The  Underwriting Agreement provides  that the Depositor  will indemnify
the Underwriters against certain liabilities, including liabilities under the
Securities Act,  or contribute payments  the Underwriters may be  required to
make in respect thereof.  (Insofar as indemnification for liabilities arising
under the Securities Act may  be permitted to directors, officers  or persons
controlling   the  registrant  pursuant  to  the  foregoing  provisions,  the
registrant  has been  informed  that in  the opinion  of  the Securities  and
Exchange  Commission,  such  indemnification  is  against  public  policy  as
expressed  in  the Securities  Act  and  is  therefore unenforceable.)    The
Depositor is an affiliate of the Representative.

                                LEGAL MATTERS

     Certain legal matters with respect to the Securities will be passed upon
for the  Depositor  by Brown &  Wood  LLP, New  York, New  York  and for  the
Representative by Brown & Wood LLP, New York, New York.

                                   RATINGS

     It  is a condition to issuance that each  Class of the Notes be rated at
least ____ by _______  and ____ by ________.   It is a condition  to issuance
that the Certificates be rated at least ____ by _______ and ____ by ________.
A securities rating  addresses the likelihood  of the  receipt by Holders  of
distributions on  the Revolving Credit  Line Loans.   The  rating takes  into
consideration  the  structural, legal  and  tax aspects  associated  with the
Certificates and the Notes.  The  ratings on the Securities do not,  however,
constitute  statements regarding the possibility that Holders might realize a
lower than anticipated yield.  A securities rating is not a recommendation to
buy, sell or hold securities and may be subject  to revision or withdrawal at
any time by the assigning rating organization.  Each securities rating should
be evaluated independently of similar ratings on different securities.

     The  ratings assigned  by  Duff  & Phelps  Credit  Rating  Co. ("Duff  &
Phelps") to securities address  the likelihood of the receipt by  the holders
of such securities  of all distributions to which they are entitled under the
transaction structure.  Duff  & Phelps' ratings  reflect its analysis of  the
riskiness of the related  mortgages and its analysis of the  structure of the
transaction as set  forth in the operative documents.  Duff & Phelps' ratings
do  not  address the  effect  on  yield  on  the securities  attributable  to
prepayments or recoveries on the underlying assets.

     The ratings assigned by Fitch IBCA, Inc. ("Fitch") to securities address
the likelihood  of the  receipt of  all distributions  on the  assets by  the
related holders  of securities  under the agreements  pursuant to  which such
securities are  issued.  Fitch's  ratings take into consideration  the credit
quality  of the  related pool,  including any  credit support  providers, the
structural and legal aspects associated  with such securities, and the extent
to which the  payment stream  on the pool  is adequate  to make the  payments
required by  such securities.   Fitch's  ratings on  such securities do  not,
however,  constitute a  statement regarding  frequency of prepayments  of the
assets.

     The  ratings assigned by Moody's Investors  Service, Inc. ("Moody's") to
securities address the  likelihood of the receipt by holders of securities of
all distributions  to which such  holders are  entitled.  Moody's  ratings on
securities  do  not represent  any assessment  of the  likelihood or  rate of
principal  prepayments.   The ratings  do  not address  the possibility  that
holders of securities might suffer a lower than anticipated yield as a result
of prepayments.

     The ratings assigned by Standard & Poor's, a division of The McGraw-Hill
Companies,  Inc. ("Standard & Poor's"), to  securities address the likelihood
of the receipt of all distributions on  the assets by the related holders  of
securities under the agreements pursuant to which such securities are issued.
Standard & Poor's ratings take into  consideration the credit quality of  the
related  pool, including any  credit support providers,  structural and legal
aspects associated with such securities, and the  extent to which the payment
stream on such pool is adequate to make payments required by such securities.
Standard & Poor's ratings on such certificates do not, however, constitute  a
statement  regarding frequency  of prepayments  on the  related assets.   The
letter  "r" attached  to a  Standard &  Poor's rating  highlights derivative,
hybrid and certain other types of  securities that Standard & Poor's believes
may experience high volatility or high variability in expected returns due to
non-credit risks.  The absence of  an "r" symbol in the rating of  a class of
securities should  not be taken  as an indication  that such securities  will
exhibit no volatility or variability in total return.

<TABLE>
<CAPTION>

=================================================================    =============================================================
<S>                                                                  <C>
NO DEALER, SALESMAN OR OTHER  PERSON HAS BEEN AUTHORIZED TO  GIVE
ANY INFORMATION  OR TO MAKE  ANY REPRESENTATION NOT  CONTAINED IN
THIS PROSPECTUS  SUPPLEMENT OR  THE PROSPECTUS AND,  IF GIVEN  OR
MADE, SUCH INFORMATION  OR REPRESENTATION MUST NOT BE RELIED UPON
AS HAVING BEEN  AUTHORIZED BY THE DEPOSITOR  OR THE UNDERWRITERS.
THIS PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS DO  NOT CONSTITUTE
AN OFFER OF ANY SECURITIES OTHER THAN THOSE  TO WHICH THEY RELATE                            $__,___,___,___
OR AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, TO ANY
PERSON IN  ANY JURISDICTION WHERE  SUCH AN OFFER  OR SOLICITATION
WOULD  BE  UNLAWFUL.   NEITHER  THE DELIVERY  OF  THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE MADE  HEREUNDER SHALL,
UNDER  ANY   CIRCUMSTANCES,  CREATE  ANY  IMPLICATION   THAT  THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT
TO THEIR RESPECTIVE DATES.
                                                                              BEAR STEARNS HOME EQUITY LOAN TRUST 199__-__
                     ______________________                                         $______ (FIXED) (FLOATING) RATE
                                                                                           ASSET BACKED NOTES
                        TABLE OF CONTENTS                                           $______ (FIXED) (FLOATING) RATE
                                                                                       ASSET BACKED CERTIFICATES,
                                                             PAGE
                                                             ----

                      PROSPECTUS SUPPLEMENT

Summary . . . . . . . . . . . . . . . . . . . . . . . . . .   S-4
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . .  S-13
The Trust . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
The (Letter of Credit) (Surety Bond) Issuer . . . . . . . .  S-15
The Home Equity Lending Program . . . . . . . . . . . . . .  S-15
Servicing of the Revolving Credit Line Loans  . . . . . . .  S-18
Description of the Revolving Credit Line Loans  . . . . . .  S-19
Description of the Servicing Agreement  . . . . . . . . . .  S-21
Description of the Securities . . . . . . . . . . . . . . .  S-23              BEAR STEARNS ASSET BACKED SECURITIES, INC.
The Indenture . . . . . . . . . . . . . . . . . . . . . . .  S-26                              (DEPOSITOR)
The Trust Agreement . . . . . . . . . . . . . . . . . . . .  S-29
Administration Agreement  . . . . . . . . . . . . . . . . .  S-31
The Indenture Trustee . . . . . . . . . . . . . . . . . . .  S-31
The Owner Trustee . . . . . . . . . . . . . . . . . . . . .  S-31
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . .  S-31
Certain Federal Income Tax Considerations . . . . . . . . .  S-31
State Tax Considerations  . . . . . . . . . . . . . . . . .  S-32
ERISA Considerations  . . . . . . . . . . . . . . . . . . .  S-32
Legal Investment Considerations . . . . . . . . . . . . . .  S-34
Underwriting  . . . . . . . . . . . . . . . . . . . . . . .  S-34
Legal Matters . . . . . . . . . . . . . . . . . . . . . . .  S-35
Ratings . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35

                            PROSPECTUS

Prospectus Supplement . . . . . . . . . . . . . . . . . . . .   3                         PROSPECTUS SUPPLEMENT
Reports to Holders  . . . . . . . . . . . . . . . . . . . . .   3                            ________, 199__
Available Information . . . . . . . . . . . . . . . . . . . .   3
Incorporation of Certain Documents
  by Reference  . . . . . . . . . . . . . . . . . . . . . . .   4
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . .   5
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . .  15
Description of the Securities . . . . . . . . . . . . . . . .  20
The Trust Funds . . . . . . . . . . . . . . . . . . . . . . .  24
Enhancement . . . . . . . . . . . . . . . . . . . . . . . . .  31
Servicing of Loans  . . . . . . . . . . . . . . . . . . . . .  33
The Agreements  . . . . . . . . . . . . . . . . . . . . . . .  39
Certain Legal Aspects of the Loans  . . . . . . . . . . . . .  47
The Depositor . . . . . . . . . . . . . . . . . . . . . . . .  57
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . .  57
Certain Federal Income Tax Considerations . . . . . . . . . .  57
State Tax Considerations  . . . . . . . . . . . . . . . . . .  77
FASIT Securities  . . . . . . . . . . . . . . . . . . . . . .  77
ERISA Considerations  . . . . . . . . . . . . . . . . . . . .  80
Legal Matters . . . . . . . . . . . . . . . . . . . . . . . .  84
Financial Information . . . . . . . . . . . . . . . . . . . .  84                      BEAR, STEARNS & CO. INC.
Rating  . . . . . . . . . . . . . . . . . . . . . . . . . . .  84
Legal Investment  . . . . . . . . . . . . . . . . . . . . . .  85
Plan of Distribution  . . . . . . . . . . . . . . . . . . . .  85
Glossary of Terms . . . . . . . . . . . . . . . . . . . . . .  86
=================================================================    =============================================================















PROSPECTUS
                          ASSET-BACKED CERTIFICATES
                              ASSET-BACKED NOTES
                             (Issuable in Series)

                  BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                 (DEPOSITOR)

     Bear  Stearns Asset Backed Securities, Inc.  (the "Depositor") may offer
from time  to time under  this Prospectus and related  Prospectus Supplements
the Asset-Backed Certificates (the "Certificates") and the Asset-Backed Notes
(the "Notes"  and, together with  the Certificates, the  "Securities"), which
may be sold from time to time in one or more series (each, a "Series").

     As specified in the related Prospectus Supplement, the Certificates of a
Series will evidence  undivided interests in certain assets  deposited into a
trust (each,  a "Trust  Fund") by  the Depositor  pursuant to  a Pooling  and
Servicing Agreement  or a Trust Agreement, as described herein.  As specified
in the related  Prospectus Supplement, the Notes  of a Series will  be issued
and secured pursuant  to an Indenture and will represent  indebtedness of the
related Trust Fund.  The Trust  Fund for a Series of Securities  will include
assets  purchased  from  the  seller  or sellers  specified  in  the  related
Prospectus Supplement  (collectively, the  "Seller") composed  of (a) Primary
Assets,  which  may  include  one  or more  pools  of  (i)  closed-end and/or
revolving  home equity  loans (the  "Mortgage Loans"),  secured generally  by
subordinate liens on one- to four-family residential or mixed-use properties,
(ii) home  improvement  installment  sales  contracts  and  installment  loan
agreements  (the "Home Improvement Contracts"), which are either unsecured or
secured generally by subordinate liens  on one- to four-family residential or
mixed-use properties,  or by  purchase money security  interests in  the home
improvements financed thereby (the "Home Improvements") and  (iii) securities
backed or  secured by Mortgage  Loans and/or Home Improvement  Contracts, (b)
all monies due thereunder net, if  and as provided in the related  Prospectus
Supplement,  of certain amounts payable to the servicer of the Mortgage Loans
and/or Home Improvement Contracts (collectively, the "Loans"), which servicer
may also be  the Seller, specified in the related  Prospectus Supplement (the
"Servicer"), (c) if specified in  the related Prospectus Supplement, funds on
deposit in  one  or  more pre-funding  amounts  and/or  capitalized  interest
accounts and  (d) reserve funds,  letters of credit, surety  bonds, insurance
policies or  other forms  of credit support  as described  herein and  in the
related  Prospectus  Supplement.    The  amount  initially  deposited  into a
pre-funding account  for a Series  of Securities will not  exceed twenty-five
percent of the aggregate principal amount of such Series of Securities.
                                               (cover continued on next page)

NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, AND CERTIFICATES OF A GIVEN
SERIES EVIDENCE BENEFICIAL INTERESTS IN, THE RELATED TRUST FUND ONLY AND ARE
NOT GUARANTEED BY ANY GOVERNMENTAL AGENCY OR BY THE DEPOSITOR, THE SELLER,
THE TRUSTEES, THE SERVICER OR BY ANY OF THEIR RESPECTIVE AFFILIATES OR,
UNLESS OTHERWISE SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, BY ANY OTHER
PERSON OR ENTITY.  THE DEPOSITOR'S ONLY OBLIGATIONS WITH RESPECT TO ANY
SERIES OF SECURITIES WILL BE PURSUANT TO CERTAIN REPRESENTATIONS AND
WARRANTIES SET FORTH IN THE RELATED AGREEMENT AS DESCRIBED HEREIN OR IN THE
RELATED PROSPECTUS SUPPLEMENT.  

SEE "RISK FACTORS" BEGINNING ON PAGE 15 FOR CERTAIN FACTORS TO BE CONSIDERED
IN PURCHASING THE SECURITIES.

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

     The Securities offered by this  Prospectus and by the related Prospectus
Supplement are offered by Bear, Stearns & Co. Inc. and the other underwriters
set  forth in  the related  Prospectus Supplement, if  any, subject  to prior
sale, to  withdrawal,  cancellation  or modification  of  the  offer  without
notice, to  delivery to and  acceptance by Bear,  Stearns & Co. Inc.  and the
other  underwriters, if  any, and  certain further  conditions.   Retain this
Prospectus for  future  reference.    This Prospectus  may  not  be  used  to
consummate sales  of the  Securities offered hereby  unless accompanied  by a
Prospectus Supplement.

                           BEAR, STEARNS & CO. INC.
                             _____________, 1998
(continued from previous page)

     Each Series of Securities will be issued in one or more classes (each, a
"Class").   Interest on and principal of  the Securities of a  Series will be
payable  on  each  Distribution  Date  specified  in the  related  Prospectus
Supplement at the  times, at the  rates, in the amounts  and in the  order of
priority set forth in the related Prospectus Supplement.

     If a  Series  includes multiple  Classes,  such Classes  may  vary  with
respect to the  amount, percentage and timing of  distributions of principal,
interest or both and one or more Classes may be subordinated to other Classes
with respect  to distributions  of principal, interest  or both  as described
herein  and in  the related Prospectus  Supplement.   If so specified  in the
related Prospectus Supplement, the Primary Assets and other assets comprising
the Trust Fund may be divided into one or more Asset Groups and each Class of
the related  Series will evidence  beneficial ownership of  the corresponding
Asset Group, as applicable.

     The rate of  reduction of the aggregate principal balance  of each Class
of a Series may depend upon the rate of payment (including  prepayments) with
respect to the Loans or, in the case of Private Securities, Underlying Loans,
as applicable.  In  such a case,  a rate of prepayment  lower or higher  than
anticipated will affect the yield on the Securities of a Series in the manner
described herein  and in  the related Prospectus  Supplement.   Under certain
limited   circumstances  described  herein  and  in  the  related  Prospectus
Supplement,  a  Series  of  Securities  may  be  subject  to  termination  or
redemption  under  the  circumstances described  herein  and  in the  related
Prospectus Supplement.

     If specified in the  related Prospectus Supplement,  an election may  be
made to treat  certain assets comprising  the Trust  Fund for a  Series as  a
"real estate mortgage investment conduit" (a "REMIC") for federal income  tax
purposes.  See "Certain Federal Income Tax Considerations" herein.

                            PROSPECTUS SUPPLEMENT

     The  Prospectus Supplement  relating to  a  Series of  Securities to  be
offered hereunder will,  among other things,  set forth with respect  to such
Series of Securities:  (i) the aggregate principal amount, interest rate  and
authorized  denominations  of  each Class  of  such  Securities; (ii) certain
information concerning the Primary Assets, the Seller and any Servicer; (iii)
the terms of any  Enhancement with respect to such Series;  (iv) the terms of
any insurance related to  the Primary Assets; (v) information concerning  any
other assets in the related Trust Fund, including any Reserve Fund;  (vi) the
Final Scheduled Distribution Date of each Class of such Securities; (vii) the
method to be used to calculate the amount of principal required to be applied
to the Securities of each Class of such Series on each Distribution Date, the
timing of  the application  of principal  and the  order of  priority of  the
application of such principal to the respective Classes and the allocation of
principal to  be so  applied; (viii) the Distribution  Dates and  any Assumed
Reinvestment Rate; (ix) additional  information with respect  to the plan  of
distribution of  such Securities;  and (x) whether a  REMIC election  will be
made with respect to some or all of the assets included in the Trust Fund for
such Series.

                              REPORTS TO HOLDERS

     Periodic  and annual  reports concerning  the related  Trust Fund  for a
Series of Securities are required under the related Agreement to be forwarded
to Holders.  Unless otherwise specified in the related Prospectus Supplement,
such reports will  not be examined and  reported on by an  independent public
accountant.  If  so specified in  the Prospectus Supplement  for a Series  of
Securities, such Series or one or more Classes of such Series will  be issued
in  book-entry form.   In such event,  (i) owners of  beneficial interests in
such Securities will not be considered "Holders" under the related Agreements
and will not  receive such reports directly with respect to the related Trust
Fund; rather,  such  reports will  be furnished  to such  owners through  the
participants and indirect  participants of the applicable  book-entry system,
and  (ii) references  herein to the  rights of  "Holders" shall refer  to the
rights  of such  owners as  they  may be  exercised  indirectly through  such
participants.  See "The Agreements--Reports to Holders" herein.

                            AVAILABLE INFORMATION

     The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration  Statement under the Securities Act  of 1933, as
amended  (the  "Securities Act"),  with  respect  to  the Securities.    This
Prospectus,  which  forms a  part  of  the  Registration Statement,  and  the
Prospectus Supplement relating to each Series of Securities contain summaries
of the material terms of the documents referred to herein and therein, but do
not contain all  of the information set  forth in the  Registration Statement
pursuant  to the  Rules  and  Regulations of  the  Commission.   For  further
information,  reference  is  made  to  such Registration  Statement  and  the
exhibits thereto.  Such Registration  Statement and exhibits can be inspected
and copied at prescribed rates  at the public reference facilities maintained
by the  Commission at its Public  Reference Section, 450  Fifth Street, N.W.,
Washington,  D.C.   20549, and  at its  Regional Office  located  as follows:
Midwest Regional  Office,  Citicorp Center,  500 West  Madison Street,  Suite
1400, Chicago, Illinois  60661-2511; and Northeast  Regional Office, 7  World
Trade  Center, Suite  1300, New York,  New York  10048.  The  Commission also
maintains  a Web  site  at http://www.sec.gov  from  which such  Registration
Statement and exhibits may be obtained.

     Each  Trust  Fund will  be  required to  file certain  reports  with the
Commission pursuant  to the  requirements of the  Securities Exchange  Act of
1934, as amended (the "Exchange Act").   The Depositor intends to cause  each
Trust Fund  to suspend filing  such reports if  and when such  reports are no
longer required under the Exchange Act.

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

     The Depositor on behalf of any Trust Fund will provide without charge to
each  person to  whom this Prospectus  is delivered,  on the written  or oral
request of such person,  a copy of  any or all of  the documents referred  to
above that have been  or may be incorporated by reference  in this Prospectus
(not including exhibits to the  information that is incorporated by reference
unless  such exhibits  are specifically  incorporated  by reference  into the
information  that this  Prospectus incorporates).   Such  requests  should be
directed to the Depositor at 245 Park Avenue, New York, New York 10167. 

                               SUMMARY OF TERMS

     The  following summary is qualified in  its entirety by reference to the
detailed information appearing elsewhere in this  Prospectus and by reference
to the information with respect to each Series of Securities contained in the
Prospectus Supplement  to be  prepared and delivered  in connection  with the
offering  of Securities  of  such Series.   Capitalized  terms  used and  not
otherwise defined herein  or in the related Prospectus  Supplement shall have
the meanings set forth in the "Glossary of Terms" herein.

SECURITIES OFFERED       Asset-Backed   Certificates   (the   "Certificates")
                         and/or    Asset-Backed    Notes    (the    "Notes").
                         Certificates are  issuable  from  time  to  time  in
                         Series pursuant to a Pooling and Servicing Agreement
                         or  Trust  Agreement, as  the  case  may  be.   Each
                         Certificate of a Series will evidence an interest in
                         the Trust Fund for such Series, or in an Asset Group
                         specified  in  the  related  Prospectus  Supplement.
                         Notes  are  issuable  from time  to  time  in Series
                         pursuant to an Indenture.  Each Series of Securities
                         will consist of one or  more Classes, one or more of
                         which   may   be   Classes   of  Compound   Interest
                         Securities,  Planned   Amortization  Class   ("PAC")
                         Securities,  Variable   Interest  Securities,   Zero
                         Coupon   Securities,   Principal   Only  Securities,
                         Interest Only Securities,  Participating Securities,
                         Senior Securities or  Subordinated Securities.  Each
                         Class may differ in, among other things, the amounts
                         allocated  to and  the  priority  of  principal  and
                         interest  payments,  Final   Scheduled  Distribution
                         Dates, Distribution  Dates and interest rates.   The
                         Securities of  each Class  will be  issued in  fully
                         registered  form in  the denominations  specified in
                         the  related Prospectus Supplement.  If so specified
                         in the related Prospectus Supplement, the Securities
                         or  certain  Classes   of  such  Securities  offered
                         thereby may be available in book-entry form only.

DEPOSITOR      Bear Stearns  Asset Backed Securities,  Inc. (the "Depositor")
               was incorporated in the State of Delaware in June 1995, and is
               a wholly-owned, special purpose subsidiary of The Bear Stearns
               Companies Inc.   None of The Bear Stearns  Companies Inc., the
               Depositor,  the Servicer,  any  Trustee,  the  Seller  or  any
               affiliate  of the  foregoing has  guaranteed  or is  otherwise
               obligated with respect  to the Securities of any  Series.  See
               "The Depositor."

INTEREST PAYMENTS        Interest  payments  on the  Securities  of a  Series
                         entitled  by their terms to receive interest will be
                         made  on each Distribution  Date, to the  extent set
                         forth  in, and at  the applicable rate  specified in
                         (or  determined in  the manner  set  forth in),  the
                         related Prospectus Supplement.  The interest rate on


                         Securities of  a Series  may be  variable or  change
                         with changes in the rates of interest on the related
                         Loans or  Underlying Loans relating  to the  Private
                         Securities,  as  applicable, and/or  as  prepayments
                         occur with  respect  to  such  Loans  or  Underlying
                         Loans, as applicable.  Interest  Only Securities may
                         be  assigned  a  Notional Amount  set  forth  in the
                         related Prospectus Supplement, which  is used solely
                         for convenience in  expressing  the calculation  of 
                         interest  and  for  certain  other purposes and does
                         not  represent  the  right   to  receive  any 
                         distributions allocable to  principal.   Principal 
                         Only  Securities may not  be entitled  to receive  
                         any interest  payments or  may be entitled to 
                         receive  only nominal  interest  payments.  Interest
                         payable  on the Securities of a  Series on a 
                         Distribution Date will include all interest accrued 
                         during  the period  specified in the related 
                         Prospectus Supplement.  See "Description of the 
                         Securities--Payments of Interest."

PRINCIPAL PAYMENTS       All  payments of principal of a Series of Securities
                         will  be made in  an aggregate amount  determined as
                         set forth in the  related Prospectus Supplement, and
                         will  be  paid  at the  times,  allocated  among the
                         Classes of such Series in  the order and amounts and
                         applied either on  a pro rata or a  random lot basis
                         among  all  Securities  of any  such  Class,  all as
                         specified in the related Prospectus Supplement.

FINAL SCHEDULED
  DISTRIBUTION DATE
  OF THE SECURITIES      The Final Scheduled  Distribution Date with  respect
                         to (i)  each Class  of Notes is  the date  not later
                         than which principal of the Notes will be fully paid
                         and  (ii) each  Class of  Certificates  is the  date
                         after  which  no  Certificates  of  such  Class  are
                         expected  to   remain  outstanding,  in   each  case
                         calculated   on   the  basis   of   the  assumptions
                         applicable to  such Series described in  the related
                         Prospectus   Supplement.     The   Final   Scheduled
                         Distribution  Date of a Class may equal the maturity
                         date of  the Primary Asset in the related Trust Fund
                         that  has the  latest stated  maturity,  or will  be
                         determined as  described herein  and in  the related
                         Prospectus Supplement.

                         The actual  final Distribution Date of the Securities
                         of a Series will, to the extent described in the 
                         related Prospectus Supplement, depend   upon the rate
                         of payment (including  prepayments, liquidations due 
                         to default, the receipt of proceeds from  casualty 
                         Insurance  Policies and  repurchases) of  the  Loans 
                         or  Underlying Loans relating  to the  Private 
                         Securities,  as applicable,  in the related  Trust  
                         Fund.   Unless otherwise  specified in  the related
                         Prospectus  Supplement, the actual final Distribution
                         Date  of any Security is likely to occur earlier and
                         may occur  substantially earlier or may  occur later 
                         than  its Final Scheduled  Distribution Date as a 
                         result of the application of prepayments to the 
                         reduction of the  principal balances  of the 
                         Securities and  as a  result of defaults on the 
                         Primary Assets.  The  rate of payments on the Loans
                         or Underlying Loans relating to the Private 
                         Securities, as applicable, in the Trust Fund for a 
                         Series will depend on a variety of  factors, including
                         certain characteristics  of such Loans or
                         Underlying  Loans, as applicable, and the prevailing
                         level  of interest  rates from  time to time, as well
                         as on a variety of economic, demographic, tax, legal, 
                         Social and  other factors.  No assurance can be given 
                         as to the actual prepayment experience with respect  
                         to a  Series.  See "Risk  Factors--Yield  May Vary"  
                         and "Description  of  the  Securities--Weighted  
                         Average  Life  of  the Securities" herein.

OPTIONAL TERMINATION          One or more Classes of Securities of any Series
                              may be redeemed  or repurchased in whole  or in
                              part,  at  the  Depositor's or  the  Servicer's
                              option,   at   such   time    and   under   the
                              circumstances   specified   in    the   related
                              Prospectus Supplement,  at the price  set forth
                              therein.    If  so  specified  in  the  related
                              Prospectus   Supplement   for   a   Series   of
                              Securities, the Depositor, the Servicer or such
                              other entity that is  specified in the  related
                              Prospectus Supplement may, at its option, cause
                              an early termination of  the related Trust Fund
                              by  repurchasing  all  of  the  Primary  Assets
                              remaining  in  the  Trust Fund  on  or  after a
                              specified date, or on or after such time as the
                              aggregate principal  balance of  the Securities
                              of the Series or the Primary Assets relating to
                              such  Series,  as   specified  in  the  related
                              Prospectus Supplement, is less  than the amount
                              or   percentage   specified  in   the   related
                              Prospectus Supplement.  See "Description of the
                              Securities--Optional  Redemption,  Purchase  or
                              Termination."  In  addition, the related 
                              Prospectus Supplement may  provide other 
                              circumstances under which  Holders of Securities
                              of  a Series could be  fully paid significantly
                              earlier than  would otherwise  be the case if 
                              payments or distributions were solely based on 
                              the activity of the related Primary Assets.

THE TRUST FUND      The Trust Fund for a Series of Securities will consist of
                    one  or more of the assets  described below, as described
                    in the related Prospectus Supplement.

  A.  PRIMARY ASSETS          The  Primary Assets for a Series may consist of
                              any combination of the following assets, to the
                              extent  and   as  specified   in  the   related
                              Prospectus Supplement.  The Primary Assets will
                              be   purchased  from  the   Seller  or  may  be
                              purchased by  the Depositor in the  open market
                              or   in   privately   negotiated  transactions,
                              including transactions with entities affiliated
                              with the Depositor.

     (1)  LOANS          Primary Assets for  a Series will consist,  in whole
                         or in part, of Loans.   Some Loans may be delinquent
                         or  non-performing  as  specified  in  the   related
                         Prospectus Supplement.   Loans may  be originated by
                         or  acquired from an affiliate of the Depositor, and
                         an affiliate of the Depositor may be an obligor with
                         respect to  any  such  Loan.    The  Loans  will  be
                         conventional contracts or  contracts insured by  the
                         Federal  Housing   Administration  (the   "FHA")  or
                         partially guaranteed by  the Veterans Administration
                         (the "VA").  See "The Trust Funds--The Loans" for  a
                         discussion  of  such  guarantees.    To  the  extent
                         provided  in  the   related  Prospectus  Supplement,
                         additional Loans may  be periodically  added to  the
                         Trust Fund, or  may be removed from time  to time if
                         certain asset value  tests are met, as  described in
                         the related Prospectus Supplement.



          The "Loans" for a Series will consist of (i) closed-end home equity
          loans (the "Closed-End  Loans") and/or revolving home  equity loans
          or certain balances therein (the "Revolving Credit Line Loans" and,
          together  with  the  Closed-End Loans,  the  "Mortgage  Loans") and
          (ii) home improvement installment  sales contracts and  installment
          loan agreements (the  "Home Improvement Contracts").   The Mortgage
          Loans and the Home 

          Improvement  Contracts are collectively  referred to herein  as the
          "Loans."   The Loans  may, as specified  in the  related Prospectus
          Supplement, have various payment characteristics, including balloon
          or other irregular  payment features, and may accrue  interest at a
          fixed rate or an adjustable rate.

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

          The   related   Prospectus   Supplement   will   describe   certain
          characteristics  of the  Loans  for  a  Series  including,  without
          limitation and  to the  extent relevant:  (i) the aggregate  unpaid
          Principal Balance of  the Loans (or the  aggregate unpaid Principal
          Balance included  in the Trust  Fund for the related  Series); (ii)
          the range and  weighted average Loan Rate  on the Loans and  in the
          case of  adjustable rate Loans,  the range and weighted  average of
          the  Current Loan Rates and  the Lifetime Rate  Caps, if any; (iii)
          the  range  and the  average outstanding  Principal Balance  of the
          Loans;  (iv)   the   weighted  average   original   and   remaining
          term-to-stated maturity of the Loans  and the range of original and
          remaining terms-to-stated  maturity, if applicable;  (v) the  range
          and  Combined  Loan-to-Value  Ratios or  Loan-to-Value  Ratios,  as
          applicable, of the  Loans, computed in the manner  described in the
          related Prospectus Supplement;  (vi) the  percentage (by  Principal
          Balance as  of the Cut-off Date)  of Loans that accrue  interest at
          adjustable  or fixed interest rates; (vii) any enhancement relating
          to the Loans; (viii) the percentage (by Principal Balance as of the
          Cut-off Date) of Loans that  are secured by Mortgaged Properties or
          Home  Improvements,  or  that are  unsecured;  (ix)  the geographic
          distribution  of any Mortgaged  Properties securing the  Loans; (x)
          the use and  type of each Property  securing a Loan; (xi)  the lien
          priority of  the Loans;  (xii) the delinquency  status and  year of
          origination of the Loans; (xiii) whether such Loans are  Closed-End
          Loans and/or  Revolving Credit Line Loans; and (xiv) in the case of
          Revolving Credit  Line Loans, the  general payment and  credit line
          features of such Loans and other pertinent features thereof.

     (2)  PRIVATE SECURITIES       Primary Assets  for a Series  may consist,
                                   in   whole   or   in   part,  of   Private
                                   Securities, which include (i) pass-through
                                   certificates    representing    beneficial
                                   interests in loans of the type that  would
                                   otherwise  be eligible  to  be Loans  (the
                                   "Underlying Loans") or (ii) collateralized
                                   obligations secured  by Underlying  Loans.
                                   Such    pass-through    certificates    or
                                   collateralized   obligations   will   have
                                   previously    been    (i)    offered   and
                                   distributed to  the public pursuant  to an


                                   effective registration  statement or  (ii)
                                   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  three  years has
          elapsed since the  later of the date such  securities were acquired
          from  the  related  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  Securities  themselves will  not be,  so
          insured  or guaranteed.  See "The Trust Funds--Private Securities."
          Unless otherwise specified in the Prospectus Supplement relating to
          a Series of Securities, payments  on the Private Securities will be
          distributed directly to the related PS  Trustee as registered owner
          of such Private Securities.

          The related Prospectus Supplement for  a Series will specify (on an
          approximate basis, as described above, and as of the date specified
          in the related Prospectus Supplement),  to the extent relevant  and
          to  the  extent such  information  is reasonably  available  to the
          Depositor and the Depositor reasonably believes such information to
          be  reliable:  (i) the  aggregate approximate principal  amount and
          type of any Private Securities to be included in the Trust Fund for
          such Series; (ii) certain characteristics of  the Underlying Loans,
          including  (a) the payment features of such Underlying Loans (i.e.,
          whether  they are  Closed-End Loans  and/or  Revolving Credit  Line
          Loans, whether they  are fixed rate or adjustable  rate and whether
          they provide  for fixed  level payments,  negative amortization  or
          other payment  features), (b) the  approximate aggregate  principal
          amount of such Underlying Loans that are insured or guaranteed by a
          governmental  entity, (c) the servicing  fee or range  of servicing
          fees  with  respect to  such Underlying  Loans (d) the  minimum and
          maximum  stated maturities of such Underlying Loans at origination,
          (e) the   lien  priority  of  such  Underlying  Loans  and  (f) the
          delinquency  status  and  year of  origination  of  such Underlying
          Loans; (iii) the  maximum original  term-to-stated maturity  of the
          Private  Securities;   (iv) the  weighted   average  term-to-stated
          maturity  of  the  Private  Securities;   (v) the  pass-through  or
          certificate  rate or  ranges thereof  for  the Private  Securities;
          (vi) the sponsor  or depositor of  the Private Securities  (the "PS
          Sponsor"),   the  servicer  of  the  Private  Securities  (the  "PS
          Servicer")  and the  trustee  of the  Private  Securities (the  "PS
          Trustee");  (vii) certain characteristics  of enhancement,  if any,
          such as  reserve funds,  insurance policies,  letters of credit  or
          guarantees,   relating   to  the   Loans  underlying   the  Private
          Securities, or  to such  Private Securities themselves;  (viii) the
          terms  on which  the Underlying  Loans  may or  are required  to be
          repurchased prior to stated  maturity; and (ix) the terms on  which
          substitute  Underlying  Loans  may be  delivered  to  replace those
          initially deposited  with the PS  Trustee.  See "The  Trust Funds--
          Additional Information" herein.

B.  COLLECTION AND DISTRIBUTION ACCOUNTS

          Unless otherwise provided in the related Prospectus Supplement, all
          payments on or in  respect of the Primary Assets for  a Series will
          be remitted directly to an  account (each, a  "Collection Account")
          to be established for such Series with the Trustee or the Servicer,
          in  the name  of the  Trustee.   Unless  otherwise provided  in the
          related  Prospectus  Supplement,  the applicable  Trustee  shall be
          required  to  apply a  portion  of  the  amount in  the  Collection
          Account,  together   with  reinvestment   earnings  from   eligible
          investments  specified in the related Prospectus Supplement, to the
          payment  of  certain amounts  payable  to  the  Servicer under  the
          related Agreement and  any other person specified in the Prospectus
          Supplement,  and  to  deposit  a  portion  of  the  amount  in  the
          Collection Account into  a separate account (each,  a "Distribution
          Account") to be established for such Series, each in the manner and
          at the times  specified in the related Prospectus  Supplement.  All
          amounts  deposited   into  such  Distribution  Account(s)  will  be
          available, unless  otherwise  specified in  the related  Prospectus
          Supplement, for (i) application to the payment of principal  of and
          interest  on such  Series of  Securities  on the  next Distribution
          Date, (ii) the making  of adequate provision for future payments on
          certain Classes of Securities and (iii) any other purpose specified
          in the related Prospectus Supplement.   After applying the funds in
          the Collection  Account as described above, any  funds remaining in
          the  Collection Account  may  be  paid over  to  the Servicer,  the
          Depositor, any provider of Enhancement  with respect to such Series
          (an "Enhancer") or any other  person entitled thereto in the manner
          and at the times specified in the related Prospectus Supplement.

   C.  PRE-FUNDING AND CAPITALIZED INTEREST ACCOUNTS

          If  specified in the  related Prospectus  Supplement, a  Trust Fund
          will  include  one  or  more  segregated  trust  accounts  (each, a
          "Pre-Funding Account") established and maintained with the  Trustee
          of the Trust  Fund for the related  Series (the "Trustee").   If so
          specified, on the  Closing Date for such  Series, a portion of  the
          proceeds of the sale of the Securities of such Series (such amount,
          the "Pre-Funded  Amount") will  be deposited  into the  Pre-Funding
          Account  and  may be  used  to purchase  additional  Primary Assets
          during the period of time, not to exceed three months, specified in
          the  related Prospectus Supplement (the "Pre-Funding Period").  The
          Primary Assets to be so purchased will be  required to have certain
          characteristics specified in the related Prospectus Supplement.  If
          any Pre-Funded Amount remains on deposit in the Pre-Funding Account
          at the end of the Pre-Funding  Period, such amount will be  applied
          in the  manner specified in  the related  Prospectus Supplement  to
          prepay  the Notes and/or the Certificates of the applicable Series.
          The amount  initially deposited  into a  Pre-Funding Account for  a
          Series of  Securities will  not exceed  twenty-five percent  of the
          aggregate principal amount of such Series of Securities.

          If  a Pre-Funding  Account is  established, one or  more segregated
          trust  accounts (each,  a "Capitalized  Interest  Account") may  be
          established and maintained with the Trustee for the related Series.
          On the related  Closing Date, a portion of the proceeds of the sale
          of  the  Securities of  such  Series  will  be deposited  into  the
          Capitalized Interest Account  and used to fund the  excess, if any,
          of  (i) the  sum of  (a)  the  amount of  interest  accrued  on the
          Securities  of such  Series and  (b)  if specified  in the  related
          Prospectus   Supplement,  certain  fees   or  expenses  during  the
          Pre-Funding  Period such  as trustee  fees  and credit  enhancement
          fees, over (ii) the amount of  interest available therefor from the
          Primary Assets in  the Trust Fund.   Any amounts on deposit  in the
          Capitalized  Interest Account at the end  of the Pre-Funding Period
          that are  not necessary  for such purposes  will be  distributed as
          specified in the related Prospectus Supplement.

ENHANCEMENT

          If stated  in the Prospectus  Supplement relating to a  Series, the
          Depositor will obtain an irrevocable letter of credit, surety bond,
          insurance  policy  (each, a  "Security  Policy") or  other  form of
          credit  support  (collectively,  "Enhancement")  in  favor  of  the
          applicable Trustee on behalf of the  Holders of such Series and any
          other  person specified  in  such  Prospectus  Supplement  from  an
          institution  acceptable to the rating agency or agencies identified
          in the  related  Prospectus Supplement  as  rating such  Series  of
          Securities (each, a  "Rating Agency") for the purposes specified in
          such  Prospectus  Supplement.   The  Enhancement  will  support the
          payments on the Securities  and may be used for other  purposes, to
          the extent and  under the conditions  specified in such  Prospectus
          Supplement.  See "Enhancement."

          Enhancement  for a Series may include one  or more of the following
          types  of Enhancement, or such other  type of Enhancement specified
          in the related Prospectus Supplement.

    A.  SUBORDINATE SECURITIES

          If stated  in the related Prospectus Supplement,  Enhancement for a
          Series  may   consist  of  one  or  more  Classes  of  Subordinated
          Securities.  The rights of the related Subordinated Securityholders
          to  receive  distributions   on  any  Distribution  Date   will  be
          subordinate  in right  and priority  to  the rights  of Holders  of
          Senior Securities of  the Series, but only to  the extent described
          in the related Prospectus Supplement.

    B.  INSURANCE

          If stated in the  related Prospectus Supplement, Enhancement for  a
          Series may consist of special hazard Insurance Policies, bankruptcy
          bonds  and  other types  of  insurance supporting  payments  on the
          Securities.

    C.  RESERVE FUNDS

          If stated in the Prospectus  Supplement, the Depositor may  deposit
          cash,  a letter  or letters of  credit, short-term  investments, or
          other instruments acceptable to the  Rating Agencies in one or more
          reserve  funds to  be established  in  the name  of the  applicable
          Trustee (each, a "Reserve Fund"),  which will be used, as specified
          in such  Prospectus Supplement, by  such Trustee  to make  required
          payments  of principal  of or  interest on  the Securities  of such
          Series,  to make  adequate provision  for future  payments  on such
          Securities, or  for any  other purpose  specified in  the Agreement
          with  respect to  such Series,  to the  extent  that funds  are not
          otherwise available.   In  the alternative or  in addition  to such
          deposit,  a  Reserve  Fund  for  a Series  may  be  funded  through
          application of all  or a portion of  the excess cash flow  from the
          Primary  Assets for  such Series,  to the  extent described  in the
          related Prospectus Supplement.

    D.  MINIMUM PRINCIPAL PAYMENT AGREEMENT

          If  stated in  the Prospectus  Supplement relating  to a  Series of
          Securities,  the  Depositor  will enter  into  a  minimum principal
          payment agreement (the "Minimum  Principal Payment Agreement") with
          an entity meeting the criteria  of the Rating Agencies, pursuant to
          which such entity  will provide  funds in the  event that aggregate
          principal payments  on the Primary  Assets for such Series  are not
          sufficient to  make certain  payments, as provided  in the  related
          Prospectus Supplement.  See "Enhancement--Minimum Principal Payment
          Agreement."

    E.  DEPOSIT AGREEMENT

          If stated in  the related Prospectus Supplement,  the Depositor and
          the  applicable Trustee  will enter  into  a guaranteed  investment
          contract  or an  investment  agreement  (the  "Deposit  Agreement")
          pursuant to  which all  or a  portion of  the amounts  held in  the
          Collection Account, the  Distribution Account(s) or in  any Reserve
          Fund will be invested with  the entity specified in such Prospectus


          Supplement.  Such  Trustee will be entitled to  withdraw amounts so
          invested, plus interest at a rate equal to the Assumed Reinvestment
          Rate, in the  manner specified in such Prospectus  Supplement.  See
          "Enhancement--Deposit Agreement."

SERVICING

          The Servicer will be responsible for servicing, managing and making
          collections on the Loans for a  Series.  In addition, the Servicer,
          if so specified  in the related Prospectus Supplement,  will act as
          custodian and will  be responsible for  maintaining custody of  the
          Loans and related documentation on behalf of the Trustee.  Advances
          with respect to delinquent payments  of principal of or interest on
          a Loan will be made by the Servicer only to the extent described in
          the related  Prospectus Supplement.  Such advances will be intended
          to provide  liquidity only and,  unless otherwise specified  in the
          related Prospectus Supplement, will be reimbursable to the Servicer
          from   scheduled  payments   of   principal   and  interest,   late
          collections,  the proceeds of  liquidation of the  related Loans or
          other  recoveries relating to  such Loans (including  any Insurance
          Proceeds or  payments from  other credit  support).   In performing
          these functions,  the  Servicer will  exercise the  same degree  of
          skill  and care  that  it  customarily  exercises with  respect  to
          similar  receivables or  Loans  owned  or serviced  by  it.   Under
          certain  limited circumstances,  the  Servicer  may  resign  or  be
          removed,  in  which  event  either  the Trustee  or  a  third-party
          servicer will  be appointed as  successor servicer.   The  Servicer
          will   receive  a  periodic  fee  as  servicing  compensation  (the
          "Servicing Fee")  and may, as  specified herein and in  the related
          Prospectus  Supplement,  receive certain  additional  compensation.
          See  "Servicing of  Loans--Servicing  Compensation and  Payment  of
          Expenses" herein.

FEDERAL INCOME TAX CONSIDERATIONS

    A.  DEBT SECURITIES AND REMIC RESIDUAL SECURITIES

          If (i)  an election is  made to treat all  or a portion  of a Trust
          Fund for a Series as a "real estate mortgage investment conduit" (a
          "REMIC")  or (ii) so provided in the related Prospectus Supplement,
          a Series of Securities  will include one or more Classes of taxable
          debt  obligations  under  the Internal  Revenue  Code  of  1986, as
          amended (the "Code").  Stated interest with respect to such Classes
          of Securities will be reported  by the related Holder in accordance
          with such Holder's method of accounting except that, in the case of
          Securities constituting  "regular interests"  in a  REMIC ("Regular
          Interests"), such interest  will be required to be  reported on the
          accrual  methods  regardless  of  such  Holder's  usual  method  of
          accounting.  Securities that are Compound Interest Securities, Zero
          Coupon Securities  or Interest  Only Securities  will, and  certain
          other Classes  of Securities  may, be  issued  with original  issue
          discount that is not de minimis.  In such cases, the related Holder
          will be required to include original issue discount in gross income
          as  it  accrues,  which  may  be  prior  to  the  receipt  of  cash
          attributable to such income.  If a Security is issued at a premium,
          such  Holder may be entitled  to make an  election to amortize such
          premium on a constant yield method.
          In the  case of  a REMIC  election, a  Class of  Securities may  be
          treated  as  a   REMIC  "residual  interest"  (each,   a  "Residual
          Interest").  A Holder  of a Residual  Interest will be required  to
          include in its income  its pro rata share of the  taxable income of
          the  REMIC.   In certain  circumstances, the  Holder of  a Residual
          Interest  may   have  REMIC   taxable  income   or  tax   liability
          attributable to  REMIC taxable  income for  a particular period  in
          excess of cash  distributions for such period or  have an after-tax
          return that  is less than  the after-tax return on  comparable debt
          instruments.  In  addition, a portion (or,  in some cases,  all) of
          the  income from  a Residual  Interest  (i) may not  be subject  to
          offset by losses from other  activities or investments, (ii) for  a
          Holder that is subject to tax under the Code  on unrelated business
          taxable income, may be treated as unrelated business taxable income
          and (iii) for a foreign Holder,  may not qualify for exemption from
          or reduction of  withholding.  In addition,  (i) Residual Interests
          are  subject to transfer restrictions and (ii) certain transfers of
          Residual  Interests will not  be recognized for  federal income tax
          purposes.  Further,  individual Holders are subject  to limitations
          on  the deductibility  of  expenses  of the  REMIC.   See  "Certain
          Federal Income Tax Considerations."

    B.  NON-REMIC PASS-THROUGH SECURITIES

          If so specified  in the  related Prospectus  Supplement, the  Trust
          Fund for a Series  will be treated as a grantor  trust and will not
          be  classified  as an  association  taxable  as  a corporation  for
          federal  income tax  purposes, and  Holders of  Securities  of such
          Series  ("Pass-Through  Securities")  will  be  treated  as  owning
          directly   rights  to  receive  certain  payments  of  interest  or
          principal,  or both, on the  Primary Assets held  in the Trust Fund
          for such Series.   All income with  respect to a  Stripped Security
          will  be  accounted for  as  original  issue discount  and,  unless
          otherwise specified in  the related Prospectus Supplement,  will be
          reported by the  applicable Trustee on an accrual  basis, which may
          be prior to the receipt of cash associated with such income.

    C.  OWNER TRUST SECURITIES

          If so specified  in the Prospectus Supplement, the  Trust Fund will
          be  treated as  a partnership  for  purposes of  federal and  state
          income tax.   Each  Noteholder, by the  acceptance of  a Note  of a
          given Series,  will agree to  treat such Note as  indebtedness; and
          each Certificateholder,  by the acceptance  of a  Certificate of  a
          given  Series,  will agree  to treat  the related  Trust Fund  as a
          partnership  in which  such  Certificateholder  is  a  partner  for
          federal   income    and   state   tax   purposes.       Alternative
          characterizations  of such  Trust Fund  and  such Certificates  are
          possible,   but  would  not   result  in  materially   adverse  tax
          consequences to  Certificateholders.   See "Certain Federal  Income
          Tax Considerations."

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 own legal  advisors whether the purchase or holding
          of  Securities  could  give rise  to  a  transaction  prohibited or
          otherwise impermissible under  ERISA or the Code.   Certain Classes
          of Securities may not be transferred  unless the applicable Trustee
          and the Depositor are furnished  with a letter of representation or
          an opinion of  counsel to the  effect that such  transfer will  not
          result  in a violation of  the prohibited transaction provisions of
          ERISA and the Code and will not subject the applicable Trustee, the
          Depositor  or  the   Servicer  to  additional  obligations.     See
          "Description    of    the     Securities--General"    and    "ERISA
          Considerations."

LEGAL INVESTMENT

          Unless  otherwise specified in  the related  Prospectus Supplement,
          Securities of  each  Series  offered by  this  Prospectus  and  the
          related Prospectus Supplement will not constitute "mortgage related
          securities"  under the Secondary Mortgage Market Enhancement Act of
          1984, as amended  ("SMMEA").  Investors whose  investment authority
          is subject  to legal  restrictions should  consult their  own legal
          advisors  to determine whether  and to  what extent  the Securities
          constitute legal investments for them.  See "Legal Investment."

USE OF PROCEEDS

          The  Depositor will  use the  net proceeds  from the  sale of  each
          Series for one or more of the following  purposes:  (i) to purchase
          the  related Primary Assets, (ii) to repay indebtedness incurred to
          obtain funds to acquire such Primary Assets, (iii) to establish any
          Reserve  Funds described in  the related Prospectus  Supplement and
          (iv) to  pay  costs  of structuring  and  issuing  such Securities,
          including  the costs  of  obtaining  Enhancement, if  any.   If  so
          specified in the related Prospectus Supplement, the purchase of the
          Primary Assets  for a  Series will be  effected by  an exchange  of
          Securities  with the  Seller of such  Primary Assets.   See "Use of
          Proceeds."

RATINGS

          It  will be  a  requirement for  issuance  of any  Series  that the
          Securities  offered by this  Prospectus and the  related Prospectus
          Supplement  be rated by  at least one  Rating Agency in  one of its
          four highest applicable rating  categories.  The rating  or ratings
          applicable to Securities  of each Series offered hereby  and by the
          related Prospectus Supplement  will be as set forth  in the related
          Prospectus Supplement.   A  securities rating  should be  evaluated
          independently  of similar ratings on different types of securities.
          A securities  rating is not a  recommendation to buy, hold  or sell
          securities,  and does  not  address  the effect  that  the rate  of
          prepayments  on Loans  or  Underlying  Loans  relating  to  Private
          Securities,  as applicable, for a  Series may have  on the yield to
          investors in  the Securities of  such Series.  See  "Risk Factors--
          Ratings Are Not Recommendations."

                                 RISK FACTORS

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

     No Secondary  Market.  There will be no market for the Securities of any
Series prior to  the issuance thereof, and  there can be no  assurance that a
secondary market will  develop or, if it  does develop, that it  will provide
Holders  with liquidity of  investment or will  continue for the  life of the
Securities  of such  Series.   The  underwriter(s) specified  in the  related
Prospectus Supplement (the "Underwriters") expect  to make a secondary market
in the related Securities, but will have no obligation to do so.

     Primary  Assets Are  Only Source of  Repayment.  The  Depositor does not
have, nor is it expected to have, any  significant assets.  The Securities of
a Series will be payable  solely from the assets of  the Trust Fund for  such
Securities.   There will be no recourse to  the Depositor or any other person
for any default on or any failure to receive distributions on the Securities.
Further, unless otherwise stated in the related Prospectus Supplement, at the
times set forth in such  Prospectus Supplement, certain Primary Assets and/or
any  balance remaining in  the Collection Account  or Distribution Account(s)
immediately after making  all payments due on  the Securities of such  Series
and other  payments specified  in Securities  Prospectus  Supplement, may  be
promptly released or remitted to the Depositor, the Servicer, the Enhancer or
any other person entitled thereto, and will no longer be available for making
payments to Holders.  Consequently, Holders of Securities of each Series must
rely solely upon  payments with respect to  the Primary Assets and  the other
assets constituting the Trust Fund for a Series  of Securities, including, if
applicable,  any  amounts available  pursuant  to  any Enhancement  for  such
Series,  for the payment  of principal of  and interest on  the Securities of
such Series.

     Holders of Notes  will be required under  the Indenture to proceed  only
against the  Primary Assets and  other assets constituting the  related Trust
Fund in  the case of a default with respect to such Notes and may not proceed
against  any assets of the Depositor.   There is no assurance that the market
value of the Primary Assets or any other assets for a Series will at any time
be equal to  or greater than the aggregate principal amount of the Securities
of such  Series then outstanding,  plus accrued interest thereon.   Moreover,
upon an Event of Default under the Indenture for a Series of Notes and a sale
of the assets in the Trust Fund or upon a sale of  the assets of a Trust Fund
for a Series  of Certificates, the Trustee  under the related  Indenture (the
"Indenture  Trustee"), the  Servicer,  if  any, the  Enhancer  and any  other
service provider  specified in  the related  Prospectus Supplement  generally
will be entitled  to receive the proceeds  of any such sale to  the extent of
unpaid  fees  and  other amounts  owing  to such  persons  under  the related
Agreement  prior to  distributions to Holders  of Securities.   Upon any such
sale, the  proceeds thereof may be insufficient to  pay in full the principal
of and interest on the Securities of such Series.

     The only  obligations, if  any,  of the  Depositor with  respect to  the
Securities  of any  Series will  be pursuant  to certain  representations and
warranties.  See "The Agreements--Assignment  of Primary Assets" herein.  The
Depositor does  not have,  and is  not expected  in the future  to have,  any
significant assets  with which to  meet any obligation to  repurchase Primary
Assets with respect to which there has been a breach of any representation or
warranty.   If,  for example,  the  Depositor were  required to  repurchase a
Primary Asset, its  only source of funds  from which to make  such repurchase
would  be  from  funds  obtained  from the  enforcement  of  a  corresponding
obligation, if any, on the part of  the originator of the Primary Assets, the
Servicer  or the  Seller,  as  the  case  may  be, or  from  a  Reserve  Fund
established to provide funds for such repurchases.

     Limited Protection Against Losses.  Although any Enhancement is intended
to reduce the  risk of delinquent payments or losses to Holders of Securities
entitled  to  the benefit  thereof, the  amount of  such Enhancement  will be
limited, as set forth in the related Prospectus Supplement,  and will decline
and  could be depleted  under certain circumstances  prior to the  payment in
full of the related Series of Securities, and as a result, Holders may suffer
losses.  See "Enhancement."

     Yield May Vary; Subordination.   The yield to maturity experienced by  a
Holder of Securities may  be affected by the rate of  payment of principal of
the  Loans  or  Underlying  Loans  relating to  the  Private  Securities,  as
applicable.   The timing of principal payments on  the Securities of a Series
will be  affected by a  number of  factors, including the  following: (i) the
extent  of  prepayments of  the  Loans or  Underlying Loans  relating  to the
Private Securities, as  applicable, which prepayments may be  influenced by a
variety of factors;  (ii) the manner of  allocating principal payments  among
the Classes of  Securities of a Series as specified in the related Prospectus
Supplement; (iii) the exercise by  the party entitled thereto of any right of
optional  termination; and  (iv)  in the  case of  Trust  Funds comprised  of
Revolving  Credit  Line  Loans,  any  provisions  in  the  related  Agreement
described   in   the   applicable   Prospectus  Supplement   respecting   any
non-amortization, early amortization  or scheduled amortization period.   See
"Description  of  the  Securities--Weighted  Average  Life   of  Securities."
Prepayments may also result from repurchases of Loans or Underlying Loans, as
applicable,  due to  material breaches  of  the Seller's  or the  Depositor's
warranties.

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

     The rights of  Subordinated Securityholders to receive  distributions to
which they would otherwise be entitled with respect to the Trust Fund will be
subordinate  to  the  rights of  the  Servicer  and  the  Holders  of  Senior
Securities, to the extent described in the related Prospectus Supplement.  As
a result of the  foregoing, investors must be prepared to  bear the risk that
they may  be subject to delays in  payment and may not  recover their initial
investments in the Subordinated Securities.

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

     Property Values May Be  Insufficient.  If the Mortgage Loans  in a Trust
Fund are primarily junior  liens subordinate to the  rights of the  mortgagee
under  the  related senior  mortgage  or  mortgages,  the proceeds  from  any
liquidation,  insurance  or  condemnation proceedings  will  be  available to
satisfy the outstanding  balance of such  junior mortgage only to  the extent
that  the claims  of  such senior  mortgagees  have been  satisfied  in full,
including any related foreclosure costs.  In addition, a junior mortgagee may
not foreclose on the Property securing a junior mortgage unless it forecloses
subject to the senior mortgages, in which case it must either  pay the entire
amount due on  the senior mortgages to  the senior mortgagees at or  prior to
the foreclosure  sale or  undertake the obligation  to make  payments on  the
senior mortgages in  the event the mortgagor  is in default thereunder.   The
Trust Fund will not have  any source of funds to satisfy the senior mortgages
or make payments due to the senior mortgagees.

     There  are several  factors that  could  adversely affect  the value  of
Properties such  that the outstanding  balance of the related  Loan, together
with any senior financing on the Properties, would equal or exceed  the value
of the Properties.   Among the factors that could adversely  affect the value
of  the  Properties are  an overall  decline in  the residential  real estate
market in  the areas in which the Properties are  located or a decline in the
general condition of  the Properties as a  result of failure of  borrowers to
maintain  adequately the  Properties or  of  natural disasters  that are  not
necessarily  covered by insurance, such as earthquakes  and floods.  Any such
decline could extinguish the value of a  junior interest in a Property before
having any effect on the  related senior interest therein.  If such a decline
occurs,  the actual  rates of  delinquencies, foreclosure  and losses  on the
junior Loans could be higher than those currently experienced in the mortgage
lending industry in general.

     Risks relating to Certain Geographic Regions where Mortgage Loans may be
Concentrated.   Certain geographic regions of  the United States from time to
time will experience weaker regional economic conditions and housing markets,
and, consequently, will experience higher  rates of loss and delinquency than
will  be  experienced  on  mortgage  loans generally.    The  Mortgage  Loans
underlying certain Series of Securities may be concentrated in these regions,
and such concentration  may present risk considerations in  addition to those
generally  present  for  similar  mortgage-backed  securities   without  such
concentration.

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

     In  addition, Holders  may experience  some  delay in  their receipt  of
distributions  of principal of  and interest on  book-entry Securities, since
distributions are required  to be forwarded by the applicable  Trustee to DTC
and DTC will then be required to credit such distributions to the accounts of
Depository participants, which thereafter will  be required to credit them to
the  accounts  of Holders  either  directly or  indirectly  through Financial
Intermediaries.

     Pre-Funding May Adversely Affect Investment.  If a Trust Fund includes a
Pre-Funding  Account and the Principal Balance  of additional Loans delivered
to  the Trust Fund  during the Pre-Funding  Period is less  than the original
Pre-Funded Amount, the Holders of  the Securities of the related  Series will
receive a  prepayment of  principal as  and to  the extent  described in  the
related Prospectus Supplement.  Any  such principal prepayment may  adversely
affect the yield to maturity of the applicable  Securities.  Since prevailing
interest rates are  subject to fluctuation,  there can be  no assurance  that
investors will be  able to reinvest such  a prepayment at yields  equaling or
exceeding the yields  on the  related Securities.   It is  possible that  the
yield on any such reinvestment will be lower, and may be significantly lower,
than the yield on the related Securities.

     The ability  of a Trust  Fund to invest  in subsequent Loans  during the
related Pre-Funding Period will be dependant on the ability of the  Seller to
originate or acquire Loans  that satisfy the requirements for transfer to the
Trust Fund.   The ability  of the Seller  to originate or acquire  such Loans
will be  affected by a variety of social  and economic factors, including the
prevailing level of market  interest rates, unemployment levels  and consumer
perceptions of general economic conditions.

     Although  subsequent Loans must satisfy the characteristics described in
the related Prospectus  Supplement, such Loans may have  been originated more
recently than  the Loans originally transferred to the  Trust Fund and may be
of a  lesser credit quality.  As  a result, the addition  of subsequent Loans
may adversely affect the performance of the related Securities.

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

     Consequences  of  Owning  Original  Issue  Discount  Securities.    Debt
Securities that  are Compound Interest Securities will be, and certain of the
Debt  Securities may  be, issued  with  original issue  discount for  federal
income tax purposes.   A Holder of Debt Securities issued with original issue
discount  will be  required to  include original  issue discount  in ordinary
gross income for  federal income tax  purposes as it  accrues, in advance  of
receipt of the cash attributable to such income.  Accrued but unpaid interest
on the Debt  Securities that are Compound Interest  Securities generally will
be treated as having original issue discount  for this purpose.  See "Certain
Federal Income Tax Considerations--Interest and Acquisition Discount" herein.

     REMIC-Related Risks.   Holders of Residual  Interest Securities will  be
required  to report  on their federal  income tax returns  as ordinary income
their pro rata  share of the taxable income  of the REMIC, regardless  of the
amount or timing of their receipt of  cash payments, as described in "Certain
Federal   Income   Tax   Considerations."      Accordingly,   under   certain
circumstances,  Holders  of  Securities  that  constitute  Residual  Interest
Securities  may have  taxable income  and tax  liabilities arising  from such
investment during a taxable year in  excess of the cash received during  such
period.  Individual Holders of Residual Interest Securities may be limited in
their ability to deduct servicing  fees and other expenses of the  REMIC.  In
addition, Residual Interest Securities are subject to certain restrictions on
transfer.    Because  of  the  special tax  treatment  of  Residual  Interest
Securities, the taxable income arising in a given year on a Residual Security
will not  be equal  to the  taxable income  associated with  investment in  a
corporate   bond  or   stripped   instrument   having   similar   cash   flow
characteristics and  pre-tax yield.   Therefore, the  after-tax yield  on the
Residual Interest Security may be significantly less than that of a corporate
bond  or  stripped  instrument  having  similar  cash  flow  characteristics.
Additionally,  prospective purchasers of  a REMIC Residual  Interest Security
should be aware that the IRS recently finalized regulations that provide that
a REMIC Residual Interest  Security acquired after January 3, 1995  cannot be
marked-to-market.   Prospective  purchasers  of  a  REMIC  Residual  Interest
Security should consult their tax advisors regarding the possible application
of  such  regulations.    See "Certain  Federal  Income  Tax Considerations--
Taxation of Holders of Residual Interest Securities--Mark to Market Rules."

     Unsecured  Home Improvement and  Other Loans.   The  Trust Fund  for any
Series  may include  Home Improvement Contracts  that are  not secured  by an
interest in real estate or otherwise.  The Trust Fund for any Series may also
include  home equity contracts that were originated with Loan-to-Value Ratios
or  Combined Loan-to-Value  Ratios  in excess  of the  value  of the  related
Mortgaged Property pledged  as security therefor.   Under such circumstances,
the Trust Fund for the related Series could be treated as a general unsecured
creditor as to  any unsecured portion  of any such Loan.   In the event  of a
default under a Loan that is unsecured in whole or in part, the related Trust
Fund will have recourse  only against the borrower's assets generally for the
unsecured  portion  of the  Loan,  along  with  all other  general  unsecured
creditors of the borrower.  In a bankruptcy or insolvency proceeding relating
to  a borrower on  any such Loan,  the unsecured obligations  of the borrower
with respect to such  Loan may be  discharged, even though  the value of  the
borrower's assets  made available  to the  related Trust  Fund  as a  general
unsecured creditor  is insufficient to pay  amounts due and owning  under the
related Loan.

     Risk of Losses  Associated with Adjustable Rate Loans.   Adjustable rate
Loans may be underwritten on the basis  of an assessment that Mortgagors will
have the ability to  make payments in higher  amounts after relatively  short
periods of time.  In some instances, Mortgagors' income may not be sufficient
to enable  them to  continue to  make their  loan payments  as such  payments
increase and thus the likelihood of default will increase.

     Potential Liability For Environmental Conditions.  Real property pledged
as  security to  a lender  may  be subject  to  certain environmental  risks.
Federal,  state  and local  laws  and  regulations  impose  a wide  range  of
requirements  on  activities  that  may affect  the  environment,  health and
safety.    In  certain  circumstances,  these  laws  and  regulations  impose
obligations on  owners or operators  of residential properties such  as those
subject  to the Loans.  The failure  to comply with such laws and regulations
may result in fines and penalties.

     In   particular,  under  various  federal,  state  and  local  laws  and
regulations, an owner or operator of real estate may be liable  for the costs
of  addressing hazardous  substances  on,  in or  beneath  such property  and
related costs.  Such liability could exceed the value of the property and the
aggregate  assets  of the  owner  or  operator.    In addition,  persons  who
transport   or  dispose   of  hazardous   substances,  or  arrange   for  the
transportation,  disposal or treatment  of hazardous substances,  at off-site
locations  may  also  be held  liable  if there  are  releases  or threatened
releases of hazardous substances at such off-site locations.

     In  addition, under  the  laws  of some  states  and  under the  Federal
Comprehensive  Environmental   Response,  Compensation   and  Liability   Act
("CERCLA"), contamination of property may give rise to a lien on the property
to assure the  payment of the costs  of clean-up.  In several  states, such a
lien  has  priority  over  the  lien of  an  existing  mortgage  against such
property.
  
     Under the laws  of some states, and  under CERCLA and the  Federal Solid
Waste Disposal  Act, there is a possibility that  a lender may be held liable
as an  "owner" or "operator" for  costs of addressing  releases or threatened
releases of hazardous substances at a property, or releases of petroleum from
an underground storage tank, under certain circumstances.  See "Certain Legal
Aspects of the Loans--Environmental Risks."

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

     The Loans are also subject to federal laws, including: 

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

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

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

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

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

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

     Violations of  certain provisions  of these federal  laws may  limit the
ability  of the  Servicer to  collect  all or  part  of the  principal of  or
interest  on  the Loans  and in  addition,  could subject  the Trust  Fund to
damages and  administrative enforcement.   See "Certain Legal Aspects  of the
Loans."

     Contracts Will Not  Be Stamped.  In  order to give notice  of the right,
title  and  interest  of  Holders  to the  Home  Improvement  Contracts,  the
Depositor  will cause  a  UCC-1 financing  statement  to be  executed by  the
Depositor or  the Seller  identifying the applicable  Trustee as  the secured
party and identifying  all Home Improvement Contracts as  collateral.  Unless
otherwise   specified  in  the   related  Prospectus  Supplement,   the  Home
Improvement  Contracts will  not be  stamped or  otherwise marked  to reflect
their assignment to the Trust Fund.  Therefore, if, through negligence, fraud
or otherwise, a subsequent purchaser were able to take physical possession of
the  Home  Improvement  Contracts  without  notice  of  such assignment,  the
interest of Holders in the Home Improvement Contracts could be defeated.  See
"Certain Legal Aspects of the Loans--The Home Improvement Contracts."

     Ratings Are Not Recommendations.  It will be a condition to the issuance
of  a Series of  Securities that  they be  rated in one  of the  four highest
rating categories by the Rating Agencies identified in the related Prospectus
Supplement.   Any such  rating would  be based  on, among  other things,  the
adequacy of the value of the Primary  Assets and any Enhancement with respect
to  such Series.    Such rating  should  not be  deemed  a recommendation  to
purchase, hold or  sell Securities, inasmuch  as it does  not address  market
price or suitability for  a particular investor.  There is  also no assurance
that any  such rating will remain in  effect for any given period  of time or
may not  be lowered or withdrawn entirely by the  Rating Agencies if in their
judgment  circumstances  in the  future  so warrant.   In  addition  to being
lowered or withdrawn due  to any erosion in the adequacy of  the value of the
Primary Assets, such  rating might also be lowered  or withdrawn, among other
reasons, because of an adverse change in  the financial or other condition of
an Enhancer or a change in the rating of such Enhancer's long term debt.


                        DESCRIPTION OF THE SECURITIES

GENERAL

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

     The Seller may  agree to reimburse  the Depositor  for certain fees  and
expenses of  the Depositor incurred  in connection with  the offering  of the
Securities.

     The  following summaries describe  certain provisions in  the Agreements
common  to each Series  of Securities.   The summaries  do not purport  to be
complete and are subject to, and are qualified in their entirety by reference
to, the provisions  of the Agreements and the  Prospectus Supplement relating
to each Series of  Securities.  Where particular provisions or  terms used in
the Agreements  are referred to, the actual provisions (including definitions
of terms) are incorporated herein by reference as part of such summaries.

     Each  Series of  Securities  will consist  of  one  or more  Classes  of
Securities,  one  or more  of  which  may  be Compound  Interest  Securities,
Variable  Interest  Securities,  PAC  Securities,  Zero   Coupon  Securities,
Principal  Only   Securities,  Interest  Only  Securities   or  Participating
Securities.  A  Series may also include  one or more Classes  of Subordinated
Securities.   The Securities  of each  Series will  be issued  only in  fully
registered form,  without coupons, in  the authorized denominations  for each
Class specified in  the related Prospectus Supplement.   Upon satisfaction of
the  conditions, if any, applicable  to a Class of a  Series, as described in
the  related Prospectus  Supplement, the  transfer of  the Securities  may be
registered  and  the  Securities  may  be  exchanged at  the  office  of  the
applicable Trustee specified in the Prospectus 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.  If  specified in
the related Prospectus  Supplement, one or  more Classes of  a Series may  be
available in book-entry form only.

     Unless otherwise provided in the related Prospectus Supplement, payments
of  principal of and interest on  a Series of Securities  will be made on the
Distribution  Dates specified in  the Prospectus Supplement  relating to such
Series by check mailed to Holders  of such Series, registered as such  at the
close of business  on the  record date  specified in  the related  Prospectus
Supplement applicable to such Distribution Dates at their addresses appearing
on  the  security register,  except that  (a)  payments may  be made  by wire
transfer (at the expense of  the Holder requesting payment by  wire transfer)
in certain circumstances  described in the related  Prospectus Supplement and
(b) final payments of  principal in retirement of each Security  will be made
only upon presentation  and surrender of such  Security at the office  of the
applicable Trustee  specified in  the Prospectus Supplement.   Notice  of the
final payment on a  Security will be  mailed to the  Holder of such  Security
before  the Distribution  Date on  which the  final principal payment  on any
Security is expected to be made to the Holder of such Security.

     Payments of principal  of and interest on the Securities will be made by
the applicable  Trustee, or  a paying  agent on  behalf of  such Trustee,  as
specified in the related Prospectus Supplement.  Unless otherwise provided in
the related Prospectus  Supplement, all payments with respect  to the Primary
Assets for  a  Series, together  with  reinvestment income  thereon,  amounts
withdrawn from any Reserve Fund, and amounts available  pursuant to any other
Enhancement  will be  deposited directly  into  the Collection  Account.   If
provided  in the related Prospectus  Supplement, such deposits  may be net of
certain  amounts  payable  to  the  related Servicer  and  any  other  person
specified in  such Prospectus  Supplement.  Such  amounts thereafter  will be
deposited  into the  Distribution Account(s)  and will  be available  to make
payments on the Securities of such Series on the next Distribution Date.  See
"The Trust Funds--Collection and Distribution Accounts."

VALUATION OF THE PRIMARY ASSETS

     If specified in the related Prospectus Supplement for a Series of Notes,
each Primary  Asset included in the related  Trust Fund for a  Series will be
assigned an initial "Asset Value."  Unless otherwise specified in the related
Prospectus Supplement, at any time the Asset Value of the Primary Assets will
be equal to the  product of the  Asset Value Percentage as  set forth in  the
Indenture and the lesser  of (a) the stream of remaining  regularly scheduled
payments on the Primary Assets, net, unless otherwise provided in the related
Prospectus Supplement, of certain amounts payable  as expenses, together with
income  earned  on each  such  scheduled  payment  received through  the  day
preceding the  next Distribution  Date at the  Assumed Reinvestment  Rate, if
any, discounted to present value at the highest interest rate on the Notes of
such Series over periods equal to the interval between payments on the Notes,
and (b) the then-outstanding Principal Balance of the Primary Assets.  Unless
otherwise specified  in the related Prospectus Supplement,  the initial Asset
Value of the Primary Assets will be at least equal to the principal amount of
the Notes of the related Series at the date of issuance thereof.

     The  "Assumed Reinvestment  Rate,"  if any,  for  a Series  will be  the
highest rate permitted by the Rating Agencies or a rate insured by means of a
surety  bond,  guaranteed  investment contract,  Deposit  Agreement  or other
arrangement satisfactory to the Rating Agencies.  If the Assumed Reinvestment
Rate is  so insured,  the related  Prospectus Supplement  will set  forth the
terms of such arrangement.

PAYMENTS OF INTEREST

     The Securities of each Class by their terms entitled to receive interest
will bear  interest (calculated,  unless otherwise specified  in the  related
Prospectus  Supplement, on  the  basis of  a  360-day year  of twelve  30-day
months) from the date and  at the per annum rate specified,  or calculated in
the method described, in the related Prospectus Supplement.  Interest on such
Securities of a Series will be payable  on the Distribution Date specified in
the related Prospectus Supplement.  The  rate of interest on Securities of  a
Series may be  variable or may change  with changes in the  annual percentage
rates of the Loans or Underlying Loans relating to the Private Securities, as
applicable, included  in the related  Trust Fund and/or as  prepayments occur
with respect  to such  Loans or Underlying  Loans, as applicable.   Principal
Only Securities may not be entitled  to receive any interest distributions or
may be entitled to receive only nominal interest distributions.  Any interest
on Zero  Coupon Securities that is not paid  on the related Distribution Date
will accrue and be added to the principal thereof on such Distribution Date.

     Interest payable on  the Securities on a Distribution  Date will include
all interest  accrued during the  period specified in the  related Prospectus
Supplement.    In  the  event  interest accrues  during  the  calendar  month
preceding a Distribution Date, the effective yield to Holders will be reduced
from the yield that would otherwise be  obtainable if interest payable on the
Securities  were  to  accrue  through  the  day  immediately  preceding  such
Distribution Date.

PAYMENTS OF PRINCIPAL

     On each  Distribution Date for a Series, principal payments will be made
to the  Holders of the Securities of  such Series on which  principal is then
payable, to the extent set forth in the related Prospectus Supplement.   Such
payments will be made  in an aggregate amount determined as  specified in the
related  Prospectus Supplement  and will  be allocated  among the  respective
Classes of  a Series in the manner,  at the times and in  the priority (which
may, in certain  cases, include allocation  by random lot)  set forth in  the
related Prospectus Supplement.

FINAL SCHEDULED DISTRIBUTION DATE

     The Final  Scheduled Distribution Date with  respect to each  Class of a
Series of Notes is the date no later than which the principal thereof will be
fully paid and with respect to each Class of a Series of Certificates will be
the  date on which  the entire aggregate  principal balance of  such Class is
expected to be reduced  to zero, in each case calculated on  the basis of the
assumptions applicable  to such  Series described  in the  related Prospectus
Supplement.  The Final Scheduled Distribution Date for each Class of a Series
will be  specified in the related  Prospectus Supplement.  Since  payments on
the Primary  Assets will be  used to make  distributions in reduction  of the
outstanding principal amount of the Securities, it is likely  that the actual
final Distribution Date of  any such Class will occur earlier,  and may occur
substantially   earlier,  than   its  Final   Scheduled  Distribution   Date.
Furthermore, with  respect  to a  Series  of Certificates,  unless  otherwise
specified in the related Prospectus Supplement, as a result of delinquencies,
defaults and liquidations of the Primary Assets in the Trust Fund, the actual
final Distribution Date  of any Certificate  may occur later  than its  Final
Scheduled Distribution Date.   No  assurance can  be given as  to the  actual
prepayment experience with respect to a  Series.  See "Weighted Average  Life
of the Securities" below.

SPECIAL REDEMPTION

     If  so specified  in the Prospectus  Supplement relating to  a Series of
Securities having other than monthly  Distribution Dates, one or more Classes
of Securities of such Series may be subject to special redemption, in whole 
or in part,  on the day specified  in the related Prospectus  Supplement (the
"Special Redemption  Date") if, as a consequence  of prepayments on the Loans
or  Underlying Loans,  as applicable,  relating  to such  Securities, or  low
yields then available  for reinvestment, the entity specified  in the related
Prospectus  Supplement  determines,  based on  assumptions  specified  in the
applicable Agreement, that  the amount available for the  payment of interest
that will have  accrued on such Securities (the  "Available Interest Amount")
through  the  designated  interest  accrual date  specified  in  the  related
Prospectus Supplement  is less  than the  amount of interest  that will  have
accrued  on such  Securities to  such date.   In  such event  and  as further
described in the related  Prospectus Supplement, the applicable Trustee  will
redeem  a principal amount  of outstanding Securities of  such Series as will
cause the Available Interest Amount to equal the amount of interest that will
have accrued through such designated interest accrual date for such Series of
Securities outstanding immediately after such redemption.

OPTIONAL REDEMPTION, PURCHASE OR TERMINATION

     The Depositor or the Servicer may, at its option, redeem, in whole or in
part,  one  or more  Classes  of Notes  or purchase  one  or more  Classes of
Certificates of any Series, on any Distribution Date under the circumstances,
if  any, specified  in the  Prospectus  Supplement relating  to such  Series.
Alternatively, if  so specified  in the related  Prospectus Supplement  for a
Series  of  Certificates, the  Depositor,  the  Servicer,  or another  entity
designated  in the related Prospectus Supplement may, at its option, cause an
early termination of a Trust Fund  by repurchasing all of the Primary  Assets
from such  Trust Fund on or after a date  specified in the related Prospectus
Supplement, or on or  after such time as the aggregate  outstanding principal
amount of  the Certificates or  Primary Assets, as  specified in  the related
Prospectus Supplement,  is equal  to or less  than the  amount or  percentage
specified in the  related Prospectus Supplement.  Notice  of such redemption,
purchase or termination must be given  by the Depositor or the Trustee  prior
to the related  date.  The redemption,  purchase or repurchase price  will be
set forth in the related Prospectus Supplement.   If specified in the related
Prospectus Supplement, in  the event that a REMIC election has been made, the
Trustee shall  receive a  satisfactory opinion of  counsel that  the optional
redemption, purchase or termination will be  conducted so as to constitute  a
"qualified liquidation" under Section 860F of the Code.

     In addition, the  Prospectus Supplement may provide  other circumstances
under  which  Holders  of  Securities  of  a  Series  could  be  fully   paid
significantly  earlier  than would  otherwise  be  the  case if  payments  or
distributions  were solely  based  on  the activity  of  the related  Primary
Assets.

WEIGHTED AVERAGE LIFE OF THE SECURITIES

     Weighted average  life refers  to the average  amount of time  that will
elapse from the date of issue of a security until each dollar of principal of
such security will  be repaid to the investor.  Unless otherwise specified in
the  related  Prospectus  Supplement,  the   weighted  average  life  of  the
Securities of  a Class will  be influenced  by the rate  at which  the amount
financed  under  the  Loans  or  Underlying Loans  relating  to  the  Private
Securities, as  applicable, included in the Trust Fund  for a Series is paid,
which may be in the form of scheduled amortization or prepayments.

     Prepayments on loans and other receivables can be measured relative to a
prepayment  standard or  model.   The Prospectus Supplement  for a  Series of
Securities will describe the prepayment standard  or model, if any, used  and
may contain tables setting forth the  projected weighted average life of each
Class  of  Securities of  such  Series  and the  percentage  of  the original
principal amount  of each Class  of Securities of  such Series that  would be
outstanding  on specified  Distribution Dates  for such  Series based  on the
assumptions  stated in such Prospectus Supplement, including assumptions that
prepayments  on  the  Loans  or  Underlying Loans  relating  to  the  Private
Securities, as  applicable, included in  the related  Trust Fund are  made at
rates corresponding  to various  percentages  of the  prepayment standard  or
model specified in such Prospectus Supplement.

     There  is,  however,  no  assurance  that prepayment  of  the  Loans  or
Underlying Loans relating to the Private Securities, as  applicable, included
in the  related  Trust Fund  will  conform to  any  level of  any  prepayment
standard  or model specified in the  related Prospectus Supplement.  The rate
of principal prepayments on pools of loans may  be influenced by a variety of
factors,  including  job  related  factors  such  as  transfers,  layoffs  or
promotions and  personal factors  such  as divorce,  disability or  prolonged
illness.    Economic  conditions, either  generally  or  within  a particular
geographic  area  or  industry,  also    may  affect the  rate  of  principal
prepayments.   Demographic  and  social  factors may  influence  the rate  of
principal  prepayments  in   that  some  borrowers  have   greater  financial
flexibility to move  or refinance than do other borrowers.  The deductibility
of mortgage  interest payments,  servicing decisions  and other factors  also
affect the  rate of  principal prepayments.   As a  result, there  can be  no
assurance as to the  rate or timing of principal prepayments  of the Loans or
Underlying Loans  either from time to time or over the lives of such Loans or
Underlying Loans.

     The  rate  of  prepayments  of  conventional  housing  loans  and  other
receivables has  fluctuated  significantly  in  recent years.    In  general,
however, if prevailing  interest rates fall significantly below  the interest
rates on the Loans or Underlying Loans relating to the Private Securities, as
applicable, for  a Series, such  loans are likely  to prepay at  rates higher
than if prevailing interest rates remain at or above the interest rates borne
by  such loans.    In this  regard,  it should  be  noted that  the Loans  or
Underlying Loans,  as applicable,  for a Series  may have  different interest
rates.   In addition,  the weighted  average life  of the  Securities may  be
affected by  the varying maturities of the Loans or Underlying Loans relating
to the Private Securities, as applicable.   If any Loans or Underlying  Loans
relating to the  Private Securities, as applicable, for a  Series have actual
terms-to-stated maturity of less than  those assumed in calculating the Final
Scheduled Distribution Date of the related Securities, one or more Classes of
the  Series may  be  fully paid  prior  to their  respective  Final Scheduled
Distribution  Date, even  in the  absence of  prepayments and  a reinvestment
return higher than the Assumed Reinvestment Rate.

                               THE TRUST FUNDS

GENERAL

     The Notes of each Series will be  secured by the pledge of the assets of
the  related Trust Fund,  and the Certificates of  each Series will represent
interests in the assets of  the related Trust Fund.   The Trust Fund of  each
Series  will include  assets purchased  from the Seller  composed of  (i) the
Primary Assets, (ii)  amounts available from the reinvestment  of payments on
such Primary  Assets at the Assumed  Reinvestment Rate, if any,  specified in
the  related Prospectus Supplement,  (iii) any Enhancement, (iv) any Property
that secured a Loan  but which is acquired by foreclosure or  deed in lieu of
foreclosure or repossession and  (v) the amount, if any,  initially deposited
into  the Collection  Account  or  Distribution Account(s)  for  a Series  as
specified in the related Prospectus Supplement.

     The Securities  will be  non-recourse obligations  of the  related Trust
Fund.   The assets  of the  Trust Fund  specified in  the related  Prospectus
Supplement  for a  Series of  Securities, unless  otherwise specified  in the
related Prospectus Supplement, will serve  as collateral only for that Series
of Securities.   Holders of a Series  of Notes may only proceed  against such
collateral  securing  such Series  of Notes  in  the case  of a  default with
respect to such Series of Notes and may not proceed against any assets of the
Depositor or the related Trust Fund not pledged to secure such Notes.

     The Primary  Assets for  a Series  will be  sold  by the  Seller to  the
Depositor or purchased  by the Depositor in  the open market or  in privately
negotiated transactions, which  may include transactions with  affiliates and
will be transferred by  the Depositor to the Trust Fund.  Loans relating to a
Series will  be serviced by the Servicer, which  may be the Seller, specified
in the  related Prospectus  Supplement, pursuant to  a Pooling  and Servicing
Agreement, with respect to a Series  of Certificates or a servicing agreement
(each, a  "Servicing Agreement")  between the Trust  Fund and  Servicer, with
respect to a Series of Notes.

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

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

     Primary Assets included  in the Trust Fund  for a Series may  consist of
any combination  of  Loans  and Private  Securities,  to the  extent  and  as
specified in the related Prospectus Supplement.

THE LOANS

     Mortgage Loans.   The Primary Assets for a  Series may consist, in whole
or in part, of closed-end  home equity loans (the "Closed-End  Loans") and/or
revolving  home equity  loans  or certain  balances  therein (the  "Revolving
Credit Line  Loans" and,  together with the  Closed-End Loans,  the "Mortgage
Loans") secured by  mortgages primarily on Single Family  Properties that may
be subordinated  to other  mortgages  on the  same Mortgaged  Property.   The


Mortgage Loans may have fixed interest rates or adjustable interest rates and
may provide for other payment characteristics  as described below and in  the
related Prospectus Supplement.

     The  full  principal  amount  of   a  Closed-End  Loan  is  advanced  at
origination of the loan and generally is repayable in equal (or substantially
equal) installments  of an amount sufficient  to fully amortize  such loan at
its stated  maturity.  Unless  otherwise described in the  related Prospectus
Supplement, the  original terms to  stated maturity of Closed-End  Loans will
not exceed 360 months.  Principal amounts on a Revolving Credit Line Loan may
be drawn down (up to a maximum amount as set forth in the related  Prospectus
Supplement)  or repaid  under each  Revolving Credit Line  Loan from  time to
time, but may be subject to a minimum periodic payment.  Except to the extent
provided  in the  related  Prospectus  Supplement, the  Trust  Fund will  not
include any amounts  borrowed under a  Revolving Credit  Line Loan after  the
Cut-off Date.  As more fully described in the  related Prospectus Supplement,
interest on each  Revolving Credit  Line Loan,  excluding introductory  rates
offered from time to time during promotional periods, is computed and payable
monthly on  the average daily Principal Balance of  such Loan.  Under certain
circumstances,  under either  a Revolving  Credit Line  Loan or  a Closed-End
Loan, a borrower  may choose an interest only payment option and is obligated
to  pay only  the amount  of interest  that  accrues on  the loan  during the
billing  cycle.   An  interest only  payment  option may  be available  for a
specified period before the borrower must  begin paying at least the  minimum
monthly payment of a specified  percentage of the average outstanding balance
of the loan.

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

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

     The Mortgaged Properties will include Single Family Property (i.e., one-
to   four-family  residential   housing,  including  Condominium   Units  and
Cooperative Dwellings)  and mixed-use  property.   Mixed-use properties  will
consist of  structures of  no more than  three stories  that include  one- to
four-residential dwelling units  and space used  for retail, professional  or
other  commercial uses.  Such  uses, which will not involve  more than 50% of
the space in the structure, may include doctor, dentist or law  offices, real
estate agencies, boutiques,  newsstands, convenience stores or  other similar
types of uses intended to cater  to individual customers as specified in  the
related Prospectus Supplement.   The properties may be located in suburban or
metropolitan districts.   Any such non-residential use will  be in compliance
with local zoning laws and regulations.  The Mortgaged Properties may consist
of  detached  individual   dwellings,  individual  condominiums,  townhouses,
duplexes,  row houses,  individual units  in   planned unit  developments and
other attached dwelling units.   Each Single Family Property will  be located
on land owned in fee simple by the borrower or on land leased by the borrower
for a  term at  least ten  years (unless  otherwise provided  in the  related
Prospectus Supplement) greater than the  term of the related Loan.   Attached
dwellings may include owner-occupied structures where each  borrower owns the
land upon which the unit is built,  with the remaining adjacent land owned in
common  or  dwelling  units  subject  to a  proprietary  lease  or  occupancy
agreement in a cooperatively owned apartment building.

     Unless  otherwise  specified  in  the   related  Prospectus  Supplement,
Mortgages on Cooperative Dwellings consist of a lien on the shares  issued by
such Cooperative Dwelling  and the proprietary  lease or occupancy  agreement
relating to such Cooperative Dwelling.

     The aggregate Principal Balance of  Loans secured by Properties that are
owner-occupied  will be  disclosed  in  the  related  Prospectus  Supplement.
Unless otherwise specified in the Prospectus Supplement, the sole basis for a
representation that  a given  percentage of the  Loans are secured  by Single
Family Property  that is owner-occupied  will be either  (i) the making  of a
representation by  the Mortgagor at  origination of the Mortgage  Loan either
that the underlying  Mortgaged Property will be  used by the Mortgagor  for a
period of at least six months every year or that the Mortgagor intends to use
the  Mortgaged Property as  a primary residence,  or (ii) a  finding that the
address  of  the underlying  Mortgaged  Property is  the  Mortgagor's mailing
address as reflected in the Servicer's  records.  To the extent specified  in
the  related  Prospectus  Supplement, the  Mortgaged  Properties  may include
non-owner occupied investment properties and vacation and second homes.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
initial Combined  Loan-to-Value Ratio  of a  Loan is  computed in  the manner
described  in the  related  Prospectus Supplement,  taking  into account  the
amounts of any related senior mortgage loans.

     Home  Improvement  Contracts.   The  Primary  Assets  for a  Series  may
consist, in whole or in part, of home improvement installment sales contracts
and installment loan agreements (the "Home Improvement Contracts") originated
by  a home  improvement contractor in  the ordinary  course of business.   As
specified   in  the  related  Prospectus  Supplement,  the  Home  Improvement
Contracts will either be  unsecured or secured by the  Mortgages primarily on
Single Family Properties, which are generally subordinated to other mortgages
on the same Mortgaged Property or by purchase money security interests in the
Home  Improvements financed  thereby.    Unless  otherwise specified  in  the
applicable  Prospectus Supplement,  the Home  Improvement  Contracts will  be
fully amortizing  and may  have fixed interest  rates or  adjustable interest
rates and  may provide for  other payment characteristics as  described below
and in the related Prospectus Supplement.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
home improvements  (the "Home  Improvements") securing  the Home  Improvement
Contracts include, but are not limited to, replacement windows, house siding,
new roofs, swimming  pools, satellite dishes, kitchen and bathroom remodeling
goods and solar  heating panels.  The  initial Loan-to-Value Ratio of  a Home
Improvement Contract will be computed in the  manner described in the related
Prospectus Supplement.

     Additional Information.   The  selection criteria  that will  apply with
respect  to  the   Loans,  including,  but  not  limited   to,  the  Combined
Loan-to-Value Ratios or  Loan-to-Value Ratios, as applicable,  original terms
to maturity  and delinquency  information, will be  specified in  the related
Prospectus Supplement.

     The Loans  for a  Series may include  Loans that  do not  amortize their
entire Principal  Balance by their  stated maturity in accordance  with their
terms and require  a balloon payment  of the  remaining Principal Balance  at
maturity,  as specified  in the  related Prospectus  Supplement.   As further
described in the related  Prospectus Supplement, the  Loans for a Series  may
include Loans that do not have a specified stated maturity.

     The Loans  will be  conventional contracts or  contracts insured  by the
Federal Housing  Administration (the  "FHA") or  partially guaranteed  by the
Veterans  Administration  (the  "VA").    Loans  designated  in  the  related
Prospectus Supplement  as insured by  the FHA will be  insured by the  FHA as
authorized under  the United States  Housing Act of  1937, as amended.   Such
Loans will be  insured under various FHA programs.   These programs generally
limit the principal amount and interest rates  of the mortgage loans insured.
Loans insured  by  the  FHA  generally require  a  minimum  down  payment  of
approximately  5%  of  the  original  principal  amount  of  the  loan.    No
FHA-insured Loans relating to a Series may  have an interest rate or original
principal  amount  exceeding  the  applicable  FHA  limits  at  the  time  or
origination of such loan.

     The insurance premiums  for Loans insured  by the FHA  are collected  by
lenders approved by  the Department of Housing and  Urban Development ("HUD")
and  are  paid to  the  FHA.   The  regulations  governing FHA  single-family
mortgage  insurance  programs  provide that  insurance  benefits  are payable
either upon foreclosure  (or other acquisition of possession)  and conveyance
of the mortgaged  premises to HUD or upon assignment of the defaulted Loan to
HUD.  With respect to a  defaulted FHA-insured Loan, the Servicer is  limited
in its ability to initiate  foreclosure proceedings.  When it  is determined,
either  by the  Servicer or  HUD, that  default was  caused  by circumstances
beyond the mortgagor's control, the Servicer is expected to make an effort to
avoid foreclosure by entering, if feasible, into one of a number of available
forms of forbearance  plans with the mortgagor.   Such plans may  involve the
reduction or suspension of regular  mortgage payments for a specified period,
with such  payments  to be  made  upon or  before the  maturity  date of  the
mortgage, or the recasting of payments due under the mortgage up to or beyond
the maturity date.   In addition, when a default caused by such circumstances
is accompanied  by certain other  criteria, HUD may provide  relief by making
payments to the Servicer in partial or full satisfaction of amounts due under
the Loan  (which payments are  to be  repaid by the  mortgagor to HUD)  or by
accepting assignment of the loan from the Servicer.  With certain exceptions,
at least three  full monthly installments  must be due  and unpaid under  the
Loan and  HUD must have  rejected any request  for relief from  the mortgagor
before the Servicer may initiate foreclosure proceedings.

     HUD has the option, in most cases, to pay insurance claims in cash or in
debentures issued  by HUD.   Currently, claims  are being  paid in  cash, and
claims have not been paid in debentures since 1965.  HUD debentures issued in
satisfaction  of FHA  insurance claims  bear interest  at the  applicable HUD
debenture  interest rate.   The  Servicer  of each  FHA-insured Loan  will be
obligated to  purchase any such debenture issued in satisfaction of such Loan
upon  default  for  an amount  equal  to  the principal  amount  of  any such
debenture.

     The amount  of insurance benefits generally paid by  the FHA is equal to
the  entire  unpaid  principal  amount  of the  defaulted  Loan  adjusted  to
reimburse the Servicer  for certain costs and expenses and  to deduct certain
amounts received or retained by the Servicer after default.  When entitlement
to  insurance  benefits results  from  foreclosure (or  other  acquisition of
possession) and conveyance to  HUD, the Servicer  is compensated for no  more
than two-thirds  of its  foreclosure costs, and  is compensated  for interest
accrued and  unpaid prior to such date  but in general only to  the extent it
was allowed pursuant to a forbearance plan approved by HUD.  When entitlement
to insurance  benefits  results from  assignment  of  the Loan  to  HUD,  the
insurance payment includes  full compensation for interest accrued and unpaid
to the assignment date.  The insurance payment itself, upon foreclosure of an
FHA-insured Loan, bears  interest from a date  30 days after  the mortgagor's
first uncorrected failure  to perform any obligation to make  any payment due
under the Loan and, upon  assignment, from the date of assignment to the date
of  payment of  the claim,  in each  case at  the same  interest rate  as the
applicable HUD debenture interest rate as described above.

     Loans designated in  the related Prospectus Supplement as  guaranteed by
the  VA  will be  partially  guaranteed  by  the  VA under  the  Serviceman's
Readjustment Act of 1944, as  amended (the "VA Guaranty").  The  Serviceman's
Readjustment  Act  of 1944,  as  amended, permits  a  veteran (or  in certain
instances, the spouse of a veteran) to obtain a mortgage loan guaranty by the
VA covering  mortgage financing  of the  purchase of  a  one- to  four-family
dwelling unit at  interest rates permitted  by the  VA.  The  program has  no
mortgage loan limits, requires no down payment from the purchaser and permits
the guarantee of mortgage loans of up to 30 years' duration.

     The maximum guaranty that may be issued by the VA  under a VA guaranteed
mortgage  loan depends  upon the  original principal  amount of  the mortgage
loan,  as further  described in  38  United States  Code Section 1803(a),  as
amended.  The liability on the guaranty is reduced or increased pro rata with
any reduction or increase in the amount of indebtedness, but in no event will
the  amount  payable  on the  guaranty  exceed  the  amount of  the  original
guaranty.  The VA may, at its option and without regard to the guaranty, make
full payment to  a mortgage holder of unsatisfied indebtedness  on a mortgage
upon its assignment to the VA.

     With respect to a defaulted VA guaranteed Loan, the Servicer is,  absent
exceptional  circumstances, authorized to announce its intention to foreclose
only when the default has continued for three months.  Generally, a claim for
the guaranty is submitted after liquidation of the Mortgaged Property.

     The  amount payable  under the guaranty  will be  the percentage  of the
VA-insured  Loan originally guaranteed applied to indebtedness outstanding as
of  the applicable  date  of  computation specified  in  the VA  regulations.
Payments under the guaranty  will be equal to the unpaid  principal amount of
the loan,  interest  accrued  on  the  unpaid balance  of  the  loan  to  the
appropriate date of computation and limited expenses of the mortgagee, but in
each  case  only to  the extent  that  such amounts  have not  been recovered
through liquidation  of the Mortgaged Property.  The amount payable under the
guaranty may in no event exceed the amount of the original guaranty.

     The  related  Prospectus   Supplement  for  each  Series   will  provide
information with  respect to  the Loans  that are  Primary Assets  as of  the
Cut-off  Date, including, among other things, and to the extent relevant: (a)
the  aggregate unpaid  Principal Balance  of  the Loans;  (b)  the range  and
weighted average Loan Rate on the Loans, and, in the case of  adjustable rate
Loans, the  range and  weighted average  of the  current Loan  Rates and  the
Lifetime Rate Caps,  if any; (c) the  range and average Principal  Balance of
the Loans;  (d) the  weighted average  original and  remaining term-to-stated
maturity of the Loans and the range of original and remaining terms-to-stated
maturity,  if applicable;  (e) the  range  and weighted  average of  Combined
Loan-to-Value  Ratios or Loan-to-Value  Ratios for the  Loans, as applicable;
(f) the percentage  (by Principal Balance  as of the  Cut-off Date) of  Loans
that accrue  interest at adjustable or fixed  interest rates; (g) any special
hazard Insurance Policy  or bankruptcy bond or other  enhancement relating to
the Loans; (h) the  percentage (by Principal Balance as of  the Cut-off Date)
of Loans  that are secured  by Mortgaged  Properties or Home  Improvements or
that  are  unsecured;  (i)  the  geographic  distribution  of  any  Mortgaged
Properties  securing the  Loans; (j)  the percentage  of Loans  (by Principal
Balance as of the Cut-off Date) that are secured by Single Family Properties,
shares  relating to  Cooperative  Dwellings,  Condominium  Units,  investment
property and vacation  or second homes; (k)  the lien priority of  the Loans;
(l) the delinquency  status and year of origination of the Loans; (m) whether
such Loans are Closed-End Loans  and/or Revolving Credit Line Loans; and  (n)
in the case of  Revolving Credit Line Loans, the general  payments and credit
line terms of such Loans and  other pertinent features thereof.  The  related
Prospectus Supplement will also specify any other limitations on the types or
characteristics of Loans for a Series.

     If information of the nature described above respecting the Loans is not
known to  the Depositor  at the time  the Securities  are initially  offered,
approximate or more general information of the nature described above will be
provided in the Prospectus Supplement  and additional information will be set
forth in a  Current Report on Form  8-K to be  available to investors on  the
date of issuance of the  related Series and to  be filed with the  Commission
within 15 days after the initial issuance of such Securities.

PRIVATE SECURITIES

     General.  Primary Assets for a Series may  consist, in whole or in part,
of  Private  Securities that  include pass-through  certificates representing
beneficial interests in loans of the type that would otherwise be eligible to
be  Loans (the "Underlying Loans")  or (b) collateralized obligations secured
by  Underlying Loans.    Such  pass-through  certificates  or  collateralized
obligations  will have  previously been  (a) offered  and distributed  to the
public pursuant to an effective registration statement or  (b) 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 a
period of three years 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 Private Securities
themselves will not be so insured or guaranteed.

     Private  Securities will  have been  issued  pursuant to  a pooling  and
servicing  agreement,  a   trust  agreement  or  similar   agreement  (a  "PS
Agreement").  The  seller/servicer of the Underlying Loans  will have entered
into the  PS Agreement  with the  trustee under  such PS  Agreement (the  "PS
Trustee").   The PS Trustee or  its agent, or  a custodian, will  possess the
Underlying Loans.  Underlying  Loans will be serviced by a  servicer (the "PS
Servicer") directly or by one or more sub-servicers who may be subject to the
supervision of the PS Servicer.

     The  sponsor of  the Private  Securities (the  "PS  Sponsor") will  be a
financial institution  or other entity  engaged generally in the  business of
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  loans to
such  trusts,  and  selling beneficial  interests  in  such  trusts.   If  so
specified in the Prospectus Supplement, the PS Sponsor may be an affiliate of
the Depositor.   The obligations of the PS  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
Prospectus  Supplement, the PS  Sponsor will not  have guaranteed any  of the
assets conveyed to the related trust or  any of the Private Securities issued
under  the PS Agreement.  Additionally, although  the Underlying Loans may be
guaranteed by an agency or instrumentality  of the United States, the Private
Securities themselves will not be so guaranteed.

     Distributions  of principal  and interest  will be  made on  the Private
Securities on the  dates specified in the related Prospectus Supplement.  The
Private  Securities  may be  entitled  to  receive  nominal or  no  principal
distributions  or  nominal  or  no  interest  distributions.   Principal  and
interest  distributions will  be  made on  the Private  Securities by  the PS
Trustee or the PS Servicer.   The PS Sponsor or the PS Servicer  may have the
right to repurchase the Underlying Loans after a certain date or  under other
circumstances specified in the related Prospectus Supplement.

     The Underlying Loans may be  fixed rate, level payment, fully amortizing
loans or adjustable  rate loans or  loans having balloon  or other  irregular
payment  features.   Such Underlying  Loans will be  secured by  mortgages on
Mortgaged Properties.

     Credit Support  Relating to Private  Securities.  Credit support  in the
form of Reserve Funds, subordination of other private securities issued under
the PS Agreement, guarantees, cash collateral  accounts, Security Policies or
other types of  credit support may be provided with respect to the Underlying
Loans  or  with respect  to the  Private  Securities themselves.    The type,
characteristics and  amount of credit support  will be a function  of certain
characteristics of the Underlying Loans and other factors  and will have been
established for the  Private Securities on  the basis of requirements  of the
nationally  recognized statistical rating organization that rated the Private
Securities.

     Additional  Information.   The  Prospectus Supplement  for a  Series for
which the  Primary  Assets  include  Private Securities  will  specify  (such
disclosure  may  be on  an  approximate  basis and  will  be as  of  the date
specified in the  related Prospectus Supplement), to the  extent relevant and
to  the extent such information is reasonably  available to the Depositor and
the  Depositor reasonably believes  such information to  be reliable: (i) the
aggregate approximate principal amount and  type of the Private Securities to
be included in  the Trust Fund for such  Series; (ii) certain characteristics
of  the  Underlying  Loans,  including   (a) the  payment  features  of  such
Underlying Loans (i.e.,  whether they are  Closed-End Loans and/or  Revolving
Credit Line Loans, whether they are fixed rate or adjustable rate and whether
they provide  for fixed  level payments or  other payment  features), (b) the
approximate  aggregate Principal Balance, if  known, of such Underlying Loans
insured  or guaranteed  by a  governmental entity,  (c) the servicing  fee or
range of servicing fees with respect to the Underlying Loans, (d) the minimum
and maximum  stated maturities of  such Underlying Loans at  origination, (e)
the lien priority of such Underlying Loans and (f) the delinquency status and
year  of origination  of such  Underlying Loans;  (iii) the  maximum original
term-to-stated maturity of the Private Securities;  (iv) the weighted average
term-to-stated  maturity of the  Private Securities; (v) the  pass-through or
certificate rate or  ranges thereof for the  Private Securities; (vi)  the PS
Sponsor, the PS Servicer (if  other than the PS  Sponsor) and the PS  Trustee
for such Private Securities; (vii)  certain characteristics of credit support
if any,  such as Reserve  Funds, Security Policies or  guarantees relating to
such Loans  underlying the Private  Securities or to such  Private Securities
themselves; (viii) the terms on  which Underlying Loans may, or  are required
to, be purchased prior to their stated maturity or the stated maturity of the
Private  Securities; and  (ix) the  terms on  which Underlying  Loans may  be
substituted for those originally underlying the Private Securities.
  
     If information of  the nature described  above representing the  Private
Securities is  not known  to the  Depositor at  the time  the Securities  are
initially offered,  approximate  or more  general information  of the  nature
described  above  will be  provided  in  the  Prospectus Supplement  and  the
additional  information, if available, will be  set forth in a Current Report
on  Form 8-K  to be available  to investors  on the  date of issuance  of the
related Series  and to  be filed with  the Commission within  15 days  of the
initial issuance of such Securities.

COLLECTION AND DISTRIBUTION ACCOUNTS

     A  separate Collection Account will be established by the Trustee or the
Servicer, in  the name  of the  Trustee, for  each Series  of Securities  for
receipt of the  amount of cash, if  any, specified in the  related Prospectus
Supplement to  be initially deposited  therein by the Depositor,  all amounts
received  on or  with  respect to  the Primary  Assets and,  unless otherwise
specified  in the  related  Prospectus  Supplement,  income  earned  thereon.
Certain amounts  on deposit  in such Collection  Account and  certain amounts
available pursuant to any Enhancement,  as provided in the related Prospectus
Supplement, will be deposited into the applicable Distribution Account, which
will also be  established by the applicable  Trustee for each such  Series of
Securities, for  distribution  to  the related  Holders.    Unless  otherwise
specified in the  related Prospectus Supplement, the  applicable Trustee will
invest the funds in the Collection Account and the Distribution Account(s) in
Eligible  Investments maturing,  with certain exceptions,  not later,  in the
case of funds in the Collection Account, than the day preceding the date such
funds  are due to be deposited  into the Distribution Account(s) or otherwise
distributed and, in the  case of funds  in the Distribution Account(s),  than
the day  preceding the  next  Distribution Date  for  the related  Series  of
Securities.     Eligible   Investments  include,  among   other  investments,
obligations of the United States and certain agencies thereof, federal funds,
certificates  of deposit,  commercial  paper, demand  and  time deposits  and
banker's   acceptances,  certain  repurchase   agreements  of  United  States
government  securities and certain  guaranteed investment contracts,  in each
case acceptable to the Rating Agencies.

     Notwithstanding  any  of the  foregoing,  amounts may  be  deposited and
withdrawn  pursuant to  any  Deposit Agreement  or Minimum  Principal Payment
Agreement as specified in the related Prospectus Supplement.

     If specified  in the  related Prospectus Supplement,  a Trust  Fund will
include one or more segregated trust accounts (each, a "Pre-Funding Account")
established and maintained  with the Trustee for  the related Series.   If so
specified, on the Closing  Date for such Series, a portion of the proceeds of
the sale  of the  Securities of  such  Series (such  amount, the  "Pre-Funded
Amount") will be  deposited into the Pre-Funding  Account and may be  used to
purchase additional Primary Assets during the period of time specified in the
related Prospectus Supplement (the "Pre-Funding Period").  The Primary Assets
to be so purchased will be required to have certain characteristics specified
in the related Prospectus  Supplement.  If  any Pre-Funded Amount remains  on
deposit in the Pre-Funding Account at the end of the Pre-Funding Period, such
amount will  be applied  in the  manner specified  in the related  Prospectus
Supplement  to prepay  the Notes  and/or the  Certificates of  the applicable
Series.

     If a  Pre-Funding Account is  established, one or more  segregated trust
accounts  (each, a  "Capitalized Interest  Account")  may be  established and
maintained with the Trustee for the related Series.   On the Closing Date for
such Series, a portion of the proceeds of  the sale of the Securities of such
Series will  be deposited into  the Capitalized Interest Account  and used to
fund the excess, if any, of the sum of (i) the amount  of interest accrued on
the Securities of such Series and (ii) if specified in the related Prospectus
Supplement, certain fees or expenses  during the Pre-Funding Period, over the
amount of  interest available therefor from  the Primary Assets in  the Trust
Fund.  Any amounts on  deposit in the Capitalized Interest Account at the end
of the Pre-Funding  Period that are not  necessary for such purposes  will be
distributed to the person specified in the related Prospectus Supplement.

                                 ENHANCEMENT

     If  stated  in  the  Prospectus  Supplement  relating  to  a  Series  of
Securities, simultaneously  with the  Depositor's assignment  of the  Primary
Assets  to the  Trustee, the Depositor  will obtain a  Security Policy, issue
Subordinated   Securities  or  obtain  any  other   form  of  enhancement  or
combination  thereof (collectively, "Enhancement") in favor of the Trustee on
behalf of the  Holders of the  related Series or  designated Classes of  such
Series  from  an institution  or  by other  means  acceptable  to the  Rating
Agencies.   The Enhancement  will support  the  payment of  principal of  and
interest on the Securities, and may be  applied for certain other purposes to
the extent and under the conditions  set forth in such Prospectus Supplement.
Enhancement for a Series may  include one or more of the following  forms, or
such other form as may be specified in the related Prospectus Supplement.  If
so specified  in the related  Prospectus Supplement, any of  such Enhancement
may  be structured so as to protect  against losses relating to more than one
Trust Fund, in the manner described therein.

SUBORDINATED SECURITIES

     If specified  in the  related Prospectus  Supplement, Enhancement  for a
Series may consist  of one or more  Classes of Subordinated Securities.   The
rights of the  related Subordinated Securityholders to  receive distributions
on any  Distribution Date will  be subordinate in  right and priority  to the
rights of Holders of Senior Securities of the Series, but  only to the extent
described in the related Prospectus Supplement.

INSURANCE

     If stated in the related Prospectus Supplement, Enhancement for a Series
may consist of special hazard  Insurance Policies, bankruptcy bonds and other
types of insurance relating to the Primary  Assets, as described below and in
the related Prospectus Supplement.

     Pool Insurance  Policy.   If so specified  in the  Prospectus Supplement
relating to  a  Series  of  Securities, the  Depositor  will  obtain  a  pool
insurance policy (the  "Pool Insurance Policy") for the  Loans in the related
Trust  Fund.  The Pool Insurance  Policy will cover any  loss (subject to the
limitations  described  in a  related  Prospectus  Supplement) by  reason  of
default.  but will not cover the portion of the Principal Balance of any Loan
that is required to be covered by any primary mortgage Insurance Policy.  The
amount and  terms of  any such  coverage will  be set  forth  in the  related
Prospectus Supplement.

     Special Hazard  Insurance Policy.   Although the terms of  such policies
vary to  some degree,  a special hazard  Insurance Policy  typically provides
that,  where there  has  been damage  to  Property  securing a  defaulted  or
foreclosed Loan (title to which has been acquired  by the insured) and to the
extent such damage is not covered by the standard hazard Insurance  Policy or
any flood  Insurance Policy,  if applicable, required  to be  maintained with
respect to such  Property, or in connection with partial  loss resulting from
the  application of  the coinsurance  clause in  a standard  hazard Insurance
Policy, the  special hazard insurer  will pay the lesser  of (i) the  cost of
repair or replacement of such Property or (ii) upon transfer of such Property
to the  special hazard insurer, the unpaid Principal  Balance of such 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 plus  accrued interest and certain  expenses is
paid by the  special hazard insurer, the amount of further coverage under the
special hazard  Insurance Policy will be reduced by  such amount less any net
proceeds from the  sale of such  Property.  Any  amount paid as  the cost  of
repair of such  Property will reduce coverage by such amount.  Special hazard
Insurance Policies  typically do  not cover losses  occasioned by  war, civil
insurrection,  certain  governmental  actions,   errors  in  design,   faulty
workmanship  or  materials  (except  under  certain  circumstances),  nuclear
reaction, flood (if the mortgaged property is in a federally designated flood
area), chemical contamination and certain other risks.

     Restoration of the Property with  the proceeds described under (i) above
is  expected to  satisfy the condition  under any Pool  Insurance Policy that
such Property be restored before a claim under such Pool Insurance Policy may
be  validly presented  with respect  to the  defaulted Loan  secured by  such
Property.   The payment  described under (ii)  above will  render unnecessary
presentation  of a  claim in respect  of such  Loan under any  Pool Insurance
Policy.  Therefore, so long as such 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 Loan  plus  accrued interest  and
certain expenses will  not affect the  total amount  in respect of  insurance
proceeds paid  to Holders of  the Securities,  but will  affect the  relative
amounts of coverage  remaining under the special hazard  Insurance Policy and
Pool Insurance Policy.

     Bankruptcy Bond.    In the  event of  a bankruptcy  of  a borrower,  the
bankruptcy court may establish the value of the Property securing the related
Loan at an  amount less than  the then-outstanding Principal Balance  of such
Loan.  The amount of the secured debt could be reduced to such value, and the
holder of such Loan thus would become an unsecured creditor to the extent the
Principal Balance of such Loan exceeds the  value so assigned to the Property
by the bankruptcy  court.  In  addition, certain  other modifications of  the
terms of a Loan can result from a bankruptcy proceeding.   See "Certain Legal
Aspects of the Loans."  If so  provided in the related Prospectus Supplement,
the Depositor or other entity  specified in the related Prospectus Supplement
will obtain a bankruptcy bond  or similar insurance contract (the "bankruptcy
bond")  covering losses resulting from  proceedings with respect to borrowers
under  the Bankruptcy Code.   The bankruptcy  bond will  cover certain losses
resulting from a  reduction by a  bankruptcy court of  scheduled payments  of
principal of  and interest  on a  Loan or a  reduction by  such court  of the
principal  amount of  a 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  bankruptcy  bond will  provide  coverage  in  the aggregate  amount
specified  in the  related Prospectus Supplement  for all Loans  in the Trust
Fund for such Series.   Such amount  will be reduced  by payments made  under
such bankruptcy bond in respect of  such Loans, unless otherwise specified in
the related Prospectus Supplement, and will not be restored.

RESERVE FUNDS

     If so  specified in the  Prospectus Supplement  relating to a  Series of
Securities,  the  Depositor  will  deposit  into  one or  more  funds  to  be
established with the  applicable Trustee as part  of the Trust Fund  for such
Series or for the benefit of any Enhancer  with respect to such Series (each,
a "Reserve  Fund") cash,  a  letter or  letters  of credit,  cash  collateral
accounts, Eligible Investments, or other instruments meeting the criteria  of
the  Rating Agencies  rating  any  Series of  the  Securities  in the  amount
specified in such Prospectus Supplement.   In the alternative or in  addition
to such deposit, a Reserve Fund for  a Series may be funded over time through
application of  all or  a portion of  the excess  cash flow from  the Primary
Assets for  such Series,  to the extent  described in the  related Prospectus
Supplement.  If  applicable, the initial amount  of the Reserve Fund  and the
Reserve  Fund maintenance  requirements for  a Series  of Securities  will be
described in the related Prospectus Supplement.

     Amounts  withdrawn  from  any  Reserve  Fund  will  be  applied  by  the
applicable  Trustee to make  payments on the  Securities of a  Series, to pay
expenses, to reimburse any  Enhancer or for any other purpose,  in the manner
and to the extent specified in the related Prospectus Supplement.

     Amounts deposited into a Reserve Fund will be invested by the applicable
Trustee in Eligible Investments maturing no  later than the day specified  in
the related Prospectus Supplement.

MINIMUM PRINCIPAL PAYMENT AGREEMENT

     If  stated  in  the  Prospectus  Supplement  relating  to  a  Series  of
Securities,  the  Depositor  will  enter  into  a  Minimum Principal  Payment
Agreement with an entity meeting the criteria of the Rating Agencies pursuant
to which such entity will provide certain  payments on the Securities of such
Series  in  the event  that  aggregate  scheduled principal  payments  and/or
prepayments on the Primary Assets for such Series are not sufficient  to make
certain  payments  on the  Securities  of  such Series,  as  provided in  the
Prospectus Supplement.

DEPOSIT AGREEMENT

     If  specified  in  a  Prospectus   Supplement,  the  Depositor  and  the
applicable Trustee for such  Series of Securities will  enter into a  Deposit
Agreement  with the  entity specified  in  such Prospectus  Supplement on  or
before the  sale of  such Series  of Securities.   The  purpose of  a Deposit
Agreement would  be to accumulate available cash  for investment so that such
cash, together with income thereon, can be applied to future distributions on
one or more Classes of Securities.  The Prospectus Supplement for a Series of
Securities  pursuant to  which a  Deposit Agreement  is used  will contain  a
description of the terms of such Deposit Agreement.

                              SERVICING OF LOANS

GENERAL

     Customary  servicing  functions  with respect  to  Loans  comprising the
Primary Assets in  the Trust Fund will  be provided by the  Servicer directly
pursuant  to  the  related  Servicing  Agreement  or  Pooling  and  Servicing
Agreement, as the case may be, with respect to a Series of Securities.

COLLECTION PROCEDURES; ESCROW ACCOUNTS

     The  Servicer  will make  reasonable  efforts  to  collect all  payments
required  to be made under the  Loans and will, consistent  with the terms of
the related  Agreement for  a Series and  any applicable  Enhancement, follow
such collection  procedures as  it follows with  respect to  comparable loans
held in  its own portfolio.  Consistent with the  above, the Servicer may, in
its discretion,  (i) waive any assumption fee,  late payment charge, or other
charge  in connection with  a Loan  and (ii)  to the  extent provided  in the
related Agreement, arrange  with an obligor a schedule for the liquidation of
delinquencies by extending the Due Dates for Scheduled Payments on such Loan.

     If specified in the related  Prospectus Supplement, the Servicer, to the
extent  permitted by  law,  will  establish and  maintain  escrow or  impound
accounts (each,  an "Escrow Account") with respect to Loans in which payments
by obligors to  pay taxes, assessments, mortgage and  hazard Insurance Policy
premiums,  and other  comparable  items will  be deposited.    Loans may  not
require  such payments under  the loan related  documents, in  which case the
Servicer would  not be required to establish  any Escrow Account with respect
to such Loans.  Withdrawals from the Escrow Accounts are to be made to effect
timely payment  of taxes, assessments  and mortgage and hazard  insurance, to
refund to  obligors amounts  determined to  be overages,  to pay  interest to
obligors  on balances in the Escrow Account to the extent required by law, to
repair or  otherwise protect the  property securing the  related Loan  and to
clear and terminate such  Escrow Account.   The Servicer will be  responsible
for  the  administration of  the  Escrow  Accounts  and generally  will  make
advances to such accounts when a deficiency exists therein.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Trustee or  the Servicer will  establish a separate account  (the "Collection
Account") in  the name  of the Trustee.   Unless  otherwise indicated  in the
related Prospectus  Supplement, the  Collection  Account will  be an  account
maintained (i)  at a  depository institution,  the  long-term unsecured  debt
obligations of which  at the time  of any deposit  therein are rated  by each
Rating Agency  rating the Securities of such Series at levels satisfactory to
each Rating  Agency or (ii) in an  account or accounts the  deposits in which
are insured to the maximum extent  available by the Federal Deposit Insurance
Corporation or that are secured  in a manner meeting requirements established
by each Rating Agency.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
funds held in the Collection Account may be invested in Eligible Investments.
If so  specified in the related  Prospectus Supplement, the Servicer  will be
entitled to receive  as additional compensation any interest  or other income
earned on funds in the Collection Account.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Servicer,  the Depositor,  the Trustee  or the  Seller, as  appropriate, will
deposit  into the  Collection Account  for each  Series on  the Business  Day
following the Closing  Date, any amounts representing Scheduled  Payments due
after the related Cut-off Date but received by the Servicer on  or before the
Closing  Date, and  thereafter, within  two business days  after the  date of
receipt thereof, the  following payments and collections received  or made by
it  (other  than,  unless  otherwise  provided  in  the  related   Prospectus
Supplement, in respect  of principal of and  interest on the related  Primary
Assets due on or before such Cut-off Date): 

          (i)  All payments  in respect of principal,  including prepayments,
     on such Primary Assets;

          (ii) All payments  in respect  of interest  on such  Primary Assets
     after deducting therefrom, at the discretion of the Servicer but only to
     the extent of the amount permitted to  be withdrawn or withheld from the
     Collection  Account  in  accordance  with  the  related  Agreement,  the
     Servicing Fee in respect of such Primary Assets;

          (iii)     All amounts received  by the Servicer in  connection with
     the  liquidation  of Primary  Assets  or  property  acquired in  respect
     thereof,  whether through foreclosure  sale, repossession  or otherwise,
     including payments in connection with  such Primary Assets received from
     the obligor,  other than amounts required to be  paid or refunded to the
     obligor  pursuant to  the  terms  of the  applicable  loan documents  or
     otherwise  pursuant  to   law,  net  of  related   liquidation  expenses
     ("Liquidation  Proceeds"),  exclusive  of,  in  the  discretion  of  the
     Servicer, but only to the extent of the amount permitted to be withdrawn
     from the  Collection Account in  accordance with the  related Agreement,
     the Servicing Fee, if any, in respect of the related Primary Asset;

          (iv) All  proceeds  under  any title  insurance,  hazard  Insurance
     Policy or other Insurance Policy  covering any such Primary Asset, other
     than proceeds to be applied to the  restoration or repair of the related
     Property  or released  to the  obligor  in accordance  with the  related
     Agreement;

          (v)  All amounts required to be deposited therein from  any Reserve
     Fund for such Series pursuant to the related Agreement;

          (vi) All Advances  made by  the Servicer  required pursuant  to the
     related Agreement; and 

          (vii)     All  repurchase   prices  of  any  such   Primary  Assets
     repurchased by the Depositor, the Servicer or the Seller pursuant to the
     related Agreement.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Servicer  is permitted,  from  time to  time,  to make  withdrawals  from the
Collection Account for each Series for the following purposes:

          (i)  to reimburse  itself for Advances  for such Series made  by it
     pursuant to the related  Agreement; provided, that the Servicer's  right
     to reimburse  itself is limited to amounts received  on or in respect of
     particular  Loans (including, for this purpose, Liquidation Proceeds and
     Insurance Proceeds) that represent late recoveries of Scheduled Payments
     with respect to which any such Advance was made;


          (ii) to  the extent provided in the related Agreement, to reimburse
     itself for any  Advances for such Series that the Servicer determines in
     good faith it  will be unable to recover from  amounts representing late
     recoveries of Scheduled Payments respecting which such  Advance was made
     or from Liquidation Proceeds or Insurance Proceeds;

          (iii)     to  reimburse   itself  from  Liquidation   Proceeds  for
     liquidation expenses and  for amounts  expended by it  in good faith  in
     connection with  the restoration of  damaged Property and, in  the event
     deposited into the  Collection Account and not previously  withheld, and
     to the extent  that Liquidation Proceeds after such reimbursement exceed
     the Principal  Balance of  the related Loan,  together with  accrued and
     unpaid interest thereon  to the Due Date  for such Loan  next succeeding
     the date of its  receipt of such Liquidation Proceeds, to  pay to itself
     out of  such  excess the  amount of  any unpaid  Servicing  Fee and  any
     assumption fees, late  payment charges, or other charges  on the related
     Loan;

          (iv) in the event it  has elected not to  pay itself the  Servicing
     Fee out of the interest component of any Scheduled Payment, late payment
     or other recovery with respect to a particular Loan prior to the deposit
     of such Scheduled Payment, late  payment or recovery into the Collection
     Account, to pay to itself the Servicing Fee, as adjusted pursuant to the
     related Agreement, from any such Scheduled Payment, late payment or such
     other recovery, to the extent permitted by the related Agreement;

          (v)  to reimburse itself  for expenses incurred by  and recoverable
     by or reimbursable to it pursuant to the related Agreement;

          (vi) to pay to  the applicable person with respect  to each Primary
     Asset  or  REO  Property  acquired  in respect  thereof  that  has  been
     repurchased  or  removed from  the  Trust  Fund  by the  Depositor,  the
     Servicer or  the Seller pursuant  to the related Agreement,  all amounts
     received thereon and not distributed as of the date on which the related
     repurchase price was determined;

          (vii)     to make payments to the applicable Trustee of such Series
     for  deposit into  the  related  Distribution Account,  if  any, or  for
     remittance to  the Holders  of such  Series in  the amounts  and in  the
     manner provided for in the related Agreement; and

          (viii)    to clear and terminate the Collection Account pursuant to
     the related Agreement.

     In  addition, if the Servicer deposits into the Collection Account for a
Series any amount not  required to be deposited therein, it may, at any time,
withdraw such amount from such Collection Account.

ADVANCES AND LIMITATIONS THEREON

     The  related Prospectus Supplement  will describe the  circumstances, if
any,  under which the Servicer will make  Advances with respect to delinquent
payments on  Loans.  If specified  in the related Prospectus  Supplement, the
Servicer will  be  obligated to  make Advances,  and such  obligation may  be
limited in  amount, or may  not be  activated until  a certain  portion of  a
specified  Reserve  Fund is  depleted.    Advances  are intended  to  provide
liquidity  and, except  to the  extent  specified in  the related  Prospectus
Supplement,  not to  guarantee or  insure against  losses.   Accordingly, any
funds advanced are  recoverable by the  Servicer out  of amounts received  on
particular  Loans that  represent late  recoveries of principal  or interest,
Insurance Proceeds or Liquidation Proceeds  respecting which any such Advance
was  made.    If  an  Advance  is  made and  subsequently  determined  to  be
nonrecoverable  from late  collections,  Insurance  Proceeds  or  Liquidation
Proceeds from the related Loan, the Servicer may be entitled to reimbursement
from other funds in the Collection Account or Distribution Account(s), as the
case may be,  or from a specified Reserve Fund, as  applicable, to the extent
specified in the related Prospectus Supplement.

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES

     Standard  Hazard  Insurance;  Flood  Insurance.    Except  as  otherwise
specified in the related Prospectus Supplement, the Servicer will be required
to  maintain or to  cause the  obligor on  each Loan  to maintain  a standard
hazard  Insurance Policy  providing coverage  of  the standard  form of  fire
insurance with extended coverage for certain other hazards as is customary in
the state in  which the  related Property  is located.   The standard  hazard
Insurance Policies will provide for coverage at least equal to the applicable
state  standard form  of fire  Insurance  Policy with  extended coverage  for
property of the  type securing the related  Loans.  In general,  the standard
form of fire  and extended coverage policy  will cover physical damage  to or
destruction of,  the related Property  caused by fire,  lightning, explosion,
smoke,  windstorm, hail,  riot, strike  and civil  commotion, subject  to the
conditions  and  exclusions  particularized  in  each  policy.   Because  the
standard hazard Insurance Policies relating to the Loans will be underwritten
by different  hazard insurers  and will cover  Properties located  in various
states, such policies will not  contain identical terms and conditions.   The
basic terms, however, generally will be determined by state law and generally
will be similar.   Most such policies  typically will not cover  any physical
damage resulting from war, revolution, governmental actions, floods and other
water-related causes,  earth movement (including earthquakes,  landslides and
mudflows),  nuclear reaction,  wet or  dry rot,  vermin, rodents,  insects or
domestic animals, theft and, in certain cases, vandalism.  The foregoing list
is merely indicative of certain kinds of uninsured risks and is  not intended
to  be  all inclusive.    Uninsured risks  not  covered by  a  special hazard
Insurance  Policy  or  other  form   of  Enhancement  will  adversely  affect
distributions to Holders.   When a Property  securing a Loan is  located in a
flood area identified by HUD pursuant to the Flood Disaster Protection Act of
1973, as amended, the Servicer will  be required to cause flood insurance  to
be maintained with respect to such Property, to the extent available.

     The standard  hazard  Insurance Policies  covering  Properties  securing
Loans typically  will contain  a "coinsurance" clause,  which in  effect will
require the insured  at all times  to carry hazard  insurance of a  specified
percentage (generally  80%  to 90%)  of  the full  replacement  value of  the
Property, including any 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  will provide  that  the hazard  insurer's
liability in the event of partial loss will not exceed the greater of (i) the
actual cash  value (the replacement  cost less physical depreciation)  of the
Property, including  the improvements, if  any, damaged or destroyed  or (ii)
such  proportion of  the loss,  without  deduction for  depreciation, as  the
amount of  insurance carried bears  to the  specified percentage of  the full
replacement cost of  such Property  and improvements.   Since  the amount  of
hazard  insurance to  be maintained  on the  improvements securing  the Loans
declines  as the  Principal Balances  owing thereon  decrease, and  since the
value  of  the  Properties  will fluctuate  over  time,  the  effect of  this
requirement  in  the  event of  partial  loss  may be  that  hazard Insurance
Proceeds will  be insufficient to  restore fully  the damage to  the affected
Property.

     Unless  otherwise   specified  in  the  related  Prospectus  Supplement,
coverage will be in an amount at least equal to the greater of (i) the amount
necessary to  avoid the enforcement  of any co-insurance clause  contained in
the policy or  (ii) the outstanding  Principal Balance  of the related  Loan.
Unless otherwise specified in the related Prospectus Supplement, the Servicer
will also maintain on REO Property that secured a defaulted Loan and that has
been acquired upon foreclosure, deed  in lieu of foreclosure or repossession,
a standard hazard Insurance Policy in an amount that is at least equal to the
maximum  insurable value  of  such  REO Property.    No  earthquake or  other
additional insurance will be required of any obligor or will be maintained on
REO Property acquired  in respect of a defaulted Loan, other than pursuant to
such applicable  laws and regulations  as shall at  any time be  in force and
shall require such additional insurance.

     Any amounts collected by the  Servicer under any such Insurance Policies
(other  than  amounts to  be  applied to  the  restoration or  repair  of the
Property,  released to  the  obligor  in  accordance  with  normal  servicing
procedures or  used to  reimburse the  Servicer for  amounts to  which it  is
entitled to reimbursement) will be deposited into the Collection Account.  In
the event that  the Servicer obtains and maintains a  blanket policy insuring
against hazard  losses  on all  of  the Loans,  written  by an  insurer  then
acceptable to each  Rating Agency that  assigns a rating  to such Series,  it
will conclusively be  deemed to have satisfied its obligations to cause to be
maintained a standard  hazard Insurance Policy for  each Loan or  related REO
Property.  This blanket policy may contain a deductible clause, in which case
the Servicer will be required, in  the event that there has been a  loss that
would have  been covered by  such policy  absent such  deductible clause,  to
deposit into  the Collection Account  the amount not otherwise  payable under
the blanket policy because of the application of such deductible clause.

REALIZATION UPON DEFAULTED LOANS

     The Servicer  will use  its reasonable best  efforts to  foreclose upon,
repossess  or otherwise  comparably convert the  ownership of  the Properties
securing the related  Loans as come  into and continue  in default and as  to
which no satisfactory  arrangements can be made for  collection of delinquent
payments.   In  connection with  such  foreclosure or  other conversion,  the
Servicer  will follow such practices and  procedures as it deems necessary or
advisable and  as  are normal  and  usual in  its  servicing activities  with
respect to comparable loans  serviced by it.  However, the  Servicer will not
be required  to expend its  own funds in  connection with any  foreclosure or
towards the  restoration of the Property  unless it determines that  (i) such
restoration or foreclosure will increase the Liquidation Proceeds in  respect
of the related  Loan available to  the Holders after reimbursement  to itself
for  such expenses and  (ii) such expenses  will be recoverable  by it either
through Liquidation Proceeds or Insurance Proceeds.  Notwithstanding anything
to the  contrary  herein, in  the case  of a  Trust  Fund for  which a  REMIC
election  has  been made,  the  Servicer will  be required  to  liquidate any
Property acquired through  foreclosure within two years after the acquisition
of the beneficial ownership of such Property.  While the holder of a Property
acquired  through foreclosure can  often maximize  its recovery  by providing
financing to a  new purchaser, the  Trust Fund, if  applicable, will have  no
ability to do so and neither the Servicer nor the  Depositor will be required
to do so.

     The Servicer may arrange with the  obligor on a defaulted Loan a  change
in the terms of  such Loan (a "Modification")  to the extent provided in  the
related Prospectus Supplement.   Such Modifications may only  be entered into
if  they  meet the  underwriting  policies  and  procedures employed  by  the
Servicer in  servicing receivables for  its own  account and  meet the  other
conditions set forth in the related Prospectus Supplement.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

     Unless otherwise  specified in the  related Prospectus Supplement  for a
Series, when  any  Property is  about  to be  conveyed  by the  obligor,  the
Servicer  will, to the extent it has knowledge of such prospective conveyance
and prior to  the time of the  consummation of such conveyance,  exercise its
rights to  accelerate the maturity of  the related Loan under  the applicable
"due-on-sale" clause, if any, unless  it reasonably believes that such clause
is not enforceable  under applicable law or if the enforcement of such clause
would result in loss of coverage under any primary mortgage Insurance Policy.
In such  event, the Servicer  is authorized to accept  from or enter  into an
assumption agreement  with the person  to whom such  property has been  or is
about to be conveyed, pursuant to which such person becomes liable  under the
Loan  and pursuant to  which the original obligor  is released from liability
and such person  is substituted as the  obligor and becomes liable  under the
Loan.  Any fee collected in connection with an assumption will be retained by
the Servicer as additional  servicing compensation.  The terms of  a Loan may
not be changed in connection with an assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     Except as otherwise  provided in the related  Prospectus Supplement, the
Servicer will be entitled  to a periodic fee  as servicing compensation  (the
"Servicing Fee") in  an amount to be  determined as specified in  the related
Prospectus Supplement.    The Servicing  Fee  may be  fixed or  variable,  as
specified  in  the  related  Prospectus  Supplement.    In  addition,  unless
otherwise specified in  the related Prospectus Supplement,  the Servicer will
be entitled to  servicing compensation in the  form of assumption  fees, late
payment charges  and similar items, or excess  proceeds following disposition
of Property in connection with defaulted Loans.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Servicer will pay certain expenses  incurred in connection with the servicing
of the  Loans, including,  without limitation,  the payment  of the fees  and
expenses  of each applicable Trustee  and independent accountants, payment of
Security Policy and Insurance Policy premiums, if applicable, and the cost of
credit support, if  any, and payment  of expenses incurred in  preparation of
reports to Holders.

     When an obligor  makes a principal prepayment in full  between Due Dates
on the related Loan,  the obligor will generally be required  to pay interest
on the amount prepaid only to  the date of prepayment.  If and  to the extent
provided in  the related  Prospectus Supplement, in  order that  one or  more
Classes of  the Holders of  a Series  will not be  adversely affected by  any
resulting  shortfall in  interest, the  amount of  the Servicing  Fee  may be
reduced to  the extent necessary to  include in the Servicer's  remittance to
the applicable Trustee  for deposit into the related  Distribution Account an
amount equal to  one month's interest on the related Loan (less the Servicing
Fee).   If the  aggregate amount  of such shortfalls  in a month  exceeds the
Servicing Fee for such month, a shortfall to Holders may occur.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Servicer will be  entitled to reimbursement for certain  expenses incurred by
it in  connection  with the  liquidation  of defaulted  Loans.   The  related
Holders will suffer no loss by reason of such expenses to the extent expenses
are  covered  under related  Insurance  Policies or  from  excess Liquidation
Proceeds.   If  claims  are either  not  made or  paid  under the  applicable
Insurance Policies or if coverage  thereunder has been exhausted, the related
Holders will suffer  a loss to  the extent that  Liquidation Proceeds,  after
reimbursement of the Servicer's expenses, are less than the Principal Balance
of  and unpaid interest  on the related  Loan that would  be distributable to
Holders.   In addition,  the Servicer  will be  entitled to  reimbursement of
expenditures incurred  by it in  connection with the restoration  of property
securing a  defaulted Loan, such  right of reimbursement  being prior  to the
rights of the Holders to  receive any related Insurance Proceeds, Liquidation
Proceeds  or  amounts  derived  from  other Enhancement.    The  Servicer  is
generally  also entitled  to reimbursement  from the  Collection Account  for
Advances.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
rights of the  Servicer to receive  funds from the  Collection Account for  a
Series,  whether as  the Servicing  Fee  or other  compensation,  or for  the
reimbursement of Advances, expenses or  otherwise, are not subordinate to the
rights of Holders of such Series.

EVIDENCE AS TO COMPLIANCE

     If so  specified in the  related Prospectus  Supplement, the  applicable
Agreement for each Series will provide that each year, a firm  of independent
public accountants will furnish a statement to the  applicable Trustee to the
effect that such firm has examined certain documents and records  relating to
the  servicing of the  Loans by the Servicer  and that, on  the basis of such
examination,  such  firm  is  of  the opinion  that  the  servicing  has been
conducted in compliance  with such Agreement, except for  (i) such exceptions
as such  firm believes to be immaterial and (ii) such other exceptions as are
set forth in such statement.

     If so  specified in  the related  Prospectus Supplement,  the applicable
Agreement for each Series  will also provide for  delivery to the  applicable
Trustee  for such Series of  an annual statement signed by  an officer of the
Servicer to the effect that the Servicer has  fulfilled its obligations under
such Agreement throughout the preceding calendar year.

CERTAIN MATTERS REGARDING THE SERVICER

     The  Servicer  for  each  Series  will  be  identified  in  the  related
Prospectus Supplement.  The Servicer may be an affiliate of the Depositor and
may have other business relationships with the Depositor and its affiliates.

     If an Event  of Default occurs under  either a Servicing Agreement  or a
Pooling and Servicing Agreement, the Servicer  may be replaced by the Trustee
or a successor Servicer.  Unless otherwise specified in the related 
Prospectus Supplement, such  Events of Default  and the rights  of a  Trustee
upon  such  a default  under the  Agreement  for the  related Series  will be
substantially similar  to those  described under  "The Agreements--Events  of
Default;  Rights Upon  Events of  Default--Pooling  and Servicing  Agreement;
Servicing Agreement" herein.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Servicer does not have the right to assign its rights and delegate its duties
and  obligations under  the  related  Agreement for  each  Series unless  the
successor  Servicer  accepting  such  assignment  or  delegation (i) services
similar  loans in the  ordinary course  of its  business, (ii)  is reasonably
satisfactory to the  Trustee for the related Series, (iii) has a net worth of
not  less than  the amount  specified in  the related  Prospectus Supplement,
(iv) would not cause  any Rating Agency's rating  of the Securities  for such
Series in effect immediately prior to such assignment, sale or transfer to be
qualified, downgraded or  withdrawn as a result  of such assignment, sale  or
transfer  and (v) executes and delivers to  the Trustee an agreement, in form
and  substance  reasonably satisfactory  to  the  Trustee, that  contains  an
assumption  by  such  Servicer  of  the  due  and  punctual  performance  and
observance of each covenant and condition to  be performed or observed by the
Servicer  under  the related  Agreement  from  and  after  the date  of  such
agreement.   No such assignment will become effective  until the Trustee or a
successor Servicer has  assumed the servicer's  obligations and duties  under
the related  Agreement.    To the  extent  that the  Servicer  transfers  its
obligations to  a wholly-owned  subsidiary or affiliate,  such subsidiary  or
affiliate need  not satisfy the  criteria set  forth above; however,  in such
instance,  the  assigning  Servicer  will remain  liable  for  the  servicing
obligations under the related Agreement.  Any entity into  which the Servicer
is merged  or consolidated  or any successor  corporation resulting  from any
merger,   conversion  or  consolidation   will  succeed  to   the  Servicer's
obligations under  the related  Agreement; provided,  that such  successor or
surviving entity  meets the requirements  for a successor Servicer  set forth
above.

     Except to  the extent  otherwise provided  therein, each Agreement  will
provide that  neither the  Servicer, nor any  director, officer,  employee or
agent of the Servicer, will be under any liability to the related Trust Fund,
the Depositor or the Holders for any action taken or  for failing to take any
action  in good  faith pursuant to  the related  Agreement, or for  errors in
judgment; provided,  however, that neither  the Servicer nor any  such person
will  be protected  against any  breach of  warranty or  representations made
under such Agreement or  the failure to perform its obligations in compliance
with any  standard of  care set forth  in such  Agreement, or  liability that
would  otherwise be imposed  by reason of  willful misfeasance,  bad faith or
negligence  in  the performance  of  their duties  or  by reason  of reckless
disregard of  their obligations and  duties thereunder.  Each  Agreement will
further  provide that  the Servicer  and any  director, officer,  employee or
agent of the  Servicer is entitled to indemnification from  the related Trust
Fund  and  will be  held  harmless  against any  loss,  liability  or expense
incurred in connection with any legal action relating to the Agreement or the
Securities, other than  any loss, liability or expense  incurred by reason of
willful misfeasance,  bad faith  or negligence in  the performance  of duties
thereunder  or by  reason of  reckless  disregard of  obligations and  duties
thereunder.    In addition,  the  related  Agreement  will provide  that  the
Servicer is not  under any obligation to  appear in, prosecute or  defend any
legal action that  is not incidental to its  servicing responsibilities under
such  Agreement that,  in  its opinion,  may  involve it  in  any expense  or
liability.  The  Servicer may, in its  discretion, undertake any  such action
that it may deem necessary or desirable with respect to the related Agreement
and the rights  and duties of the  parties thereto and  the interests of  the
Holders thereunder.   In  such event  the legal  expenses and  costs of  such
action  and any  liability resulting  therefrom may  be expenses,  costs, and
liabilities  of  the  Trust Fund  and  the  Servicer may  be  entitled  to be
reimbursed therefor out of the Collection Account.

                                THE AGREEMENTS

     The following summaries  describe certain provisions of  the Agreements.
The summaries do not purport to be complete and are subject to, and qualified
in their  entirety by reference to, the provisions  of the Agreements.  Where
particular provisions or terms  used in the Agreements are referred  to, such
provisions or terms are as specified in the related Agreements.

ASSIGNMENT OF PRIMARY ASSETS

     General.   At the time  of issuance of the  Securities of a  Series, the
Depositor will transfer, convey and assign to the Trust Fund all right, title
and interest of the  Depositor in the Primary Assets and other property to be
transferred to the Trust Fund for a Series.  Such assignment will include all
principal and interest due on or with respect to the Primary Assets after the
Cut-off Date specified  in the related Prospectus Supplement  (except for any
Retained  Interests).  The  Trustee will, concurrently  with such assignment,
execute and deliver the Securities.

     Assignment of  Contracts.   Unless  otherwise specified  in the  related
Prospectus Supplement, the Depositor  will, as to each Loan, deliver or cause
to be delivered  to the Trustee, or,  as specified in the  related Prospectus
Supplement,  a custodian  on behalf  of  the Trustee  (the "Custodian"),  the
Mortgage Note endorsed  without recourse to  the order of  the Trustee or  in
blank, the  original Mortgage with  evidence of  recording indicated  thereon
(except for any  Mortgage not returned from  the public recording  office, in
which  case  a copy  of  such Mortgage  will  be delivered,  together  with a
certificate  that  the  original  of  such Mortgage  was  delivered  to  such
recording office) and an assignment of the Mortgage in recordable form.   The
Trustee,  or, if  so  specified  in the  related  Prospectus Supplement,  the
Custodian, will hold such documents in trust for the benefit of the Holders.

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

     With  respect to  Loans secured  by  Mortgages, if  so specified  in the
related Prospectus Supplement, the Depositor will, at the time of issuance of
the Securities, cause assignments to the Trustee of the Mortgages relating to
the  Loans for a Series  to 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 interest  in  the  related Loans.    If specified  in  the  related
Prospectus Supplement,  the Depositor  will cause such  assignments to  be so
recorded within the time after issuance of  the Securities as is specified in
the  related Prospectus  Supplement, in  which event,  the Agreement  may, as
specified  in the  related Prospectus  Supplement, require  the Depositor  to
repurchase from the  Trustee any Loan  the related Mortgage  of which is  not
recorded  within such  time, at  the price  described  below with  respect to
repurchases  by reason of defective documentation.  Unless otherwise provided
in  the  related Prospectus  Supplement,  the enforcement  of  the repurchase
obligation would constitute the sole  remedy available to the Holders or  the
Trustee for the failure of a Mortgage to be recorded.

     Each Loan will  be identified in a  schedule appearing as an  exhibit to
the related Agreement (the "Loan Schedule").  Such Loan Schedule will specify
with respect to each Loan: the original principal amount and unpaid Principal
Balance as of  the Cut-off Date; the current Loan Rate; the current Scheduled
Payment of principal and interest; the maturity date, if any, of  the related
Mortgage Note; if the Loan is an adjustable rate Loan, the Lifetime Rate Cap,
if any, and the current index.

     Assignment of  Private Securities.    The Depositor  will cause  Private
Securities to be registered  in the name of the PS Trustee (or its nominee or
correspondent).  The PS  Trustee (or its nominee or  correspondent) will have
possession   of  any  certificated  Private  Securities.    Unless  otherwise
specified in the related Prospectus Supplement, the PS Trustee will not be in
possession of or be assignee of record of any underlying assets for a Private
Security.   See "The Trust  Funds--Private Securities" herein.   Each Private
Security  will be  identified in a  schedule appearing  as an exhibit  to the
related  Agreement (the  "Certificate  Schedule"),  which  will  specify  the
original principal amount,  Principal Balance as of the  Cut-off Date, annual
pass-through  rate  or interest  rate  and  maturity  date for  each  Private
Security conveyed to  the Trust Fund.   In the Agreement, the  Depositor will
represent and warrant to the PS Trustee regarding the Private Securities: (i)
that  the information  contained  in  the Certificate  Schedule  is true  and
correct  in  all material  respects;  (ii)  that,  immediately prior  to  the
conveyance of the  Private Securities, the Depositor had  good title thereto,
and was the sole owner thereof (subject to any Retained Interest); (iii) that
there has been no other sale by it of such Private Securities;  and (iv) that
there is  no existing  lien, charge, security  interest or  other encumbrance
(other than any Retained Interest) on such Private Securities.

     Repurchase  and Substitution of  Non-Conforming Primary Assets.   Unless
otherwise provided in  the related Prospectus Supplement, if  any document in
the  file relating to  the Primary Assets  delivered by the  Depositor to the
Trustee  (or  Custodian)  is found  by  the  Trustee within  90  days  of the
execution of the  related Agreement (or promptly after  the Trustee's receipt
of any  document permitted  to be  delivered after  the Closing  Date) to  be
defective in any material  respect and the Depositor or Seller  does not cure
such  defect within  90 days, or  within such  other period specified  in the
related Prospectus Supplement,  the Depositor or Seller will,  not later than
90  days or  within such  other period  specified  in the  related Prospectus
Supplement, after the Trustee's notice to the Depositor or the Seller, as the
case may  be, of  the defect,  repurchase the  related Primary  Asset or  any
property acquired in  respect thereof from the  Trustee at a price  equal to,
unless  otherwise specified  in the  related Prospectus  Supplement, (a)  the
lesser of (i) the Principal Balance of such Primary Asset and (ii) the  Trust
Fund's federal income  tax basis  in the  Primary Asset and  (b) accrued  and
unpaid interest  to the date  of the next  scheduled payment on  such Primary
Asset at the rate set forth in the related Agreement,  provided, however, the
purchase price shall not be limited in  (i) above to the Trust Fund's federal
income tax basis if the repurchase at a price equal to the  Principal Balance
of such Primary Asset will not result in any prohibited transaction tax under
Section 860F(a) of the Code.

     If provided  in  the related  Prospectus  Supplement, the  Depositor  or
Seller, as the case may be, may, rather than repurchase the  Primary Asset as
described  above, remove such Primary Asset from the Trust Fund (the "Deleted
Primary Asset") and substitute in its place one or more other  Primary Assets
(each, a "Qualifying Substitute Primary Asset"); provided, however, that  (i)
with  respect to  a Trust  Fund for  which no  REMIC election  is  made, such
substitution must be effected within 120 days of the date of initial issuance
of the  Securities and (ii)  with respect to a  Trust Fund for  which a REMIC
election is  made, after  a  specified time  period,  the Trustee  must  have
received a  satisfactory opinion of  counsel that such substitution  will not
cause the Trust Fund to  lose its status as a REMIC or  otherwise subject the
Trust Fund to a prohibited transaction tax.

     Unless otherwise  specified in  the related  Prospectus Supplement,  any
Qualifying Substitute Primary  Asset will have, on the  date of substitution,
(i) a Principal Balance, after deduction of all Scheduled Payments due in the
month of substitution, not in excess of  the Principal Balance of the Deleted
Primary Asset (the  amount of any shortfall to be deposited to the Collection
Account in the month  of substitution for  distribution to Holders), (ii)  an
interest rate not less than (and not more than 2%  greater than) the interest
rate of the Deleted Primary  Asset, (iii) a remaining term-to-stated maturity
not greater than (and not more than two years less  than) that of the Deleted
Primary Asset, and will comply with all of the representations and warranties
set forth in the applicable Agreement as of the date of substitution.

     Unless  otherwise provided  in the  related  Prospectus Supplement,  the
above-described  cure, repurchase or  substitution obligations constitute the
sole remedies  available to the Holders or the  Trustee for a material defect
in a document for a Primary Asset.

     The Depositor or another entity will make representations and warranties
with respect to Primary Assets for a Series.  If the Depositor or such entity
cannot  cure a  breach  of any  such representations  and  warranties in  all
material respects within the time  period specified in the related Prospectus
Supplement  after notification  by the Trustee  of such  breach, and  if such
breach is of a nature that materially and adversely affects the value of such
Primary Asset, the Depositor or such  entity will be obligated to  repurchase
the  affected  Primary  Asset  or,  if provided  in  the  related  Prospectus
Supplement, provide a  Qualifying Substitute Primary Asset  therefor, subject
to  the same  conditions and  limitations on  purchases and  substitutions as
described above.

     The  Depositor's only source of funds to  effect any cure, repurchase or
substitution  will   be  through   the  enforcement   of  the   corresponding
obligations, if any, of the responsible originator or  seller of such Primary
Assets.  See "Special Considerations--Limited Assets."

     No Holder of Securities of a  Series, solely by virtue of such  Holder's
status as a  Holder, will have any  right under the applicable  Agreement for
such  Series to  institute any  proceeding  with respect  to such  Agreement,
unless such  Holder previously has  given to the applicable  Trustee for such
Series  written  notice of  default  and  unless  the Holders  of  Securities
evidencing not less than 51% of the aggregate voting rights of the Securities
for such  Series have  made written  request upon  the applicable Trustee  to
institute such  proceeding in  its own  name as  Trustee thereunder  and have
offered  to such Trustee  reasonable indemnity, and such  Trustee for 60 days
has neglected or refused to institute any such proceeding.


REPORTS TO HOLDERS

     The  applicable  Trustee  or  other  entity  specified  in  the  related
Prospectus  Supplement  will prepare  and  forward  to  each Holder  on  each
Distribution  Date, or  as soon  thereafter  as is  practicable, a  statement
setting forth, to the extent applicable to any Series, among other things: 

          (i)  the amount of principal distributed to  Holders of the related
     Securities  and the  outstanding principal  balance  of such  Securities
     following such distribution;

          (ii) the amount of  interest distributed to Holders  of the related
     Securities and the current interest on such Securities;

          (iii)     the amount of  (a) any overdue accrued  interest included
     in such  distribution, (b) any  remaining overdue accrued  interest with
     respect to such Securities or (c) any current shortfall in amounts to be
     distributed as accrued interest to Holders of such Securities;

          (iv) the amount of  (a) any overdue payments of scheduled principal
     included  in  such  distribution, (b)  any  remaining  overdue principal
     amounts with  respect to such  Securities, (c) any current  shortfall in
     receipt of scheduled principal payments on the related Primary Assets or
     (d)  any realized  losses or  Liquidation  Proceeds to  be allocated  as
     reductions in the outstanding principal balances of such Securities;

          (v)  the amount  received under  any related  Enhancement, and  the
     remaining amount available under such Enhancement;

          (vi) the amount  of any delinquencies  with respect to  payments on
     the related Primary Assets;

          (vii)     the  book  value  of any  REO  Property  acquired  by the
     related Trust Fund; and

          (viii)    such  other  information  as  specified  in  the  related
     Agreement.

     In addition, within  a reasonable period of  time after the end  of each
calendar year,  the  applicable Trustee,  unless otherwise  specified in  the
related  Prospectus Supplement, will furnish to each  Holder of record at any
time during such calendar year (a) the aggregate of amounts reported pursuant
to  (i),  (ii)  and  (iv)(d)  above  for  such  calendar  year  and  (b) such
information specified in  the related Agreement to enable  Holders to prepare
their tax returns including, without limitation, the amount of original issue
discount  accrued on  the  Securities,  if applicable.    Information in  the
Distribution Date and annual statements provided to the Holders will not have
been  examined  and  reported  upon  by  an  independent  public  accountant.
However, the  Servicer will provide  to each applicable  Trustee a  report by
independent public accountants  with respect to  the Servicer's servicing  of
the Loans.  See "Servicing of Loans--Evidence as to Compliance" herein.

     If so specified in the Prospectus Supplement for a Series of Securities,
such Series  or  one  or more  Classes  of  such Series  will  be  issued  in
book-entry form.   In  such  event, owners  of beneficial  interests in  such
Securities will not be  considered Holders and will not  receive such reports
directly from  the applicable Trustee.   The applicable Trustee  will forward
such reports only to the entity or its nominee that is the  registered holder
of   the  global  certificate  that  evidences  such  book-entry  securities.
Beneficial  owners will  receive  such  reports  from  the  participants  and
indirect participants of the applicable  book-entry system in accordance with
the policies and procedures of such entities.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Pooling  and Servicing Agreement; Servicing Agreement.  Unless otherwise
specified in the  related Prospectus Supplement, Events of  Default under the
Pooling and Servicing  Agreement for each Series of  Certificates relating to
Loans include  (i) any  failure by  the Servicer  to deposit  amounts in  the
Collection  Account  and  Distribution Account(s)  to  enable  the applicable
Trustee to distribute  to Holders of such Series  any required payment, which
failure continues  unremedied for the number of days specified in the related
Prospectus  Supplement after the giving of written  notice of such failure to
the Servicer by  the applicable Trustee for  such Series, or to  the Servicer
and such Trustee by  the Holders of such Series evidencing  not less than 25%
of the aggregate  voting rights of the  Securities for such Series,  (ii) any
failure by the  Servicer duly to observe  or perform in any  material respect
any other  of its  covenants or agreements  in the applicable  Agreement that
continues  unremedied  for  the  number  of days  specified  in  the  related
Prospectus Supplement after the  giving of written notice of such  failure to
the Servicer  by the applicable Trustee, or to  the Servicer and such Trustee
by the Holders of such  Series evidencing not less than 25% of  the aggregate
voting rights of  the Securities 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  its
insolvency, reorganization or inability to pay its obligations.

     So long as an  Event of Default remains unremedied  under the applicable
Agreement  for a  Series of  Securities relating  to the servicing  of Loans,
unless otherwise specified in the  related Prospectus Supplement, the Trustee
for such Series or  Holders of Securities of such Series  evidencing not less
than 51% of the aggregate voting rights of the Securities for such Series may
terminate all of the rights and obligations of the Servicer as servicer under
the applicable  Agreement (other than its right to recovery of other expenses
and amounts advanced pursuant  to the terms of  such Agreement, which  rights
the Servicer will retain under all circumstances), whereupon the Trustee will
succeed to all  the responsibilities, duties and liabilities  of the Servicer
under  such   Agreement  and  will   be  entitled  to   reasonable  servicing
compensation not to exceed the  applicable servicing fee, together with other
servicing compensation in  the form of assumption fees,  late payment charges
or otherwise as provided in such Agreement.

     In the event that the Trustee is  unwilling or unable so to act, it  may
select, or petition  a court of competent jurisdiction  to appoint, a finance
institution, bank or loan servicing institution with a net worth specified in
the  related Prospectus  Supplement to  act as  successor Servicer  under the
provisions  of the  applicable Agreement.   The  successor Servicer  would be
entitled to reasonable servicing compensation in an amount  not to exceed the
Servicing Fee  as set  forth in the  related Prospectus  Supplement, together
with  other servicing  compensation  in  the form  of  assumption fees,  late
payment charges or otherwise, as provided in such Agreement.

     During the continuance  of any Event of  Default of a Servicer  under an
Agreement for a Series of Securities, the applicable Trustee  for such Series
will have  the right to take action to enforce its rights and remedies and to
protect and enforce  the rights and remedies  of the Holders of  such Series,
and, unless otherwise specified in the related Prospectus Supplement, Holders
of Securities evidencing not less than 51%  of the aggregate voting rights of
the Securities  for such  Series may  direct the  time, method  and place  of
conducting any proceeding for any  remedy available to the applicable Trustee
or exercising any trust  or power conferred upon such Trustee.   However, the
applicable Trustee will not be under any obligation to pursue any such remedy
or to exercise any of such trusts or powers unless such Holders  have offered
such Trustee reasonable security or  indemnity against the cost, expenses and
liabilities that  may be incurred  by such Trustee  therein or thereby.   The
applicable Trustee may  decline to follow any such  direction if such Trustee
determines that  the action  or proceeding  so directed may  not lawfully  be
taken or would involve it in personal liability or be unjustly prejudicial to
the non-assenting Holders.

     Indenture.    Unless  otherwise  specified  in  the  related  Prospectus
Supplement, Events of  Default under the Indenture  for each Series  of Notes
include: (i)  a default for  thirty (30) days or  more in the  payment of any
principal of  or interest on any Note of such Series; (ii) failure to perform
any other covenant of  the Depositor or the Trust Fund  in the Indenture that
continues for a  period of sixty (60) days  after notice thereof is  given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) any representation or warranty made by the Depositor or the
Trust Fund in  the Indenture or in any certificate or other writing delivered
pursuant thereto or in connection therewith with respect to or affecting such
Series  having been incorrect in a material respect  as of the time made, and
such breach is not cured within sixty (60) days after notice thereof is given
in  accordance  with  the  procedures  described  in the  related  Prospectus
Supplement; (iv) certain  events of  bankruptcy, insolvency, receivership  or
liquidation of  the Depositor or  the Trust Fund;  or (v) any other  Event of
Default provided with respect to Notes of that Series.

     If an Event of Default  with respect to the Notes  of any Series at  the
time outstanding  occurs and is  continuing, either the Indenture  Trustee or
the Holders  of a majority  of the  then-aggregate outstanding amount  of the
Notes of such Series may  declare the principal amount  (or, if the Notes  of
that Series are Zero Coupon Securities, such portion of the  principal amount
as may be specified  in the terms of that Series, as  provided in the related
Prospectus Supplement) of all the Notes of such Series to be  due and payable
immediately.  Such declaration may, under certain circumstances, be rescinded
and annulled by the Holders of a  majority in aggregate outstanding amount of
the Notes of such Series.

     If, following an Event  of Default with respect to any  Series of Notes,
the Notes  of such  Series have  been declared  to  be due  and payable,  the
Indenture  Trustee may, in its discretion, notwithstanding such acceleration,
elect  to maintain possession  of the collateral  securing the  Notes of such
Series and to  continue to apply distributions on such collateral as if there
had  been no  declaration of  acceleration  if such  collateral continues  to
provide sufficient funds for the payment of  principal of and interest on the
Notes of such Series as they would have become due if there had not been such
a declaration.  In addition, the Indenture Trustee may not sell  or otherwise
liquidate the collateral securing the Notes of a Series following an Event of
Default other than a default  in the payment of any principal  of or interest
on  any Note  of such Series  for thirty  (30) days  or more, unless  (a) the
Holders of 100% of the then-aggregate outstanding amount of the Notes of such
Series consent to such sale, (b) the proceeds of such sale or liquidation are
sufficient to  pay in  full the  principal of  and accrued  interest due  and
unpaid on the  outstanding Notes of such  Series at the date of  such sale or
(c)  the Indenture  Trustee  determines  that such  collateral  would not  be
sufficient on  an ongoing basis to  make all payments  on such Notes  as such
payments would have become due  if such Notes had  not been declared due  and
payable, and the  Indenture Trustee  obtains the  consent of  the Holders  of
662/3% of the then-aggregate outstanding amount of the Notes of such Series.

     In the  event that  the Indenture Trustee  liquidates the  collateral in
connection with an Event of Default involving a default for thirty  (30) days
or more in the payment of principal of or interest on the  Notes of a Series,
the Indenture provides that the Indenture  Trustee will have a prior lien  on
the proceeds  of any such  liquidation for  unpaid fees and  expenses.  As  a
result, upon the occurrence of such an Event of Default, the amount available
for distribution to the Noteholders may  be less than would otherwise be  the
case.  However, the Indenture Trustee may not institute a proceeding  for the
enforcement  of  its lien  except  in connection  with a  proceeding  for the
enforcement of the lien of the  Indenture for the benefit of the  Noteholders
after the occurrence of such an Event of Default.

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

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

THE TRUSTEES

     The identity  of the  commercial bank, savings  and loan  association or
trust company named as the  Trustee or Indenture Trustee, as the case may be,
for each Series  of Securities will  be set forth  in the related  Prospectus
Supplement.     Entities  serving   as  Trustee   may  have   normal  banking
relationships  with the  Depositor or  the Servicer.   In  addition, for  the
purpose  of meeting  the legal requirements  of certain  local jurisdictions,
each Trustee will have the power to appoint co-trustees or separate trustees.
In  the event of such appointment, all rights, powers, duties and obligations
conferred or imposed upon the applicable Trustee by the Agreement relating to
such  Series will  be conferred or  imposed upon  such Trustee and  each such
separate trustee or co-trustee jointly, or, in any jurisdiction in which such
Trustee shall be  incompetent or unqualified to perform  certain acts, singly
upon such separate  trustee or co-trustee who will  exercise and perform such
rights,  powers,  duties and  obligations  solely  at  the direction  of  the
applicable  Trustee.   The  applicable  Trustee may  also  appoint agents  to
perform any of  the responsibilities of such Trustee, which  agents will have
any or  all of  the rights, powers,  duties and  obligations of  such Trustee
conferred on them by such  appointment; provided, that the applicable Trustee
will  continue to  be responsible  for its duties  and obligations  under the
Agreement.

DUTIES OF TRUSTEES

     No  Trustee  will  make  any  representations  as  to  the  validity  or
sufficiency of  the related Agreement, the Securities or of any Primary Asset
or related documents.   If  no Event of  Default (as defined  in the  related
Agreement) has occurred,  the applicable Trustee will be  required to perform
only  those duties specifically  required of it  under such  Agreement.  Upon
receipt of the various certificates, statements, reports or other instruments
required to be  furnished to it, the  applicable Trustee will be  required to
examine them  to  determine whether  they are  in the  form  required by  the
related Agreement.   However, such  Trustee will  not be responsible  for the
accuracy  or content of any such documents  furnished to it by the Holders or
the Servicer under the related Agreement.

     Each Trustee may be held liable for  its own negligent action or failure
to act, or for its own misconduct; provided, however, that no Trustee will be
personally liable with respect to any action taken, suffered or omitted to be
taken by it  in good faith  in accordance with the  direction of the  related
Holders in  an Event of  Default.  No Trustee  will be required  to expend or
risk  its  own  funds or  otherwise  incur  any  financial liability  in  the
performance of  any of  its duties  under the  related Agreement,  or in  the
exercise of  any of its  rights or powers,  if it has reasonable  grounds for
believing that  repayment of  such funds or  adequate indemnity  against such
risk or liability is not reasonably assured to it.

RESIGNATION OF TRUSTEES

     Each Trustee  may, upon written notice  to the Depositor, resign  at any
time, in which event the Depositor will  be obligated to use its best efforts
to appoint a successor  Trustee.  If no successor Trustee  has been appointed
and has  accepted such appointment  within 30 days  after the giving  of such
notice  of resignation,  the  resigning  Trustee may  petition  any court  of
competent jurisdiction for appointment of  a successor Trustee.  Each Trustee
may also  be removed at any time (i) if such Trustee ceases to be eligible to
continue as  such under the  related Agreement, (ii) if such  Trustee becomes
insolvent or (iii) by the  Holders of Securities  evidencing over 50% of  the
aggregate voting  rights of  the Securities  in the Trust  Fund upon  written
notice to the  applicable Trustee and to  the Depositor.  Any  resignation or
removal of a Trustee  and appointment of a successor Trustee  will not become
effective until acceptance of the appointment by the successor Trustee.

AMENDMENT OF AGREEMENT

     Unless otherwise specified  in the Prospectus Supplement,  the Agreement
for each Series of  Securities may be amended by the  Depositor, the Servicer
(with respect to a Series relating to Loans), and the applicable Trustee with
respect  to such Series, without  notice to or consent  of the Holders (i) to
cure any ambiguity, (ii) to correct any defective provisions or to correct or
supplement  any  provision  therein, (iii)  to  add  to  the  duties  of  the
Depositor, the  applicable Trustee  or the  Servicer, (iv)  to add  any other
provisions with respect to matters  or questions arising under such Agreement
or related Enhancement,  (v) to add or amend any provisions of such Agreement
as required by a Rating Agency in order  to maintain or improve the rating of
the Securities (it being understood that  none of the Depositor, the  Seller,
the Servicer or any Trustee is obligated to maintain or improve such rating),
or (vi)  to comply with any requirements imposed  by the Code; provided, that
any such  amendment except pursuant  to clause (vi) above  will not adversely
affect in any material respect the  interests of any Holders of such  Series,
as evidenced  by an opinion of  counsel delivered to  the applicable Trustee.
Any such amendment except  pursuant to clause (vi) above shall  be deemed not
to adversely affect  in any material respect  the interests of any  Holder if
the applicable Trustee receives written  confirmation from each Rating Agency
rating such Securities that such amendment will not cause such  Rating Agency
to reduce the then-current rating thereof.  Unless otherwise specified in the
Prospectus Supplement, each  Agreement for each Series may also be amended by
the applicable Trustee,  the Servicer, if applicable, and  the Depositor with
respect to such  Series with the consent  of the Holders possessing  not less
than 662/3% of  the aggregate outstanding principal amount  of the Securities
of such Series  or, if only  certain Classes of  such Series are affected  by
such amendment, 662/3%  of the aggregate outstanding principal  amount of the
Securities of each Class of 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 Agreement or modifying in any manner the rights of Holders
of such Series; provided, however, that no such amendment may (a)  reduce the
amount or delay the timing of payments on any Security without the consent of
the Holder of  such Security; or (b)  reduce the aforesaid percentage  of the
aggregate outstanding  principal  amount of  Securities  of each  Class,  the
Holders of which are  required to consent to any such  amendment, without the
consent of the Holders of 100% of the aggregate  outstanding principal amount
of each Class of Securities affected thereby.

VOTING RIGHTS

     The  related  Prospectus   Supplement  will  set  forth  the  method  of
determining allocation of voting rights with respect to a Series.

LIST OF HOLDERS

     Upon written request of three or more Holders of record  of a Series for
purposes of  communicating with  other Holders with  respect to  their rights
under  the  Agreement,  which  request  is  accompanied  by  a  copy  of  the
communication such Holders propose  to transmit, the applicable Trustee  will
afford such  Holders access during business hours to  the most recent list of
Holders of that Series held by such Trustee.

     No Agreement will provide for the holding of any annual or other meeting
of Holders.

BOOK-ENTRY SECURITIES

     If specified  in the Prospectus  Supplement for a Series  of Securities,
such Series or one or more Classes of such Series may be issued in book-entry
form.    In such  event, beneficial  owners  of such  Securities will  not be
considered  "Holders" under  the Agreements  and may  exercise the  rights of
Holders only indirectly through the participants in the applicable book-entry
system.

REMIC ADMINISTRATOR

     For  any  Series with  respect  to  which  a  REMIC  election  is  made,
preparation of certain  reports and certain other  administrative duties with
respect to the Trust Fund may be performed  by a REMIC administrator, who may
be an affiliate of the Depositor.

TERMINATION

     Pooling  and  Servicing  Agreement; Trust  Agreement.    The obligations
created by  the  Pooling and  Servicing Agreement  or Trust  Agreement for  a
Series  will  terminate upon  the  distribution  to  Holders of  all  amounts
distributable  to them  pursuant to  such Agreement  under the  circumstances
described  in the  related Prospectus  Supplement.   See "Description  of the
Securities--Optional Redemption, Purchase or Termination" herein.

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

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

     The  following discussion contains summaries of certain legal aspects of
mortgage  loans,  home  improvement  installment  sales  contracts  and  home
improvement installment loan agreements that  are general in nature.  Because
certain of such  legal aspects are  governed by  applicable state law  (which
laws  may differ substantially), the summaries  do not purport to be complete
nor reflect  the laws of any particular state, nor  encompass the laws of all
states in which the properties securing the Loans are situated.

MORTGAGES

     The Loans for a Series will, and certain Home Improvement  Contracts for
a Series may, be  secured by either mortgages or  deeds of trust or deeds  to
secure  debt  (such  Mortgage  Loans  and  Home   Improvement  Contracts  are
hereinafter referred to in this  section as "mortgage loans"), depending upon
the prevailing  practice in  the state  in which  the property  subject to  a
mortgage loan is located.  The filing of a mortgage, deed of trust or deed to
secure debt creates a  lien or title interest upon the  real property covered
by such  instrument and  represents  the security  for  the repayment  of  an
obligation  that is customarily  evidenced by a  promissory note.   It is not
prior to the  lien for  real estate  taxes and assessments  or other  charges
imposed  under governmental police  powers and may  also be  subject to other
liens  pursuant  to the  laws  of the  jurisdiction  in  which the  Mortgaged
Property  is located.  Priority  with respect to  such instruments depends on
their terms, the  knowledge of the parties  to the mortgage and  generally on
the order of recording with the applicable state, county or municipal office.
There  are  two   parties  to  a   mortgage,  the   mortgagor,  who  is   the
borrower/property owner  or the  land trustee (as  described below),  and the
mortgagee, who is  the lender.  Under the  mortgage instrument, the mortgagor
delivers to the mortgagee a note or bond and the mortgage.  In  the case of a
land trust,  there are three parties because title to the property is held by
a land  trustee under a land  trust agreement of which  the borrower/property
owner  is the beneficiary;  at origination of  a mortgage  loan, the borrower
executes a  separate undertaking to  make payments on  the mortgage note.   A
deed of trust transaction normally has three parties: the trustor, who is the
borrower/property owner; the beneficiary, who is the lender; and the trustee,
a  third-party grantee.    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
mortgagee's authority  under a mortgage  and the trustee's authority  under a
deed of trust are governed by the law of the state in which the real property
is located, the express provisions  of the mortgage or deed of trust, and, in
some cases, in deed of trust transactions, the directions of the beneficiary.

FORECLOSURE ON MORTGAGES

     Foreclosure  of a mortgage is generally accomplished by judicial action.
Generally, the action is initiated by the service of legal pleadings upon all
parties  having an  interest  of record  in  the real  property.   Delays  in
completion  of the foreclosure  occasionally may result  from difficulties in
locating  necessary  parties  defendant.    When  the  mortgagee's  right  to
foreclosure is  contested, the  legal proceedings  necessary  to resolve  the
issue  can  be  time-consuming and  expensive.    After the  completion  of a
judicial  foreclosure  proceeding,  the   court  may  issue  a   judgment  of
foreclosure and appoint  a receiver or other  officer to conduct the  sale of
the  property.    In  some  states,  mortgages  may  also  be  foreclosed  by
advertisement,  pursuant  to  a  power  of sale  provided  in  the  mortgage.
Foreclosure  of  a  mortgage  by  advertisement  is  essentially  similar  to
foreclosure of a deed of trust by nonjudicial power of sale.

     Foreclosure  of  a  deed  of   trust  is  generally  accomplished  by  a
nonjudicial trustee's sale under  a specific provision  in the deed of  trust
that authorizes the  trustee to  sell the  property upon any  default by  the
borrower under the  terms of the note or  deed of trust.   In certain states,
such foreclosure  also may be accomplished  by judicial action in  the manner
provided  for foreclosure of  mortgages.   In some  states, the  trustee must
record a notice of default and send a copy to the borrower-trustor and to any
person  who has recorded  a request  for a  copy of a  notice of  default and
notice of sale.  In  addition, the trustee in some states must provide notice
to any  other individual having an  interest in the real  property, including
any junior  lienholders.  If the  deed of trust is not  reinstated within any
applicable cure  period, a notice  of sale must be  posted in a  public place
and, in most states, 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
of record in  the property.   The trustor, borrower,  or any 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 attorney's  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, recorded  and sent to all parties having  an interest in the
real property.

     An action to foreclose a mortgage  is an action to recover the  mortgage
debt by enforcing the mortgagee's rights under the mortgage.  It is regulated
by statutes and rules and subject throughout to the court's equitable powers.
Generally, a mortgagor is bound by the terms of the related mortgage note and
the mortgage as made and cannot be relieved from his default if the mortgagee
has exercised his rights in a commercially reasonable manner.  However, since
a  foreclosure action  historically was  equitable in  nature, the  court may
exercise equitable powers  to relieve a mortgagor  of a default and  deny the
mortgagee foreclosure  on  proof  that either  the  mortgagor's  default  was
neither willful  nor in  bad faith  or the  mortgagee's action established  a
waiver, fraud, bad faith, or oppressive  or unconscionable conduct such as to
warrant  a court of  equity to  refuse affirmative  relief to  the mortgagee.
Under certain circumstances a court of equity may relieve the  mortgagor from
an entirely technical default where such default was not willful.

     A foreclosure action  is subject to most  of the delays and  expenses of
other  lawsuits  if  defenses  or  counterclaims  are  interposed,  sometimes
requiring  up to  several  years  to complete.    Moreover, a  non-collusive,
regularly  conducted  foreclosure sale  may  be  challenged as  a  fraudulent
conveyance, regardless of the parties' intent, if a court determines that the
sale was for  less than fair consideration  and such sale occurred  while the
mortgagor was insolvent and within one  year (or within the state statute  of
limitations  if the  trustee  in  bankruptcy elects  to  proceed under  state
fraudulent conveyance law)  of the filing  of bankruptcy.  Similarly,  a suit
against the debtor on the related  mortgage note may take several years  and,
generally,  is  a remedy  alternative  to  foreclosure,  the mortgagee  being
precluded from pursuing both at the same time.

     In the case of  foreclosure under either a mortgage or  a deed of trust,
the sale  by the referee or other  designated officer or by the  trustee is a
public  sale.   However,  because  of the  difficulty  potential third  party
purchasers at  the sale  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 that  may be
equal  to the  unpaid principal amount  of the  mortgage note secured  by the
mortgage or  deed of trust plus accrued and  unpaid interest and the expenses
of foreclosure, in which  event the mortgagor's debt will be  extinguished or
the lender may purchase for  a lesser amount in  order to preserve its  right
against a  borrower to  seek a  deficiency judgment  in states  where such  a
judgment is available.   Thereafter, subject to the right of  the borrower in
some states to remain  in possession during the redemption period, the lender
will assume the  burdens of ownership, including obtaining  hazard insurance,
paying taxes and making such  repairs at its own expense as  are necessary to
render the property suitable for sale.   The lender will commonly obtain  the
services of  a  real  estate  broker  and  pay  the  broker's  commission  in
connection with the  sale of the property.  Depending upon market conditions,
the ultimate proceeds of the sale of the property may  not equal the lender's
investment in the property.   Any loss may be reduced  by the receipt of  any
mortgage guaranty Insurance Proceeds.

ENVIRONMENTAL RISKS

     Federal, state  and local laws  and regulations  impose a wide  range of
requirements  on  activities that  may  affect  the  environment, health  and
safety.    These   include  laws  and  regulations  governing  air  pollutant
emissions, hazardous  and toxic substances,  impacts to wetlands,  leaks from
underground storage tanks  and the management, removal and  disposal of lead-
and asbestos-containing materials.  In certain circumstances, these laws  and
regulations impose  obligations on  the owners  or  operators of  residential
properties  such as those subject to  the Loans.  The  failure to comply with
such laws and regulations may result in fines and penalties.

     Moreover, under various  federal, state and local laws  and regulations,
an owner or operator of real estate may be liable for the costs of addressing
hazardous substances on, in or beneath such property and related costs.  Such
liability may be imposed without regard to whether the owner or operator knew
of, or was responsible for, the presence of such substances, and could exceed
the value of the property and the aggregate assets of the  owner or operator.
In addition,  persons who  transport or dispose  of hazardous  substances, or
arrange   for  the  transportation,   disposal  or  treatment   of  hazardous
substances,  at off-site  locations  may also  be  held liable  if there  are
releases  or threatened  releases of  hazardous  substances at  such off-site
locations.

     In  addition, under  the  laws  of some  states  and  under the  Federal
Comprehensive  Environmental   Response,  Compensation   and  Liability   Act
("CERCLA"), contamination of property may give rise to a lien on the property
to assure the payment  of the costs of  clean-up.  In several states,  such a
lien  has  priority  over  the  lien of  an  existing  mortgage  against such
property.    Under  CERCLA,  such  a lien  is  subordinate  to  pre-existing,
perfected security interests.

     Under the laws  of some states, and under CERCLA, there is a possibility
that  a lender  may be held  liable as  an "owner  or operator" for  costs of
addressing  releases  or threatened  releases  of hazardous  substances  at a
property, regardless of whether or not the environmental damage or threat was
caused by a current or prior  owner or operator.  CERCLA and some  state laws
provide an exemption from the definition of "owner or operator" for a secured
creditor who, without "participating in  the management" of a facility, holds
indicia  of ownership  primarily  to  protect its  security  interest in  the
facility.    The Solid  Waste  Disposal  Act  (the "SWDA")  provides  similar
protection to secured creditors in  connection with liability for releases of
petroleum  from certain  underground storage  tanks.   However,  if a  lender
"participates in the management" of the facility  in question or is found not
to  have held  its interest  primarily to  protect  a security  interest, the
lender may forfeit its secured creditor exemption status.

     A regulation  promulgated by  the U.S.  Environmental Protection  Agency
(the  "EPA")  in April  1992  attempted to  clarify  the activities  in which
lenders could  engage  both  prior to  and  subsequent to  foreclosure  of  a
security interest  without forfeiting  the secured  creditor exemption  under
CERCLA.   The rule  was struck  down in 1994  by the  United States  Court of
Appeals  for  the District  of Columbia  Circuit  in Kelley  ex rel  State of
Michigan v.  Environmental Protection Agency,  15 F.3d 1100 (D.C  Cir. 1994),
reh'g  denied, 25  F.3d 1088,  cert.  denied sub  nom. Am.  Bankers  Ass'n v.
Kelley,  115 S.Ct.  900 (1995).   Another EPA regulation  promulgated in 1995
clarifies the activities  in which lenders may engage  without forfeiting the
secured creditor exemption  under the underground storage tank  provisions of
the SWDA.  That regulation has not been struck down.

     On  September 30,  1996, Congress  amended both CERCLA  and the  SWDA to
provide additional clarification  regarding the scope of the lender liability
exemptions under the  two statutes.  Among other things,  the 1996 amendments
specify  the  circumstances under  which a  lender will  be protected  by the
CERCLA and SWDA exemptions, both while the borrower is still in possession of
the secured property and following foreclosure on the secured property.

     Generally,  the amendments  state that  a  lender who  holds indicia  of
ownership primarily  to protect  a security  interest in  a facility  will be
considered to participate in management only if, while  the borrower is still
in possession of the facility encumbered by the security interest, the lender
(i) exercises decision-making  control over environmental  compliance related
to  the facility  such  that  the lender  has  undertaken responsibility  for
hazardous substance handling or disposal practices related to the facility or
(ii) exercises  control at a  level comparable to  that of  a manager of  the
facility such  that the lender  has assumed or manifested  responsibility for
(a) overall  management of  the facility  encompassing daily  decision-making
with respect to environmental compliance  or (b) overall or substantially all
of   the  operational   functions  (as   distinguished   from  financial   or
administrative  functions)  of  the  facility  other  than  the  function  of
environmental compliance.   The  amendments also  specify certain  activities
that  are  not  considered  to be  "participation  in  management," including
monitoring  or enforcing  the terms  of the extension  of credit  or security
interest, inspecting the facility, and requiring a lawful means of addressing
the release or threatened release of a hazardous substance.

     The  1996 amendments also specify that  a lender who did not participate
in management of  a facility prior to  foreclosure will not be  considered an
"owner or operator," even if the lender  forecloses on the facility and after
foreclosure  sells or liquidates the facility, maintains business activities,
winds up operations, undertakes an  appropriate response action, or takes any
other measure to preserve, protect, or prepare  the facility prior to sale or
disposition, if the  lender seeks to sell or otherwise divest the facility at
the  earliest  practicable,  commercially  reasonable time,  on  commercially
reasonable  terms,  taking  into  account  market conditions  and  legal  and
regulatory requirements.

     The CERCLA and SWDA lender liability amendments specifically address the
potential liability  of lenders  who hold  mortgages or  similar conventional
security  interests in  real  property,  such  as  the  Trust  Fund  does  in
connection with the Mortgage Loans and the Home Improvement Contracts.

     If a lender is or  becomes liable under CERCLA, it may be  authorized to
bring  a  statutory action  for contribution  against any  other "responsible
parties," including a previous  owner or operator.  However,  such persons or
entities  may  be  bankrupt  or  otherwise  judgment  proof,  and  the  costs
associated with environmental cleanup and related actions may be substantial.
Moreover,  some  state  laws  imposing  liability  for  addressing  hazardous
substances do not contain exemptions from liability for lenders.  Whether the
costs of addressing a release or threatened  release at a property pledged as
collateral for one of the Loans would  be imposed on the Trust Fund, and thus
occasion a loss to the Holders, therefore depends on the specific factual and
legal circumstances at issue.

RIGHTS OF REDEMPTION

     In some states, after sale pursuant to a deed of trust or foreclosure of
a mortgage, the trustor or 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  non-statutory 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
borrower pays  only a portion  of the  sums due.   The effect of  a statutory
right of redemption  is to  diminish the ability  of the  lender to sell  the
foreclosed property.  The exercise of a right of redemption would  defeat the
title  of any purchaser at  a foreclosure sale, or  of any purchaser from the
lender  subsequent   to  foreclosure   or  sale  under   a  deed   of  trust.
Consequently, the  practical effect of a right of  redemption is to force the
lender to retain  the property and  pay the expenses  of ownership until  the
redemption period  has run.   In some  states, there  is no  right to  redeem
property after a trustee's sale under a deed of trust.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES

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

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

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

     In  addition to  laws  limiting  or  prohibiting  deficiency  judgments,
numerous other statutory  provisions, including the federal  bankruptcy laws,
the Federal Soldiers' and Sailors' Relief Act and state laws affording relief
to debtors, may interfere with or affect the ability of the secured lender to
realize upon collateral  and/or enforce a deficiency judgment.   For example,
with respect to  federal bankruptcy law, the  filing of a petition acts  as a
stay against the enforcement of remedies for collection of a debt.  Moreover,
a court  with federal bankruptcy  jurisdiction may permit a  debtor through a
Chapter 13  Bankruptcy Code  rehabilitative plan to  cure a  monetary default
with respect to a loan on a debtor's residence by  paying arrearages within a
reasonable time  period and  reinstating the  original loan  payment schedule
even though  the lender  accelerated the loan  and the  lender has  taken all
steps to realize upon his security (provided no sale of the property  has yet
occurred)  prior to  the filing of  the debtor's  Chapter 13 petition.   Some
courts with federal bankruptcy jurisdiction have approved plans, based on the
particular facts of  the reorganization case, that  effected the curing  of a
loan default  by permitting the  obligor to pay  arrearages over a  number of
years.

     Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan may be modified if the borrower has filed a petition
under Chapter 13.   These courts have suggested  that such modifications  may
include reducing  the amount of  each monthly  payment, changing the  rate of
interest, altering the repayment schedule  and reducing the lender's security
interest to the  value of the  residence, thus leaving  the lender a  general
unsecured  creditor for the difference between the value of the residence and
the outstanding balance of the loan.  Federal bankruptcy law and limited case
law indicate  that the foregoing  modifications could  not be applied  to the
terms  of a loan secured  by property that is the  principal residence of the
debtor.   In all cases, the secured creditor is  entitled to the value of its
security plus post-petition interest, attorney's fees and costs to the extent
the value of the security exceeds the debt.

     In a Chapter 11 case under the  Bankruptcy Code, the lender is precluded
from foreclosing  without  authorization  from  the bankruptcy  court.    The
lender's lien may  be transferred to  other collateral and/or  be limited  in
amount to the value of the lender's interest in the collateral as of the date
of the bankruptcy.  The loan  term may be extended, the interest rate  may be
adjusted to market rates and the priority of the loan may be  subordinated to
bankruptcy court-approved financing.   The bankruptcy  court can, in  effect,
invalidate   due-on-sale  clauses  through  confirmed  Chapter  11  plans  of
reorganization.

     The  Bankruptcy Code  provides priority  to certain  tax liens  over the
lender's  security.   This may  delay or  interfere with  the enforcement  of
rights  in respect of  a defaulted mortgage  loan.   In addition, substantive
requirements are imposed upon lenders  in connection with the origination and
the servicing of mortgage  loans by numerous federal and  some state consumer
protection laws.   The  laws include the  federal Truth-in-Lending  Act, Real
Estate Settlement Procedures  Act, Equal Credit Opportunity  Act, Fair Credit
Billing Act, Fair Credit Reporting  Act and related statutes and regulations.
These  federal laws  impose specific statutory  liabilities upon  lenders who
originate loans and who  fail to comply with  the provisions of the law.   In
some cases, this liability may affect assignees of the loans.

DUE-ON-SALE CLAUSES IN MORTGAGE LOANS

     Due-on-sale clauses permit the lender  to accelerate the maturity of the
loan   if  the   borrower  sells   or  transfers,   whether  voluntarily   or
involuntarily, all or part of the real property securing the loan without the
lender's prior written consent.  The enforceability of these clauses has been
the subject of legislation or litigation  in many states, and in some  cases,
typically involving  single family  residential mortgage  transactions, their
enforceability has  been  limited or  denied.   In  any  event, the  Garn-St.
Germain  Depository Institutions  Act  of 1982  (the "Garn-St.  Germain Act")
preempts  state constitutional,  statutory and  case  law that  prohibits the
enforcement  of  due-on-sale clauses  and  permits lenders  to  enforce these
clauses in accordance  with their terms, subject to certain exceptions.  As a
result, due-on-sale clauses have become generally enforceable except in those
states  whose  legislatures   exercised  their  authority  to   regulate  the
enforceability  of such  clauses with  respect  to mortgage  loans that  were
(i) originated  or assumed  during  the "window  period"  under the  Garn-St.
Germain Act, which ended  in all cases not  later than October 15,  1982, and
(ii) originated  by  lenders  other  than  national  banks,  federal  savings
institutions and federal credit unions.  FHLMC has taken the position  in its
published mortgage servicing standards that, out of a total of eleven "window
period states,"  five states  (Arizona, Michigan,  Minnesota, New  Mexico and
Utah)  have enacted  statutes extending,  on  various terms  and for  varying
periods, the  prohibition on enforcement of due-on-sale  clauses with respect
to certain categories of window period loans.  Also, the Garn-St. Germain Act
does "encourage" lenders to  permit assumption of loans at  the original rate
of interest or at some other rate less than the average of  the original rate
and the market rate.

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating  the borrower to pay a late  charge if payments are not
timely made,  and in some  circumstances may  provide for prepayment  fees or
penalties if the  obligation is paid prior  to maturity.  In  certain states,
there are or may be specific limitations,  upon the late charges a lender may
collect from a  borrower for delinquent payments.   Certain states also limit
the amounts that a lender may collect from a borrower as an additional charge
if the  loan is  prepaid.   Late charges  and prepayment  fees are  typically
retained by servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

     In connection  with lenders'  attempts to  realize upon  their security,
courts have invoked general equitable  principles.  The equitable  principles
are generally designed to  relieve the borrower 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 and expensive  actions to determine the causes  of the borrower's
default and the  likelihood that the borrower  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  borrowers who are suffering from temporary
financial  disability.  In  other cases, courts  have limited the  right of a
lender  to  realize upon  his  security  if the  default  under the  security
agreement  is not  monetary, such  as  the borrower's  failure to  adequately
maintain the  property  or the  borrower's execution  of secondary  financing
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 borrowers  under security
agreements   receive  notices  in   addition  to  the  statutorily-prescribed
minimums.  For the most part,  these cases have upheld the notice  provisions
as being  reasonable or  have found that,  in cases involving  the sale  by a
trustee under  a deed of trust  or by a  mortgagee under a mortgage  having a
power of  sale, there is  insufficient state action to  afford constitutional
protections to the borrower.

     Most conventional single-family mortgage loans may be prepaid in full or
in part without penalty.  The regulations of the Office of Thrift Supervision
(the "OTS") prohibit the imposition of a prepayment penalty or equivalent fee
for  or in  connection with  the  acceleration of  a  loan by  exercise of  a
due-on-sale  clause.   A mortgagee  to  whom a  prepayment in  full  has been
tendered  may be compelled  to give either  a release  of the mortgage  or an
instrument  assigning the existing  mortgage.  The absence  of a restraint on
prepayment,  particularly  with  respect  to  mortgage  loans  having  higher
mortgage rates,  may increase  the likelihood of  refinancing or  other early
retirements of such mortgage loans.

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.   Similar federal
statutes were in effect with respect to  mortgage loans made during the first
three months of 1980.   The OTS, as successor  to the Federal Home Loan  Bank
Board,  is  authorized  to  issue   rules  and  regulations  and  to  publish
interpretations governing implementation of Title V.   Title V authorizes any
state to reimpose interest rate limits  by adopting, before April 1, 1983,  a
state law, or by certifying that the voters of such state have voted in favor
of any  provision, constitutional  or otherwise,  which expressly rejects  an
application of the federal law.   Fifteen states adopted such a  law prior to
the April  1, 1983  deadline.   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.

THE HOME IMPROVEMENT CONTRACTS

     General 

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

     Security Interests in Home Improvements 

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

     Enforcement of Security Interest in Home Improvements

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

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

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

     Consumer Protection Laws

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

     Applicability of Usury Laws

     Title V provides that, subject  to the following conditions, state usury
limitations shall not apply to any  contract that is secured by a  first lien
on certain kinds of  consumer goods.  The contracts would be  covered if they
satisfy certain  conditions, among other  things, governing the terms  of any
prepayments, late  charges and  deferral fees and  requiring a  30-day notice
period prior to instituting any action leading to repossession of the related
unit.

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

INSTALLMENT SALES CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the Soldiers' and  Sailors' Civil Relief  Act of 1940, members  of
all  branches  of  the  military  on  active  duty,  including  draftees  and
reservists  in military  service, (i)  are  entitled to  have interest  rates
reduced and capped at 6% per annum, on obligations (including Loans) incurred
prior  to the commencement  of military service for  the duration of military
service, (ii)  may be  entitled  to a  stay of  proceedings  on any  kind  of
foreclosure  or  repossession  action  in   the  case  of  defaults  on  such
obligations  entered into  prior  to  military service  for  the duration  of
military service and (iii) may have the maturity of such obligations incurred
prior  to military  service extended,  the payments  lowered and  the payment
schedule readjusted  for a period  of time after  the completion  of military
service.  However, the benefits  of (i), (ii), or (iii) above are  subject to
challenge by creditors and if, in the opinion of the court, the ability of  a
person to comply with such obligations is not materially impaired by military
service,  the  court  may  apply  equitable principles  accordingly.    If  a
borrower's obligation to  repay amounts otherwise due on a Loan included in a
Trust Fund for  a Series is relieved  pursuant to the Soldiers'  and Sailors'
Civil Relief Act of 1940, none of the Trust Fund, the Servicer, the Depositor
nor any Trustee  will be required  to advance such  amounts, and any loss  in
respect thereof may reduce the amounts available to be paid to the Holders of
the Securities of  such Series.   Unless otherwise  specified in the  related
Prospectus Supplement,  any shortfalls in  interest collections  on Loans  or
Underlying  Loans relating to the Private Securities, as applicable, included
in a Trust Fund for a Series resulting from application  of the Soldiers' and
Sailors'  Civil  Relief  Act of  1940  will  be allocated  to  each  Class of
Securities of such Series that is entitled to receive interest in  respect of
such Loans or Underlying  Loans in proportion to the interest  that each such
Class of Securities would have otherwise been entitled to receive  in respect
of such Loans or Underlying Loans had such interest shortfall not occurred.

                                THE DEPOSITOR

     The Depositor  was incorporated in  the State of Delaware  in June 1995,
and  is a  wholly-owned subsidiary of  The Bear  Stearns Companies Inc.   The
Depositor's principal executive  offices are located at 245  Park Avenue, New
York, New York 10167.  Its telephone number is (212) 272-4095.

     The Depositor will not engage in any activities other than to authorize,
issue, sell, deliver,  purchase and invest  in (and enter into  agreements in
connection  with), and/or  to  engage in  the  establishment of  one  or more
trusts, which will issue and sell,  bonds, notes, debt or equity  securities,
obligations and  other securities  and  instruments ("Depositor  Securities")
collateralized or otherwise  secured or backed by,  or otherwise representing
an interest in, among other things, receivables or pass-through certificates,
or participations or certificates of participation or beneficial ownership in
one or  more pools of  receivables, and the  proceeds of the  foregoing, that
arise  in connection with loans secured by  certain first or junior mortgages
on  real estate  or manufactured  housing and  any and  all other  commercial
transactions   and  commercial,  sovereign,  student  or  consumer  loans  or
indebtedness  and,  in   connection  therewith   or  otherwise,   purchasing,
acquiring,  owning,  holding,  transferring,  conveying, servicing,  selling,
pledging, assigning, financing  and otherwise dealing with  such receivables,
pass-through certificates, or participations or certificates of participation
or beneficial  ownership.   Article Third of  the Depositor's  Certificate of
Incorporation limits the Depositor's  activities to the above activities  and
certain related activities,  such as credit enhancement with  respect to such
Depositor Securities,  and to any  activities incidental to and  necessary or
convenient for the accomplishment of such purposes.

                               USE OF PROCEEDS



     The  Depositor will apply all  or substantially all  of the net proceeds
from the sale of  each Series of Securities for one or  more of the following
purposes:  (i) to  purchase   the  related  Primary  Assets,   (ii) to  repay
indebtedness incurred to  obtain funds to acquire such  Primary Assets, (iii)
to establish any Reserve Funds described in the related Prospectus Supplement
and (iv) to  pay costs of structuring and  issuing such Securities, including
the  costs of obtaining Enhancement, if any.   If so specified in the related
Prospectus Supplement, the purchase of the Primary Assets for a Series may be
effected by an exchange of Securities with the Seller of such Primary Assets.

                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

     The  following is  a  summary of  certain  anticipated material  federal
income tax  consequences of the  purchase, ownership, and disposition  of the
Securities and is based on  the opinion of Brown & Wood LLP,  special counsel
to the  Depositor (in such  capacity, "Tax Counsel").   The summary  is based
upon  the provisions  of the  Code,  the regulations  promulgated thereunder,
including,  where  applicable,  proposed regulations,  and  the  judicial and
administrative rulings and decisions now in effect, all  of which are subject
to change or possible differing  interpretations.  The statutory  provisions,
regulations, and interpretations  on which this  interpretation is based  are
subject to change, and such a change could apply retroactively.

     The summary does not purport to deal  with all aspects of federal income
taxation that  may affect particular  investors in light of  their individual
circumstances.  This  summary focuses primarily upon investors  who will hold
Securities  as "capital  assets" (generally,  property  held for  investment)
within the meaning  of Section 1221 of  the Code.  Prospective  investors may
wish to consult  their own tax advisers concerning the  federal, state, local
and any other tax consequences  as relates specifically to such investors  in
connection with the purchase, ownership and disposition of the Securities.

     The federal  income tax consequences  to Holders will vary  depending on
whether (i) the  Securities of a Series are classified  as indebtedness; (ii)
an  election is made to treat the Trust  Fund relating to a particular Series
of Securities as a real estate mortgage investment conduit  (a "REMIC") under
the  Internal  Revenue  Code of  1986,  as amended  (the  "Code");  (iii) the
Securities  represent an  ownership interest  in some  or  all of  the assets
included in the Trust Fund for a Series; or (iv) an election is made to treat
the  Trust  Fund  relating  to  a particular  Series  of  Certificates  as  a
partnership; or (v) an election is made to treat the Trust Fund relating to a
particular  Series  of   Securities  as  a  Financial   Asset  Securitization
Investment Trust  ("FASIT") under  the Code.   The Prospectus  Supplement for
each Series of Securities will specify how the Securities will be treated for
federal income  tax purposes and  will discuss  whether a REMIC  election, if
any, will be made with respect to such Series.

     As used herein,  the term "U.S. Person"  means a citizen or  resident of
the  United States,  a corporation,  partnership or  other entity  created or
organized  in  or  under the  laws  of  the United  States  or  any political
subdivision thereof (other than a partnership that is not treated as a United
States person  under any applicable  Treasury regulations),  an estate  whose
income is  subject to  U.S. federal income  tax regardless  of its  source of
income, or a  trust if a court within  the United States is  able to exercise
primary supervision of the trust and  one or more United States persons  have
the   authority  to  control   all  substantial   decisions  of   the  trust.
Notwithstanding  the   preceding  sentence,   to  the   extent  provided   in
regulations, certain  trusts in existence  on August 20, 1996  and treated as
United States persons prior to such date that elect to continue to be treated
as United States persons shall be considered U.S. Persons as well.

TAXATION OF DEBT SECURITIES

     Status  as Real Property Loans.  Except to the extent otherwise provided
in the related Prospectus Supplement, if the Securities are regular interests
in  a REMIC  ("Regular  Interest  Securities") or  represent  interests in  a
grantor trust, Tax Counsel is of the opinion that:  (i) Securities held by  a
domestic building  and loan association will constitute  "loans... secured by
an  interest   in  real  property"   within  the  meaning  of   Code  section
7701(a)(19)(C)(v); and (ii) Securities held by a real estate investment trust
will  constitute "real  estate assets"  within  the meaning  of Code  section
856(c)(4)(A)  and interest  on  Securities will  be  considered "interest  on
obligations  secured by mortgages  on real property  or on  interests in real
property" within the meaning of Code section 856(c)(3)(B).

     Interest  and Acquisition  Discount.   In  the opinion  of Tax  Counsel,
Regular  Interest Securities  are generally  taxable to  Holders in  the same
manner as evidences  of indebtedness issued by the REMIC.  Stated interest on
the Regular Interest Securities will be taxable as ordinary  income and taken
into  account using  the  accrual  method of  accounting,  regardless of  the
Holder's  normal accounting  method.   Interest  (other  than original  issue
discount) on  Securities (other  than Regular Interest  Securities) that  are
characterized  as  indebtedness for  federal  income  tax  purposes  will  be
includible  in income  by  Holders  thereof in  accordance  with their  usual
methods of accounting.   Securities characterized as debt  for federal income
tax purposes and Regular Interest  Securities will be referred to hereinafter
collectively as "Debt Securities."

     Tax Counsel is  of the opinion  that Debt  Securities that are  Compound
Interest Securities will, and certain of the other Debt  Securities issued at
a discount  may,  be issued  with  "original issue  discount"  ("OID").   The
following discussion is based  in part on the rules governing  OID, which are
set forth  in Sections  1271-1275 of  the Code  and the Treasury  regulations
issued thereunder on February 2, 1994 and  amended on June 11, 1996 (the "OID
Regulations").  A Holder should  be aware, however, that the OID  Regulations
do not adequately address  certain issues relevant to prepayable  securities,
such as the Debt Securities.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

TAXATION OF THE REMIC AND ITS HOLDERS

     General.   In the opinion  of Tax Counsel,  if a REMIC election  is made
with  respect to a  Series of Securities,  then the arrangement  by which the
Securities of that Series  are issued will be treated  as a REMIC as long  as
all of the provisions of the  applicable Agreement are complied with and  the
statutory  and regulatory  requirements are  satisfied.   Securities will  be
designated  as "Regular  Interests" or  "Residual Interests"  in a  REMIC, as
specified in the related Prospectus Supplement.

     Except to the extent specified  otherwise in a Prospectus Supplement, if
a REMIC  election is  made with  respect to  a Series of  Securities, in  the
opinion of Tax  Counsel (i) Securities held  by a domestic building  and loan
association will  constitute "a regular  or a  residual interest in  a REMIC"
within the meaning of Code Section 7701(a)(19)(C)(xi) (assuming that at least
95%  of the  REMIC's assets  consist of  cash, government  securities, "loans
secured by an interest in real property," and other types of assets described
in Code  Section 7701(a)(19)(C)); and (ii)  Securities held by  a real estate
investment trust will  constitute "real estate assets" within  the meaning of
Code Section 856(c)(4)(A), and income with  respect to the Securities will be
considered "interest on obligations secured  by mortgages on real property or
on  interests  in   real  property"  within  the  meaning   of  Code  Section
856(c)(3)(B) (assuming, for both  purposes, that at least 95%  of the REMIC's
assets are qualifying assets).  If less than 95% of 
the REMIC's assets consist of assets  described in (i) or (ii) above, then  a
Security will qualify for the  tax treatment described in (i) or  (ii) in the
proportion that such REMIC assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

     If  a  Residual  Interest  Security  is  transferred  to  a Disqualified
Organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of  such Residual
Interest  Security  at  the  time  of  the  transfer.    In  addition,  if  a
Disqualified Organization  holds an interest  in a pass-through  entity after
March 31,  1988 (including, among  others, a partnership, trust,  real estate
investment  trust, regulated  investment company,  or any  person  holding as
nominee), that  owns a  Residual Interest  Security, the  pass-through entity
will  be required to pay an  annual tax on its  allocable share of the excess
inclusion income of the REMIC.

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

     Mark  to Market  Rules.    Prospective purchasers  of  a REMIC  Residual
Interest Security should be aware that the IRS recently finalized regulations
(the "Final Mark-to-Market Regulations"), which provide that a REMIC Residual
Interest Security acquired after January 3, 1995  cannot be marked-to-market.
Prospective purchasers  of a REMIC Residual Interest  Security should consult
their  tax advisors regarding the possible  application of the Mark to Market
Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

     General.  As further specified  in the related Prospectus Supplement, if
a  REMIC election  is not  made and  the Trust  Fund is  not structured  as a
partnership, then, in the opinion of Tax Counsel, the Trust Fund  relating to
a Series of Securities will be classified  for federal income tax purposes as
a grantor trust under Subpart E,  Part 1 of Subchapter J of the  Code and not
as an association  taxable as a corporation  (the Securities of  such Series,
"Pass-Through Securities").   In some Series  there will be no  separation of
the principal and interest payments on  the Loans.  In such circumstances,  a
Holder will be considered to have purchased a pro rata undivided  interest in
each of  the Loans.   In  other cases  ("Stripped Securities"),  sale of  the
Securities will produce a separation in the  ownership of all or a portion of
the principal payments from all or a portion of the interest payments  on the
Loans.

     In the opinion  of Tax Counsel, each  Holder must report on  its federal
income tax return its  share of the gross income derived  from the Loans (not
reduced by  the amount  payable as  fees to  the applicable  Trustee and  the
Servicer and similar  fees (collectively, the "Servicing Fee")),  at the same
time and in the  same manner as such items would have been reported under the
Holder's tax  accounting  method  had  it held  its  interest  in  the  Loans
directly, received directly its share of the amounts received with respect to
the Loans, and paid directly its share of the Servicing Fees.  In the case of
Pass-Through  Securities other  than Stripped  Securities,  such income  will
consist of  a pro rata  share of all  of the income  derived from all  of the
Loans and, in the case of Stripped Securities, such income will consist  of a
pro  rata share  of the income  derived from  each stripped bond  or stripped
coupon in which the Holder  owns an interest.  The Holder of  a Security will
generally  be entitled  to deduct  such Servicing  Fees under Section  162 or
Section  212 of  the Code to  the extent  that such Servicing  Fees represent
"reasonable" compensation for the services rendered by the applicable Trustee
and  the Servicer (or third parties  that are compensated for the performance
of services).   In the case of a noncorporate Holder, however, Servicing Fees
(to the extent not otherwise disallowed, e.g., because they exceed reasonable
compensation)  will  be deductible  in  computing such  Holder's  regular tax
liability  only  to   the  extent  that  such  fees,  when   added  to  other
miscellaneous itemized deductions, exceed 2% of adjusted gross income and may
not  be deductible  to  any  extent in  computing  such Holder's  alternative
minimum  tax liability.    In  addition, for  taxable  years beginning  after
December 31, 1990, the amount  of itemized deductions otherwise allowable for
the taxable  year for an individual  whose adjusted gross income  exceeds the
applicable amount  (which amount  will be adjusted  for inflation  in taxable
years beginning after  1990) will be reduced by  the lesser of (i)  3% of the
excess of adjusted gross income over the applicable amount or (ii) 80% of the
amount of itemized deductions otherwise allowable for such taxable year.

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

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

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

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

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

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

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

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

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

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

     Character  as Qualifying  Loans.   In the  case of  Stripped Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for federal income  tax purposes, will be the same  as the
Loans.   The IRS  could take  the position that  the Loans  character is  not
carried  over  to  the  Securities  in  such   circumstances.    Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to  represent "real estate assets" within the
meaning  of  Section  856(c)(4)(A) of  the  Code,  and "loans  secured  by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the  Code; and  interest  income  attributable to  the  Securities should  be
considered to represent "interest on obligations secured by mortgages on real
property  or on  interests in  real property" within  the meaning  of Section
856(c)(3)(B) of the  Code.  Reserves or  funds underlying the  Securities may
cause  a proportionate  reduction in  the  above-described qualifying  status
categories of Securities.

SALE OR EXCHANGE

     Subject to the  discussion below with respect to Trust Funds as to which
a partnership election is made, in the opinion of Tax Counsel, a Holder's tax
basis in its  Security is  the price such  Holder pays for  a Security,  plus
amounts of  original issue or market discount  included in income and reduced
by any payments received (other  than qualified stated interest payments) and
any amortized  premium.   Gain or  loss recognized  on a  sale, exchange,  or
redemption  of a  Security, measured  by  the difference  between the  amount
realized and the Security's basis as so adjusted such gain will  generally be
capital gain or loss,  assuming that the Security is held  as a capital asset
and will generally be long-term capital gain or loss if the holding period of
the security  is one  year or more.   The  Taxpayer Relief  Act of 1997  (the
"Act") reduces  the maximum  rates on long-term  capital gains  recognized on
capital assets held by individual taxpayers  for more than eighteen months as
of  the date of  disposition (and would  further reduce the  maximum rates on
such gains  in the year 2001 and  thereafter for certain individual taxpayers
who  meet specified conditions).   The capital gains  rate for capital assets
held  by individual  taxpayers for  more  than twelve  months  but less  than
eighteen  months was not  changed by the  Act.  The  Act does  not change the
capital gain  rates for corporations.   Prospective investors  should consult
their own tax advisors concerning these tax law changes.

     In the case of a Security held by a bank, thrift, or similar institution
described in  Section 582 of the Code, however, gain  or loss realized on the
sale or exchange of  a Regular Interest Security will be  taxable as ordinary
income or loss.  In addition, gain from the disposition of a Regular Interest
Security that might  otherwise be capital  gain will be  treated as  ordinary
income to the extent of the excess, if any, of (i) the amount that would have
been includible in  the Holder's income if the yield on such Regular Interest
Security had equaled 110% of the applicable federal rate as of  the beginning
of such Holder's holding period, over the  amount of ordinary income actually
recognized by the Holder with respect to such Regular Interest Security.

MISCELLANEOUS TAX ASPECTS

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

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

NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the  Treasury Department issued new regulations (the
"New  Regulations"), which  make certain  modifications  to the  withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors are  urged  to consult  their own  tax advisors  regarding the  New
Regulations.


TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP

     Tax  Counsel  is  of the  opinion  that  a Trust  Fund  structured  as a
partnership will  not  be an  association  (or publicly  traded  partnership)
taxable as a  corporation for federal income  tax purposes.  This  opinion is
based on  the assumption that  the terms of  the Trust Agreement  and related
documents will be complied with, and on counsel's conclusions that the nature
of the  income of the Trust  Fund will exempt  it from the rule  that certain
publicly traded partnerships  are taxable as corporations or  the issuance of
the Certificates has been structured as a private placement under an IRS safe
harbor, so that the Trust Fund will not be characterized as a publicly traded
partnership taxable as a corporation.

     If the Trust Fund  were taxable as a corporation for  federal income tax
purposes, in the opinion  of Tax Counsel, the Trust Fund would  be subject to
corporate income tax on its taxable income.  The Trust Fund's  taxable income
would include all its income, possibly reduced by its interest expense on the
Notes.   Any such corporate income tax could materially reduce cash available
to  make payments  on the  Notes and  distributions on the  Certificates, and
Certificateholders could be  liable for any  such tax that  is unpaid by  the
Trust Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     Treatment of the Notes as Indebtedness.  The Trust Fund will  agree, and
the Noteholders will agree  by their purchase of Notes, to treat the Notes as
debt for federal  income tax purposes.   In such a circumstance,  Tax Counsel
is, except as otherwise provided in the related Prospectus Supplement, of the
opinion that the  Notes will  be classified  as debt for  federal income  tax
purposes.  The discussion below assumes this characterization of the Notes is
correct.

     OID, Indexed  Securities, etc.   The discussion  below assumes  that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes.  Moreover, the discussion assumes that
the  interest formula  for the  Notes meets  the requirements  for "qualified
stated  interest" under the  OID Regulations, and  that any OID  on the Notes
(i.e., any  excess of  the principal  amount of  the Notes  over their  issue
price) does not  exceed a de minimis  amount (i.e., 0.25% of  their principal
amount multiplied by  the number of full  years included in their  term), all
within the  meaning of  the OID  regulations.   If these  conditions are  not
satisfied  with  respect  to  any  given  series  of  Notes,  additional  tax
considerations with respect to such Notes will be disclosed in the applicable
Prospectus Supplement.

     Interest Income on the Notes.  Based on the above assumptions, except as
discussed in  the following  paragraph, in  the opinion  of Tax Counsel,  the
Notes will not  be considered issued with  OID.  The stated  interest thereon
will be taxable to a Noteholder as ordinary interest income when  received or
accrued in accordance with such Noteholder's method of tax accounting.  Under
the  OID Regulations, a Holder of  a Note issued with  a de minimis amount of
OID must  include such  OID in  income, on  a pro  rata  basis, as  principal
payments are made on the  Note.  It is  believed that any prepayment  premium
paid  as a  result of a  mandatory redemption  will be taxable  as contingent
interest when it becomes fixed and unconditionally payable.   A purchaser who
buys  a Note  for more or  less than  its principal amount  will generally be
subject, respectively, to the  premium amortization or market discount  rules
of the Code.

     A Holder of a Note that  has a fixed maturity date of not  more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules.   An accrual basis  Holder of a  Short-Term Note (and  certain
cash method Holders,  including regulated investment companies,  as set forth
in Section  1281 of the Code) generally would  be required to report interest
income as interest  accrues on a  straight-line basis over  the term of  each
interest period.   Other cash  basis Holders of  a Short-Term Note  would, in
general, be required  to report interest income  as interest is paid  (or, if
earlier, upon  the taxable disposition of  the Short-Term Note).   However, a
cash basis  Holder of a  Short-Term Note reporting  interest income as  it is
paid  may be required  to defer a  portion of any  interest expense otherwise
deductible on indebtedness incurred to  purchase or carry the Short-Term Note
until the taxable  disposition of the Short-Term Note.  A cash basis taxpayer
may elect  under Section 1281  of the Code  to accrue interest  income on all
nongovernment debt obligations with a term of one year or less, in which case
the taxpayer would  include interest on the  Short-Term Note in income  as it
accrues,  but  would not  be subject  to the  interest expense  deferral rule
referred to in  the preceding  sentence.   Certain special rules  apply if  a
Short-Term Note is purchased for more or less than its principal amount.

     Sale  or  Other  Disposition.   In  the  opinion of  Tax  Counsel,  if a
Noteholder  sells a Note, the Holder will recognize gain or loss in an amount
equal to  the difference  between the  amount realized  on the  sale and  the
Holder's adjusted tax basis in the Note.  The adjusted tax basis of a Note to
a  particular Noteholder will equal the Holder's cost for the Note, increased
by  any  market  discount,  acquisition  discount,  OID and  gain  previously
included by such Noteholder in income with  respect to the Note and decreased
by the amount of bond premium (if any) previously amortized and by the amount
of principal payments previously received  by such Noteholder with respect to
such Note.   Any such gain or loss  will be capital gain or  loss if the Note
was held  as a capital asset,  except for gain  representing accrued interest
and  accrued market  discount not  previously  included in  income.   Capital
losses generally may be used only to offset capital gains.

     Foreign Holders.  In the opinion of Tax Counsel, interest  payments made
(or  accrued) to a Noteholder who is a nonresident alien, foreign corporation
or  other non-United  States person  (a "foreign  person") generally  will be
considered "portfolio interest," and generally  will not be subject to United
States  federal  income tax  and  withholding  tax, if  the  interest  is not
effectively connected  with the conduct  of a  trade or  business within  the
United States  by  the foreign  person  and the  foreign  person (i)  is  not
actually or  constructively a "10 percent  shareholder" of the  Trust Fund or
the Seller (including a Holder of  10% of the outstanding Certificates) or  a
"controlled foreign corporation" with respect to  which the Trust Fund or the
Seller is a "related person" within the meaning of the Code and (ii) provides
the Trustee or  other person who is  otherwise required to withhold  U.S. tax
with  respect to the  Notes with an  appropriate statement (on Form  W-8 or a
similar  form),  signed  under  penalties  of perjury,  certifying  that  the
beneficial owner of  the Note is a  foreign person and providing  the foreign
person's  name and address.  If a Note  is held through a securities clearing
organization or  certain other  financial institutions,  the organization  or
institution  may provide  the relevant  signed statement  to the  withholding
agent; in  that case, however, the signed statement  must be accompanied by a
Form W-8 or  substitute form  provided by  the foreign person  that owns  the
Note.  If such interest is not portfolio interest, then it will be subject to
United  States federal income  and withholding tax  at a rate  of 30 percent,
unless reduced or eliminated pursuant to an applicable tax treaty.

     Any capital gain  realized on the sale, redemption,  retirement or other
taxable disposition of a Note by a foreign person  will be exempt from United
States federal income  and withholding tax; provided,  that (i) such gain  is
not effectively  connected with  the conduct of  a trade  or business  in the
United States by  the foreign person  and (ii) in  the case of an  individual
foreign person, the  foreign person is not  present in the United  States for
183 days or more in the taxable year.

     Backup Withholding.   Each Holder of a Note (other than an exempt Holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification  as to  status as a  nonresident) will be  required to
provide,  under penalties of  perjury, a certificate  containing the Holder's
name, address, correct federal taxpayer identification number and a statement
that the  Holder is not  subject to backup  withholding.  Should  a nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required to  withhold 31  percent  of the  amount  otherwise payable  to  the
Holder,  and remit  the withheld amount  to the  IRS as a  credit against the
Holder's federal income tax liability.

     The New Regulations  described herein make certain modifications  to the
backup  withholding and  information reporting  rules.   The  New Regulations
generally  will be  effective  for  payments made  after  December 31,  1998,
subject  to certain  transition rules.   Prospective  investors are  urged to
consult their own tax advisors regarding the New Regulations.

     Possible  Alternative Treatments  of the  Notes.   If,  contrary to  the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity interests in the  Trust Fund.  If so treated, the  Trust
Fund  might  be  taxable  as  a corporation  with  the  adverse  consequences
described above (and  the taxable corporation would not be able to reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity).  Alternatively,  and most  likely in  the view of  Tax Counsel,  the
Trust Fund might be treated as  a publicly traded partnership that would  not
be  taxable as a corporation because  it would meet certain qualifying income
tests.  Nonetheless,  treatment of the  Notes as equity  interests in such  a
publicly traded  partnership could have  adverse tax consequences  to certain
Holders.   For  example, income  to  certain tax-exempt  entities  (including
pension funds)  would  be  "unrelated business  taxable  income,"  income  to
foreign Holders generally  would be subject to  U.S. tax and U.S.  tax return
filing and withholding requirements, and individual Holders  might be subject
to certain limitations  on their ability to  deduct their share of  the Trust
Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     Treatment  of the Trust Fund  as a Partnership.   The Trust Fund and the
Servicer will agree, and the  Certificateholders will agree by their purchase
of Certificates,  to treat the  Trust Fund as  a partnership for  purposes of
federal  and state income  tax, franchise tax  and any other  tax measured in
whole or  in part  by income, with  the assets  of the partnership  being the
assets  held by  the Trust Fund,  the partners  of the partnership  being the
Certificateholders, and  the Notes being  debt of the partnership.   However,
the proper characterization of the  arrangement involving the Trust Fund, the
Certificates, the Notes, the Trust Fund and the Servicer is not clear because
there is no authority on transactions closely comparable to that contemplated
herein.

     A variety of alternative characterizations  are possible.  For  example,
because the Certificates  have certain features  characteristic of debt,  the
Certificates  might  be  considered  debt  of  the  Trust  Fund.    Any  such
characterization would not  result in materially adverse  tax consequences to
Certificateholders  as  compared to  the consequences  from treatment  of the
Certificates  as equity  in a  partnership, described  below.   The following
discussion  assumes that  the Certificates  represent  equity interests  in a
partnership.

     Indexed Securities,  etc.   The  following discussion  assumes that  all
payments  on the Certificates  are denominated in  U.S. dollars, none  of the
Certificates are Indexed Securities or  Strip Certificates, and that a Series
of  Securities includes a single Class of  Certificates.  If these conditions
are  not  satisfied  with  respect  to  any  given  Series  of  Certificates,
additional  tax considerations  with  respect to  such  Certificates will  be
disclosed in the applicable Prospectus Supplement.

     Partnership  Taxation.   If the  Trust  Fund is  a  partnership, in  the
opinion of Tax Counsel, the Trust Fund will not be subject to  federal income
tax.  Rather, in  the opinion of Tax Counsel, each  Certificateholder will be
required to  separately take  into account such  Holder's allocated  share of
income, gains,  losses, deductions and credits of the  Trust Fund.  The Trust
Fund's income will  consist primarily of interest and  finance charges earned
on the Loans (including appropriate  adjustments for market discount, OID and
bond premium)  and any  gain upon collection  or disposition  of Loans.   The
Trust  Fund's deductions  will consist  primarily of  interest  accruing with
respect to the Notes, servicing and other fees, and losses or deductions upon
collection or disposition of Loans.

     In  the opinion  of Tax  Counsel,  the tax  items of  a  partnership are
allocable to the  partners in accordance with the  Code, Treasury regulations
and  the  partnership  agreement  (here,  the  Trust  Agreement  and  related
documents).    The  Trust  Agreement  will  provide,  in  general,  that  the
Certificateholders will  be allocated  taxable income of  the Trust  Fund for
each month  equal  to  the sum  of  (i)  the  interest that  accrues  on  the
Certificates in  accordance  with  their  terms  for  such  month,  including
interest accruing at  the Pass-Through Rate  for such month  and interest  on
amounts  previously due on the Certificates but not yet distributed; (ii) any
Trust Fund income attributable to discount  on the Loans that corresponds  to
any excess  of the principal  amount of  the Certificates over  their initial
issue price  (iii) prepayment premium  payable to the  Certificateholders for
such  month;   and  (iv)  any   other  amounts  of  income   payable  to  the
Certificateholders for such month.   Such allocation  will be reduced by  any
amortization by the  Trust Fund of premium  on Loans that corresponds  to any
excess of  the issue price of Certificates over  their principal amount.  All
remaining  taxable  income  of  the  Trust Fund  will  be  allocated  to  the
Depositor.  Based  on the economic arrangement of the parties, in the opinion
of  Tax Counsel,  this approach for  allocating Trust  Fund income  should be
permissible  under applicable Treasury regulations, although no assurance can
be given  that the IRS  would not require  a greater  amount of income  to be
allocated to  Certificateholders.  Moreover,  in the opinion of  Tax Counsel,
even  under  the foregoing  method of  allocation, Certificateholders  may be
allocated  income equal to the entire  Pass-Through Rate plus the other items
described above even though the Trust Fund might not have sufficient  cash to
make  current cash  distributions of such  amount.  Thus,  cash basis Holders
will  in effect  be required to  report income  from the Certificates  on the
accrual basis  and Certificateholders  may become liable  for taxes  on Trust
Fund income even if they  have not received cash from  the Trust Fund to  pay
such taxes.  In addition, because  tax allocations and tax reporting will  be
done on a uniform basis for all Certificateholders but Certificateholders may
be  purchasing  Certificates  at different  times  and  at different  prices,
Certificateholders may  be required  to report on  their tax  returns taxable
income that is greater or less than  the amount reported to them by the Trust
Fund.

     In the opinion of Tax Counsel, all of the taxable income allocated to  a
Certificateholder that is a pension,  profit sharing or employee benefit plan
or other  tax-exempt entity (including an individual retirement account) will
constitute "unrelated  business taxable income"  generally taxable to  such a
Holder under the Code.

     In  the  opinion of  Tax  Counsel,  an  individual taxpayer's  share  of
expenses of the Trust  Fund (including fees to the Servicer  but not interest
expense) would be  miscellaneous itemized deductions.   Such deductions might
be disallowed to the individual in whole or in part and might  result in such
Holder being taxed  on an amount  of income that  exceeds the amount of  cash
actually distributed to such Holder over the life of the Trust Fund.

     The Trust Fund  intends to make all tax calculations  relating to income
and allocations to Certificateholders on an aggregate basis.  If the IRS were
to require that such calculations be made separately for each Loan, the Trust
Fund might be  required to incur additional  expense but it is  believed that
there would not be a material adverse effect on Certificateholders.

     Discount and Premium.   It is  believed that the  Loans were not  issued
with OID,  and,  therefore,  the  Trust Fund  should  not  have  OID  income.
However, the  purchase price  paid by  the Trust Fund  for the  Loans may  be
greater or less than the remaining Principal Balance of the Loans at the time
of purchase.  If so, in  the opinion of Tax Counsel, the Loan  will have been
acquired at  a premium or discount, as the case may be.  (As indicated above,
the Trust Fund will make this calculation on an aggregate basis, but might be
required to recompute it on a Loan by Loan basis.)

     If the Trust  Fund acquires the Loans  at a market discount  or premium,
the Trust Fund will elect to include any such discount in income currently as
it accrues over the life of the  Loans or to offset any such premium  against
interest income on the Loans.   As indicated above, a portion of  such market
discount income or premium deduction may be allocated to Certificateholders.

     Section 708 Termination.  In  the opinion of Tax Counsel,  under Section
708  of the Code,  the Trust  Fund will  be deemed  to terminate  for federal
income  tax purposes if 50%  or more of the capital  and profits interests in
the Trust Fund are  sold or exchanged within a 12-month  period.  Pursuant to
final Treasury regulations issued May 9, 1997  under Section 708 of the Code,
if such a termination occurs, the Trust Fund (the "old partnership") would be
deemed to contribute  its assets to a new partnership (the "new partnership")
in exchange for  interests in the new  partnership.  Such interests  would be
deemed  distributed to  the partners  of the  old partnership  in liquidation
thereof, which would not constitute a sale or exchange.

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

     Any gain on the sale of a Certificate attributable to the Holder's share
of  unrecognized accrued  market discount  on  the Loans  would generally  be
treated  as ordinary income to the Holder and  would give rise to special tax
reporting requirements.   The Trust Fund  does not expect  to have any  other
assets that would give rise to such special reporting requirements.  Thus, to
avoid  those special  reporting requirements,  the Trust  Fund will  elect to
include market discount in income as it accrues.

     If a Certificateholder  is required to recognize an  aggregate amount of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

     Allocations Between Transferors and Transferees.  In  general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for   a   particular   calendar  month   will   be   apportioned   among  the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as of the close of the last  day of such month.  As a result, a
Holder purchasing Certificates may be  allocated tax items (which will affect
its tax liability  and tax basis)  attributable to periods before  the actual
transaction.

     The use of  such a monthly convention  may not be permitted  by existing
regulations.  If  a monthly  convention is  not allowed (or  only applies  to
transfers of  less than all  of the  partner's interest),  taxable income  or
losses of the  Trust Fund might be reallocated  among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.

     Section 754 Election.  In  the event that a Certificateholder sells  its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis  in the Certificates than the  selling Certificateholder
had.   The  tax basis  of the  Trust Fund's  assets will  not be  adjusted to
reflect  that higher (or lower) basis  unless the Trust Fund  were to file an
election under Section 754 of the Code.  In order to avoid the administrative
complexities that  would be involved in keeping  accurate accounting records,
as well  as potentially onerous information reporting requirements, the Trust
Fund will  not make such election.  As  a result, Certificateholders might be
allocated a  greater or  lesser amount  of Trust  Fund income  than would  be
appropriate based on their own purchase price for Certificates.

     Administrative Matters.   The Trustee is  required to keep or  have kept
complete and accurate books of the Trust Fund.  Such books will be maintained
for financial  reporting and tax purposes on an  accrual basis and the fiscal
year of  the Trust Fund will be  the calendar year.  The  Trustee will file a
partnership information return (IRS Form 1065) with  the IRS for each taxable
year of  the Trust  Fund and will  report each  Certificateholder's allocable
share of  items of Trust  Fund income and expense  to Holders and  the IRS on
Schedule K-1.   The Trust Fund will  provide the Schedule K-l  information to
nominees  that fail to provide the Trust  Fund with the information statement
described  below  and  such  nominees   will  be  required  to  forward  such
information to the beneficial owners of the Certificates.  Generally, Holders
must file  tax returns that are consistent  with the information return filed
by the Trust Fund  or be subject to penalties unless  the Holder notifies the
IRS of all such inconsistencies.

     Under Section 6031 of the Code, any  person that holds Certificates as a
nominee at any  time during a calendar year is required  to furnish the Trust
Fund  with a  statement containing  certain information  on the  nominee, the
beneficial owners  and the Certificates  so held.  Such  information includes
(i)  the name, address and taxpayer identification  number of the nominee and
(ii) as  to each beneficial  owner (a)  the name, address  and identification
number of  such person, (b) whether such person is  a United States person, a
tax-exempt entity or a  foreign government, an international organization  or
any  wholly owned agency or  instrumentality of either  of the foregoing, and
(c) certain  information on  Certificates that were  held, bought or  sold on
behalf  of  such person  throughout  the  year.    In addition,  brokers  and
financial  institutions that hold Certificates through a nominee are required
to furnish directly to the Trust Fund  information as to themselves and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust Fund.  The information referred to above for any calendar year must
be  furnished to  the  Trust Fund  on  or before  the  following January  31.
Nominees, brokers and  financial institutions that fail to  provide the Trust
Fund with the information described above may be subject to penalties.

     The Depositor  will be  designated as  the tax  matters  partner in  the
related Trust  Agreement and, as  such, will be responsible  for representing
the Certificateholders in  any dispute with the  IRS.  The Code  provides for
administrative  examination of  a partnership  as if  the partnership  were a
separate and  distinct taxpayer.   Generally, the statute of  limitations for
partnership items does  not expire before three years after the date on which
the  partnership information  return  is filed.    Any adverse  determination
following an audit of the return of the Trust Fund by the appropriate  taxing
authorities  could   result  in   an  adjustment  of   the  returns   of  the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the  Trust  Fund.    An  adjustment  could also  result  in  an  audit  of  a
Certificateholder's returns  and  adjustments of  items  not related  to  the
income and losses of the Trust Fund.

     Tax Consequences to Foreign Certificateholders.  It is not clear whether
the Trust Fund would  be considered to be  engaged in a trade or  business in
the  United States for purposes of federal  withholding taxes with respect to
non-U.S. persons because there is no  clear authority dealing with that issue
under facts substantially similar to those described herein.   Although it is
not expected that the Trust Fund would  be engaged in a trade or business  in
the United States for  such purposes, the Trust Fund  will withhold as if  it
were so engaged  in order  to protect  the Trust Fund  from possible  adverse
consequences of a failure to withhold.  The Trust Fund expects to withhold on
the   portion  of   its  taxable   income  that   is  allocable   to  foreign
Certificateholders pursuant  to Section 1446  of the Code, as  if such income
were effectively connected to a U.S. trade or  business, at a rate of 35% for
foreign Holders  that are  taxable as  corporations and 39.6%  for all  other
foreign Holders.  Subsequent adoption of Treasury regulations or the issuance
of other administrative  pronouncements may require the Trust  Fund to change
its  withholding procedures.   In determining a  Holder's withholding status,
the  Trust Fund  may rely  on IRS  Form  W-8, IRS  Form W-9  or the  Holder's
certification of nonforeign status signed under penalties of perjury.

     Each  foreign Holder  might be  required to  file a  U.S. individual  or
corporate income tax  return (including, in  the case  of a corporation,  the
branch  profits tax) on its share  of the Trust Fund's  income.  Each foreign
Holder must obtain  a taxpayer identification number from  the IRS and submit
that number  to the  Trust Fund on  Form W-8 in  order to  assure appropriate
crediting  of  the  taxes withheld.    A  foreign Holder  generally  would be
entitled to  file with  the IRS  a claim  for refund  with  respect to  taxes
withheld by the Trust Fund taking the position that no taxes were due because
the Trust  Fund  was not  engaged in  a  U.S. trade  or business.    However,
interest payments made (or  accrued) to a Certificateholder who  is a foreign
person generally  will be considered  guaranteed payments to the  extent such
payments are determined without regard to  the income of the Trust Fund.   If
these  interest payments are  properly characterized as  guaranteed payments,
then  the interest will not be  considered "portfolio interest." As a result,
Certificateholders will  be subject to  United States federal income  tax and
withholding  tax at  a  rate  of 30  percent,  unless reduced  or  eliminated
pursuant to  an applicable treaty.  In such case, a foreign Holder would only
be entitled to claim a refund for that  portion of the taxes in excess of the
taxes that should be withheld with respect to the guaranteed payments.

     Backup Withholding.  Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures,  unless the  Holder is an  exempt recipient  under
applicable provisions of the Code.  The New Regulations described herein make
certain modifications  to the  backup withholding  and information  reporting
rules.   The  New Regulations will  generally be effective  for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are urged  to consult  their own  tax advisors  regarding the  New
Regulations.

                           STATE TAX CONSIDERATIONS

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

                               FASIT SECURITIES

     General.  The  FASIT provisions of  the Code were  enacted by the  Small
Business  Job Protection  Act  of 1996  and create  a new  elective statutory
vehicle  for  the  issuance of  mortgage-backed  and  asset-backed securities
("FASIT  Securities").   Although the  FASIT  provisions of  the Code  became
effective  on   September  1,  1997,   no  Treasury   regulations  or   other
administrative guidance  has been  issued with respect  to those  provisions.
Accordingly,  definitive guidance  cannot be  provided with  respect  to many
aspects of the  tax treatment of Holders of FASIT Securities.  Investors also
should note  that the FASIT  discussions contained herein constitutes  only a
summary  of  the  federal  income   tax  consequences  to  Holders  of  FASIT
Securities.   With respect to  each Series  of FASIT Securities,  the related
Prospectus  Supplement will  provide  a  detailed  discussion  regarding  the
federal income tax consequences associated with the particular transaction.

     FASIT Securities will be classified  as either FASIT Regular Securities,
which generally will be  treated as debt for federal income  tax purposes, or
FASIT Ownership Securities, which generally are  not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect
to  the  taxable  income or  loss  of  the related  Series.    The Prospectus
Supplement  for each Series of  Securities will indicate  whether one or more
FASIT elections will  be made for such  Series, and which Securities  of such
Series will be designated  as Regular Securities, and which, if  any, will be
designated as Ownership Securities.

     Qualification as a FASIT.  The Trust Fund underlying a Series (or one or
more designated pools  of assets held in  the Trust Fund) will  qualify under
the Code  as a  FASIT in which  the FASIT  Regular Securities  and the  FASIT
Ownership   Securities  will  constitute  the  "regular  interests"  and  the
"ownership interests,"  respectively, if (i)  a FASIT election is  in effect,
(ii) certain  tests concerning (a) the composition  of the FASIT's assets and
(b) the nature of the Holders' interest  in the FASIT are met on a continuing
basis  and (iii)  the Trust Fund  is not  a regulated  company as  defined in
Section 851(a) of the Code.

     Asset Composition.  In order for a Trust Fund (on one or more designated
pools  of assets  held by  a Trust  Fund) to  be eligible  for  FASIT status,
substantially all of  the assets of the  Trust Fund (or the  designated pool)
must  consist of  "permitted  assets" as  of  the close  of  the third  month
beginning after  the Closing  Date and  at all  times thereafter  (the "FASIT
Qualification Test").  Permitted assets include (i) cash or cash equivalents,
(ii) debt instruments  with fixed terms  that would qualify as  REMIC regular
interests  if issued  by a  REMIC  (generally, instruments  that provide  for
interest  at  a fixed  rate,  a  qualifying variable  rate,  or a  qualifying
interest-only  ("IO") type  rate, (iii)  foreclosure  property, (iv)  certain
hedging instruments (generally,  interest and currency rate swaps  and credit
enhancement contracts)  that are  reasonably required  to guarantee or  hedge
against  the  FASIT's  risks  associated  with being  the  obligor  on  FASIT
interests, (v)  contract  rights to  acquire qualifying  debt instruments  or
qualifying hedging instruments, (vi) FASIT regular interests and (vii)  REMIC
regular  interests.   Permitted assets  do not  include any  debt instruments
issued by  the Holder  of the  FASIT's ownership  interest or  by any  person
related to such Holder.

     Interests in a  FASIT.  In addition to the foregoing asset qualification
requirements, the interests  in a FASIT also must  meet certain requirements.
All of  the interests in a FASIT must belong to either of the following:  (i)
one or more Classes of regular interests  or (ii) a single Class of ownership
interest  that is held by a fully taxable  domestic corporation.  In the case
of  Series that  include FASIT  Ownership Securities, the  ownership interest
will be represented by the FASIT Ownership Securities.

     A FASIT interest  generally qualifies as a regular interest if (i) it is
designated as a  regular interest, (ii) it  has a stated maturity  no greater
than  thirty years,  (iii) it  entitles its Holder  to a  specified principal
amount, (iv)  the issue  price of the  interest does not  exceed 125%  of its
stated principal amount,  (v) the yield to  maturity of the interest  is less
than the applicable Treasury rate published by the IRS plus 5% and (vi) if it
pays interest,  such interest  is payable  at either  (a) a  fixed rate  with
respect to the principal amount of the regular interest or (b)  a permissible
variable rate  with respect to  such principal amount.   Permissible variable
rates for  FASIT regular interests  are the same  as those for  REMIC regular
interest (i.e., certain qualified floating rates and weighted average rates).
See "Certain Federal Income Tax Considerations--Taxation of Debt Securities--
Variable Rate Debt Securities."

     If a FASIT Security  fails to meet one or  more of the requirements  set
out  in  clauses (iii),  (iv) or  (v)  above, but  otherwise meets  the above
requirements, it may still qualify as a  type of regular interest known as  a
"High-Yield Interest."   In addition, if a  FASIT Security fails to  meet the
requirements  of  clause (vi),  but  the  interest  payable on  the  Security
consists of a specified portion of the interest payments on permitted  assets
and that portion does  not vary over the  life of the Security, the  Security
also will qualify  as a High-Yield  Interest.  A  High-Yield Interest may  be
held only by domestic corporations that are fully subject to corporate income
tax ("Eligible  Corporations"), other  FASITs and dealers  in securities  who
acquire  such  interests  as  inventory,  rather than  for  investment.    In
addition,  Holders of  High-Yield  Interests are  subject  to limitations  on
offset of income derived from such interest.  See "Certain Federal Income Tax
Considerations--FASIT Securities--Tax Treatment of FASIT Regular Securities--
Treatment of High-Yield Interests."

     Consequences of Disqualification.  If a Series of FASIT Securities fails
to comply  with one  or more  of the  Code's ongoing  requirements for  FASIT
status during  any taxable year, the Code provides  that its FASIT status may
be lost for that year and thereafter.  If FASIT status is lost, the treatment
of the former FASIT and the interests therein for federal income tax purposes
is  uncertain.  The  former FASIT might be  treated as a  grantor trust, as a
separate association taxed as a corporation, or  as a partnership.  The FASIT
Regular Securities  could be treated  as debt instruments for  federal income
tax  purposes or  as  equity interests.   Although  the  Code authorizes  the
Treasury to issue regulations that address situations where a failure to meet
the requirements  for FASIT  status occurs inadvertently  and in  good faith,
such  regulations  have  not   yet  been  issued.     It  is  possible   that
disqualification relief  might  be  accompanied by  sanctions,  such  as  the
imposition of a corporate tax on all or a portion of the FASIT's income for a
period of time in which the requirements for FASIT status are not satisfied.

     Tax Treatment of FASIT Regular Securities.  Payments received by Holders
of  FASIT  Regular Securities  generally  should  be  accorded the  same  tax
treatment under the Code as payments received on other taxable corporate debt
instruments and on  REMIC Regular Securities.   As in the case  of Holders of
REMIC Regular  Securities, Holders  of FASIT Regular  Securities must  report
income from  such Securities under  an accrual method of  accounting, even if
they otherwise  would have used  the case receipts and  disbursements method.
Except  in the  case of FASIT  Regular Securities issued  with original issue
discount  or acquired  with  market  discount or  premium,  interest paid  or
accrued on  a FASIT Regular  Security generally  will be treated  as ordinary
income to the Holder and a principal payment on such Security will be treated
as a return of capital to the  extent that the Holder's basis is allocable to
that payment.   FASIT Regular Securities issued with  original issue discount
or acquired with market discount or premium generally will treat interest and
principal payments on such Securities in  the same manner described for REMIC
Regular Securities.  See "Certain Federal Income Tax Considerations--Taxation
of Debt Securities," "--Market Discount," and "--Premium"  above.  High-Yield
Securities may  be held  only by fully  taxable domestic  corporations, other
FASITs, and certain securities dealers.  Holders of High-Yield Securities are
subject to  limitations  on  their  ability  to use  current  losses  or  net
operating loss carryforwards or carrybacks  to offset any income derived from
those Securities.

     If a FASIT Regular  Security is sold or exchanged,  the Holder generally
will recognize gain or  loss upon the sale in the  manner described above for
REMIC Regular Securities.  See  "Certain Federal Income Tax  Considerations--
Sale or Exchange."   In addition, if a FASIT Regular  Security becomes wholly
or  partially worthless  as  a result  of  Default and  Delinquencies of  the
underlying assets, the Holder  of such Security  should be allowed to  deduct
the loss sustained  (or alternatively be  able to report  a lesser amount  of
income).   See "Certain Federal  Income Tax Considerations--Taxation  of Debt
Instruments--Effects of Default and Delinquencies."

     FASIT Regular  Securities held by  a REIT will  qualify as "real  estate
assets" within the  meaning of section 856(c)(4)(A) of the Code, and interest
on such  Securities will be considered  Qualifying REIT Interest to  the same
extent  that  REMIC  Securities  would  be  so  considered.    FASIT  Regular
Securities held  by a Thrift  Institution taxed as  a "domestic  building and
loan  association"  will  represent qualifying  assets  for  purposes  of the
qualification requirements set forth in  Code Section 7701(a)(19) to the same
extent that REMIC Securities  would be so considered.   See "Certain  Federal
Income  Tax  Considerations--Taxation  of  Debt  Securities--Status  as  Real
Property Loans."  In addition,  FASIT Regular Securities held by a  financial
institution to  which Section  585 of  the Code  applies will  be treated  as
evidences  of indebtedness  for purposes  of Section  582(c)(1) of  the Code.
FASIT Securities will not qualify  as "Government Securities" for either REIT
or RIC qualification purposes.

     Treatment of High-Yield Interests.   High-Yield Interests are subject to
special rules regarding the eligibility of Holders of such interests, and the
ability of  such Holders to offset  income derived from  their FASIT Security
with losses.  High-Yield  Interests may be held only by Eligible Corporations
other  FASITs,  and dealers  in  securities  who  acquire such  interests  as
inventory.   If  a securities  dealer  (other than  an Eligible  Corporation)
initially acquires  a High-Yield Interest  as inventory, but later  begins to
hold it for investment, the dealer will  be subject to an excise tax equal to
the income from  the High-Yield Interest multiplied by  the highest corporate
income  tax  rate.    In  addition,  transfers  of  High-Yield  Interests  to
disqualified Holders will be disregarded for federal income tax purposes, and
the transferor  still  will  be  treated as  the  Holder  of  the  High-Yield
Interest.

     The Holder of a High-Yield Interest may not use non-FASIT current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from the  High-Yield Interest, for either regular  federal income tax
purposes or for  alternative minimum tax  purposes.  In  addition, the  FASIT
provisions contain  an anti-abuse rule  that imposes corporate income  tax on
income derived from a  FASIT Regular Security that is held  by a pass-through
entity  (other than  another FASIT)  that  issues debt  or equity  securities
backed by  the FASIT  Regular Security  and that  have the  same features  as
High-Yield Interests.

     Tax Treatment of FASIT Ownership Securities.  A FASIT Ownership Security
represents the residual equity interest in a FASIT.  As such, the Holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit
of a FASIT.  In general, the character of the income to the Holder of a FASIT
Ownership Interest will  be the same as the  character of such income  of the
FASIT, except that any tax-exempt interest  income taken into account by  the
Holder of  a FASIT  Ownership Interest  is treated  as ordinary  income.   In
determining that  taxable income,  the Holder of  a FASIT  Ownership Security
must  determine  the  amount  of interest,  original  issue  discount, market
discount and premium recognized  with respect to  the FASIT's assets and  the
FASIT Regular  Securities issued by the  FASIT according to  a constant yield
methodology and under an  accrual method of accounting.  In addition, Holders
of FASIT  Ownership Securities are subject  to the same limitations  on their
ability to  use losses to offset income from  their FASIT Security as are the
Holders   of  High-Yield  Interests.     See  "Certain   Federal  Income  Tax
Considerations--Treatment of High-Yield Interests."

     Rules  similar to  the  wash  sale rules  applicable  to REMIC  Residual
Securities  also  will apply  to  FASIT Ownership  Securities.   Accordingly,
losses  on dispositions  of  a  FASIT Ownership  Security  generally will  be
disallowed  where, within  six months  before or  after the  disposition, the
seller of  such Security acquires any  other FASIT Ownership  Security or, in
the case  of  a FASIT  holding mortgage  assets, any  interest  in a  Taxable
Mortgage Pool that is economically  comparable to a FASIT Ownership Security.
In addition, if  any security that is  sold or contributed to a  FASIT by the
Holder  of  the   related  FASIT  Ownership  Security  was   required  to  be
marked-to-market under Code section 475 by such Holder, then section 475 will
continue to apply to such securities,  except that the amount realized  under
the mark-to-market  rules will be  a greater  of the securities'  value under
present law or  the securities' value after applying  special valuation rules
contained in the  FASIT provisions.  Those special  valuation rules generally
require  that  the  value of  debt  instruments  that are  not  traded  on an
established securities market be determined  by calculating the present value
of the  reasonably expected  payments under the  instrument using  a discount
rate of 120% of the applicable federal rate, compounded semiannually.

     The Holder of a FASIT Ownership Security will be subject to  a tax equal
to 100%  of  the  net  income  derived by  the  FASIT  from  any  "prohibited
transactions."   Prohibited transactions  include (i)  the receipt  of income
derived from assets that are  not permitted assets, (ii) certain dispositions
of permitted assets,  (iii) the receipt of  any income derived from  any loan
originated  by a  FASIT and  (iv)  in certain  cases, the  receipt  of income
representing a servicing fee  or other compensation.  Any Series  for which a
FASIT  election is  made  generally  will be  structured  in order  to  avoid
application of the prohibited transaction tax.

     Backup Withholding, Reporting and Tax  Administration.  Holders of FASIT
Securities will  be subject to backup withholding  to the same extent Holders
of  REMIC Securities  would  be subject.    See "Certain  Federal  Income Tax
Considerations--Miscellaneous Tax Aspects--Backup Withholding."  For purposes
of reporting  and tax administration,  Holders of record of  FASIT Securities
generally will be treated in the same manner as Holders of REMIC Securities.

DUE TO  THE COMPLEXITY OF THE FEDERAL INCOME  TAX RULES APPLICABLE TO HOLDERS
AND THE  CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT TO MANY ASPECTS OF
THOSE  RULES,  POTENTIAL INVESTORS  SHOULD  CONSULT  THEIR OWN  TAX  ADVISORS
REGARDING THE TAX TREATMENT OF THE ACQUISITION, OWNERSHIP, AND DISPOSITION OF
THE SECURITIES.

                             ERISA CONSIDERATIONS

     The following describes certain considerations under ERISA and the Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.    If   Securities  are  divided  into  subclasses,  the  related
Prospectus Supplement  will  contain  information  concerning  considerations
relating  to ERISA and  the Code that  are applicable to  such Securities and
such subclasses of Securities.

     ERISA imposes  requirements on  employee benefit  plans (and  on certain
other  retirement plans  and  arrangements,  including individual  retirement
accounts  and annuities,  Keogh  plans and  collective  investment funds  and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively "Plans")  subject to ERISA  and on persons who  are fiduciaries
with respect to  such Plans.  Generally, ERISA applies to investments made by
Plans.  Among other  things, ERISA requires that the assets  of Plans be held
in  trust and  that the  trustee,  or other  duly authorized  fiduciary, have
exclusive authority and discretion to  manage and control the assets  of such
Plans.   ERISA also imposes certain duties on  persons who are fiduciaries of
Plans.   Under  ERISA,  any person  who exercises  any  authority or  control
respecting  the  management  or  disposition  of  the  assets of  a  Plan  is
considered to be a fiduciary of such Plan (subject to certain  exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined in ERISA  Section 3(32)) and, if no election  has been made under
Section 410(d) of the Code, church plans (as defined in ERISA Section 3(33)),
are not subject to ERISA requirements.  Accordingly, assets of such plans may
be  invested  in  Securities  without  regard  to  the  ERISA  considerations
described above and below, subject to the provisions of applicable state law.
Any such plan that is qualified and  exempt from taxation under Code Sections
401(a) and  501(a), however, is  subject to the prohibited  transaction rules
set forth in Code Section 503.

     On  November 13, 1986, the United States Department of Labor (the "DOL")
issued final regulations  concerning the definition  of what constitutes  the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities in which a Plan acquires  an "equity" interest could be deemed
for purposes  of  ERISA  to  be  assets of  the  investing  Plan  in  certain
circumstances.  

     Under the Plan  Asset Regulation, the term "equity"  interest is defined
as any  interest in  an entity other  than an instrument  that is  treated as
indebtedness  under  "applicable local  law"  and which  has  no "substantial
equity  features."  If the  Trust Fund issues  Notes that are  not treated as
equity interests in the Trust Fund for purposes of the Plan Asset Regulation,
a Plan's investment in such Notes would not cause the assets of  the Trust to
be  deemed  Plan assets.    However, the  Seller, the  Servicer,  the Special
Servicer, the Backup  Servicer, the Indenture Trustee, the  Owner Trustee and
the Depositor may be the sponsor of or investment advisor with respect to one
or  more  Plans.    Because such  parties  may  receive  certain benefits  in
connection with  the sale  of the  Notes, the  purchase of  Notes using  Plan
assets over which any such parties (or any affiliates thereof) has investment
authority  might be deemed  to be a  violation of  the prohibited transaction
rules  of  ERISA  and the  Code  for  which no  exemption  may  be available.
Accordingly, Notes may not  be purchased using the assets of  any Plan if the
Seller, the Servicer, the Special  Servicer, the Indenture Trustee, the Owner
Trustee,  the Depositor  or any  of their  affiliates (a)  has investment  or
administrative discretion with respect to such Plan assets; (b) has authority
or responsibility to give, or regularly gives, investment advice with respect
to such  Plan assets for a fee and  pursuant to an agreement of understanding
that such advice (i)  will serve as a primary basis  for investment decisions
with respect to such  Plan assets and  (ii) will be  based on the  particular
investment  needs  for such  Plan;  or  (c)  is  an employer  maintaining  or
contributing to such Plan.

     In addition,  certain affiliates  of the Seller  might be  considered or
might become Parties in Interest with respect to a Plan.  Also, any holder of
Notes,  because  of  its  activities  or the  activities  of  its  respective
affiliates,  may be deemed to be a Party  in Interest with respect to certain
Plans, including  but not  limited to  Plans sponsored  by such  holder.   In
either case, the acquisition or  holding of Notes by or  on behalf of such  a
Plan could be considered to  give rise to an indirect  prohibited transaction
within the meaning of ERISA and the Code, unless it is subject to one or more
exemptions  such as: Prohibited  Transaction Class Exemption  ("PTCE") 84-14,
which  exempts  certain  transactions  effected on  behalf  of  a  Plan  by a
"qualified  professional asset  manager"; PTCE  90-1,  which exempts  certain
transactions  involving  insurance  company  pooled  separate  accounts; PTCE
91-38,  which   exempts  certain   transactions  involving   bank  collective
investment  funds; PTCE 95-60,  which exempts certain  transactions involving
insurance  company general  accounts; or  PTCE 96-23,  which exempts  certain
transactions  effected  on  behalf  of  a Plan  by  certain  "in-house  asset
managers."  Each prospective purchaser or transferee of a Note that is a Plan
or a  person acting  on behalf  or investing the  assets of  a Plan  shall be
required  to represent  (or, with  respect to  any transfer  of  a beneficial
interest in a  Global Note, shall  be deemed to  represent) to the  Indenture
Trustee and  the Note  Registrar that the  relevant conditions  for exemptive
relief under at least one of the foregoing exemptions have been satisfied.

     However,  the  regulation provides  that,  generally,  the assets  of  a
corporation  or partnership in  which a Plan  invests will not  be deemed for
purposes  of ERISA to be assets of  such Plan if the equity interest acquired
by the  investing Plan  is a publicly-offered  security.   A publicly-offered
security, as defined in the Labor Reg. Section 2510.3-101, is a security that
is widely held, freely transferable and registered under the Exchange Act.

     In  addition  to  the  imposition  of  general  fiduciary  standards  of
investment prudence  and diversification,  ERISA prohibits  a broad range  of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.  Because
the Loans may be deemed Plan  assets of each Plan that purchases  Securities,
an investment  in the Securities by a Plan  might be a prohibited transaction
under ERISA  Sections 406  and 407 and  subject to an  excise tax  under Code
Section 4975 unless a statutory or administrative exemption applies.

     In  Prohibited Transaction  Class Exemption  83-1  ("PTCE 83-1"),  which
amended Prohibited  Transaction Class Exemption  81-7, the DOL  exempted from
ERISA's prohibited  transaction rules  certain transactions  relating to  the
operation of residential  mortgage pool investment  trusts and the  purchase,
sale and holding of "mortgage  pool pass-through certificates" in the initial
issuance  of  such certificates.    PTCE  83-1  permits, subject  to  certain
conditions, transactions that might otherwise be prohibited between Plans and
Parties in Interest with  respect to those Plans related to  the origination,
maintenance and  termination of mortgage  pools consisting of  mortgage loans
secured  by first  or second  mortgages  or deeds  of trust  on single-family
residential property,  and the acquisition  and holding  of certain  mortgage
pool  pass-through certificates  representing an  interest  in such  mortgage
pools by Plans.  If the general conditions (discussed below) of PTCE 83-1 are
satisfied, investments by a Plan in Securities that  represent interests in a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions with Parties  in Interest who are  not fiduciaries) if  the Plan
purchases the Single Family Securities at no more than fair market  value and
will be exempt  from the  prohibitions of  ERISA Sections  406(b)(1) and  (2)
(relating generally  to transactions with  fiduciaries) if, in  addition, the
purchase is approved by an independent fiduciary, no sales commission is paid
to the pool sponsor, the Plan  does not purchase more than 25% of  all Single
Family  Securities, and  at least  50% of  all Single  Family  Securities are
purchased by  persons independent of the pool sponsor  or pool trustee.  PTCE
83-1 does not  provide an exemption  for transactions involving  Subordinated
Securities.  Accordingly, unless otherwise provided in the related Prospectus
Supplement, no transfer of a Subordinated Security or a Security that  is not
a Single Family Security may be made to a Plan.

     The discussion in this and the next succeeding paragraph applies only to
Single Family Securities.  The Depositor believes that, for  purposes of PTCE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  Class  of
Securities; and (ii) Securities issued in a Series in which there is only one
Class of those particular Trust  Securities; provided, that the Securities in
the  case of  clause  (i), or  the Securities  in  the case  of clause  (ii),
evidence the  beneficial ownership of  both a specified percentage  of future
interest payments (greater than 0%)  and a specified percentage (greater than
0%) of  future principal payments on  the Loans.   It is not clear  whether a
Class of Securities  that evidences the beneficial ownership in  a Trust Fund
divided into Loan  groups, beneficial ownership of a  specified percentage of
interest payments  only or principal  payments only, or a  notional amount of
either principal or  interest payments, or a Class  of Securities entitled to
receive payments of interest and  principal on the Loans only  after payments
to other Classes or after the occurrence of certain specified events would be
a "mortgage pass-through certificate" for purposes of PTCE 83-1.

     PTCE 83-1 sets forth three general conditions that must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or other protection for  the pooled mortgage loans and  property
securing such  loans,  and for  indemnifying  Holders against  reductions  in
pass-through payments due to property damage or  defaults in loan payments in
an amount not less than the greater of one percent of the aggregate principal
balance of all covered pooled mortgage loans or the principal balance  of the
largest covered  pooled mortgage loan; (ii)  the existence of  a pool trustee
who is not  an affiliate of the pool  sponsor; and (iii) a  limitation on the
amount of the payment retained by the pool sponsor, together with other funds
inuring to its benefit, to  not more than adequate consideration for  selling
the mortgage loans plus reasonable  compensation for services provided by the
pool sponsor  to the  Pool.  The  Depositor believes  that the  first general
condition referred to  above will be satisfied with respect to the Securities
in a  Series issued  without a subordination  feature, or  the unsubordinated
Securities only  in a Series  issued with a subordination  feature; provided,
that the  subordination and  Reserve  Account, subordination  by shifting  of
interests, the pool  insurance or other form of  credit enhancement described
herein  (such  subordination,   pool  insurance  or  other   form  of  credit
enhancement being  the system  of insurance or  other protection  referred to
above)  with respect to a Series of Securities is maintained in an amount not
less than the  greater of one percent  of the aggregate Principal  Balance of
the Loans or the Principal Balance of the largest Loan.   See "Description of
the  Securities" herein.   In  the absence  of a  ruling  that the  system of
insurance  or  other  protection  with  respect to  a  Series  of  Securities
satisfies the  first general  condition referred  to above,  there can  be no
assurance that these features will be so viewed by the DOL.  The Trustee will
not be affiliated with the Depositor.

     Each  Plan  fiduciary  who  is  responsible  for  making the  investment
decisions whether to purchase or commit to purchase and to hold Single Family
Securities must make its own determination as  to whether the first and third
general  conditions, and  the specific  conditions described  briefly in  the
preceding  paragraph,  of  PTCE  83-1  have  been  satisfied,  or  as to  the
availability  of  any other  prohibited  transaction exemptions.    Each Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards of  investment prudence and  diversification, an investment  in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment policy  of the Plan  and the composition of  the Plan's investment
portfolio.

     The DOL  issued to  Bear, Stearns  & Co.  Inc., an individual  exemption
(Prohibited Transaction Exemption 90-30; Exemption Application No. D-8207, 55
Fed.  Reg.  21461 (1990))  (the  "Underwriter Exemption"),  which  applies to
certain  sales and  servicing of  "certificates"  that are  obligations of  a
"trust" with respect  to which Bear, Stearns  & Co. Inc. is  the underwriter,
manager  or  co-manager  of  an  underwriting  syndicate.    The  Underwriter
Exemption provides  relief generally similar  to that provided by  PTCE 83-1,
but is broader in several respects.

     The Underwriter Exemption  contains several requirements, some  of which
differ from  those in  PTCE  83-l.   The  Underwriter Exemption  contains  an
expanded  definition  of  "certificate,"  which  includes  an  interest  that
entitles the  Holder to pass-through  payments of principal,  interest and/or
other payments.  The Underwriter Exemption contains an expanded definition of
"trust,"  which permits  the  trust  corpus to  consist  of secured  consumer
receivables.   The  definition  of  "trust," however,  does  not include  any
investment pool unless,  inter alia, (i) the investment pool consists only of
assets of the  type that have been  included in other investment  pools, (ii)
certificates evidencing  interests in such  other investment pools  have been
purchased by investors  other than Plans for  at least one year  prior to the
Plan's acquisition of certificates pursuant to the Underwriter Exemption  and
(iii) certificates in such other investment  pools have been rated in one  of
the  three  highest generic  rating  categories  of  the four  credit  rating
agencies noted  below.  Generally,  the Underwriter Exemption holds  that the
acquisition of  the certificates by  a Plan must  be on terms  (including the
price for  the certificates) that  are at least  as favorable to the  Plan as
they would  be in an arm's  length transaction with an unrelated  party.  The
Underwriter Exemption requires that the rights and interests evidenced by the
certificates not be  "subordinated" to the rights and  interests evidenced by
other certificates  of the  same trust.   The Underwriter  Exemption requires
that certificates acquired by a  Plan have received a  rating at the time  of
their  acquisition  that is  in  one  of  the three  highest  generic  rating
categories of  Standard &  Poor's, a division  of The  McGraw-Hill Companies,
Inc., Moody's Investors  Service, Inc.,  Duff & Phelps  Credit Rating Co.  or
Fitch IBCA, Inc.   The Underwriter Exemption specifies that  the pool trustee
must  not  be an  affiliate of  the  pool sponsor,  nor  an affiliate  of the
Underwriter, the  pool servicer, any  obligor with respect to  mortgage loans
included  in the trust constituting  more than five  percent of the aggregate
unamortized principal balance of the assets in the trust, or any affiliate of
such entities.   Finally, the Underwriter Exemption stipulates  that any Plan
investing in the certificates must be an  "accredited investor" as defined in
Rule 501(a)(1) of Regulation D of the Commission under the Securities Act.

     On July 21, 1997, the DOL published in the Federal Register an amendment
to the Exemption, which  extends exemptive relief to  certain mortgage-backed
and  asset-backed  securities  transactions using  pre-funding  accounts  for
trusts issuing  pass-through certificates.   The  amendment generally  allows
mortgage  loans or other  secured receivables (the  "Obligations") supporting
payments  to certificateholders,  and having  a value equal  to no  more than
twenty-five percent (25%)  of the total principal amount  of the certificates
being offered by the trust, to be transferred to the trust within a 90-day or
three-month period  following the  closing date  (the "Pre-Funding  Period"),
instead  of requiring  that  all  such Obligations  be  either identified  or
transferred on  or before the Closing Date.  The relief is available when the
following conditions are met:

          (1)  The  ratio of the amount  allocated to the pre-funding account
     to the  total principal  amount of the  certificates being  offered (the
     "Pre-Funding Limit") must not exceed twenty-five percent (25%).

          (2)  All  Obligations  transferred  after  the  Closing  Date  (the
     "Additional Obligations")  must meet the  same terms and  conditions for
     eligibility as the original Obligations  used to create the trust, which
     terms and conditions have been approved by an Exemption Rating Agency.

          (3)  The  transfer  of  such Additional  Obligations  to  the trust
     during the Pre-Funding Period  must not result in the certificates to be
     covered  by  the Exemption  receiving  a  lower  credit rating  from  an
     Exemption Rating Agency upon termination of the Pre-Funding Period  than
     the rating that was  obtained at the time of the initial issuance of the
     certificates by the trust.

          (4)  Solely as  a result  of the use  of pre-funding,  the weighted
     average annual  percentage interest rate  for all of the  Obligations in
     the trust at the end of the Pre-Funding Period must not be more than 100
     basis points  lower than the  average interest rate for  the Obligations
     transferred to the trust on the Closing Date.

          (5)  In order  to insure that the characteristics of the Additional
     Obligations  are substantially similar to the original Obligations which
     were transferred to the Trust Fund:

               (i)  the characteristics of the Additional Obligations must be
          monitored by  an insurer or  other credit support provider  that is
          independent of the depositor; or

               (ii) an independent accountant retained by the  depositor must
          provide the depositor  with a letter (with copies  provided to each
          Exemption  Rating  Agency  rating  the  certificates,  the  related
          underwriter and the  related trustee)  stating whether  or not  the
          characteristics  of  the  Additional  Obligations  conform  to  the
          characteristics described in  the related prospectus or  prospectus
          supplement  and/or pooling and  servicing agreement.   In preparing
          such letter, the  independent accountant must use the  same type of
          procedures as were applicable to the Obligations transferred to the
          trust as of the Closing Date.

          (6)  The Pre-Funding Period must end  no later than three months or
     90 days  after the Closing Date  or earlier in  certain circumstances if
     the pre-funding account  falls below the minimum level  specified in the
     pooling and servicing agreement or an Event of Default occurs.

          (7)  Amounts   transferred  to   any  pre-funding   account  and/or
     capitalized interest account used in connection with the pre-funding may
     be   invested  only   in   certain  permitted   investments  ("Permitted
     Investments").

          (8)  The related prospectus or prospectus supplement must describe:

               (i)  any  pre-funding  account   and/or  capitalized  interest
          account used in connection with a pre-funding account;

               (ii) the duration of the Pre-Funding Period;

               (iii)     the   percentage  and/or   dollar   amount  of   the
          Pre-Funding Limit for the trust; and

               (iv) that  the amounts remaining in the pre-funding account at
          the   end   of  the   Pre-Funding  Period   will  be   remitted  to
          certificateholders as repayments of principal.

          (9)  The  related pooling and servicing agreement must describe the
     Permitted  Investments for  the pre-funding  account  and/or capitalized
     interest  account and,  if not  disclosed in  the related  prospectus or
     prospectus  supplement,  the  terms and  conditions  for  eligibility of
     Additional Obligations.

     Neither  PTCE  83-1 nor  the Underwriter  Exemption applies  to a  trust
which contains unsecured obligations.

     Any Plan  fiduciary that proposes to cause a Plan to purchase Securities
should consult  with their  counsel concerning  the impact  of ERISA and  the
Code, the applicability  of PTCE 83-1 and the Underwriter  Exemption, and the
potential consequences in their specific circumstances, prior to making  such
investment.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary standards of  investment procedure and  diversification an
investment in the Securities is appropriate for the Plan, taking into account
the overall investment policy of the  Plan and the composition of the  Plan's
investment portfolio.

                                LEGAL MATTERS

     The  legality  of  the  Securities  of  each  Series,  including certain
material federal income tax consequences with respect thereto, will be passed
upon for the Depositor by Brown & Wood LLP, One World Trade Center, New York,
New York 10048.

                            FINANCIAL INFORMATION

     A new  Trust  Fund  will  be  formed with  respect  to  each  Series  of
Securities, and no Trust Fund will engage in any business activities  or have
any assets or  obligations prior  to the  issuance of the  related Series  of
Securities.  Accordingly,  no financial statements with respect  to any Trust
Fund  will  be  included in  this  Prospectus  or in  the  related Prospectus
Supplement.

                                    RATING

     It is  a condition  to the  issuance of  the Securities  of each  Series
offered hereby  and by the  Prospectus Supplement  that they shall  have been
rated  in  one  of the  four  highest  rating  categories  by the  nationally
recognized statistical  rating agency or  agencies (each, a  "Rating Agency")
specified in the related Prospectus Supplement.

     Any such rating would be based  on, among other things, the adequacy  of
the value of the Trust Fund assets and any credit enhancement with respect to
the related Class and will reflect such Rating  Agency's assessment solely of
the likelihood  that the related Holders will  receive payments to which such
Holders are  entitled under  the related  Agreement.   Such  rating will  not
constitute an assessment of the  likelihood that principal prepayments on the
related Loans will be made, the degree to which the  rate of such prepayments
might  differ from  that originally  anticipated or  the likelihood  of early
optional termination of the Series of Securities.   Such rating should not be
deemed a recommendation to purchase, hold or sell Securities, inasmuch as  it
does not address market price or suitability for a particular investor.  Such
rating will not address  the possibility that prepayment  at higher or  lower
rates than anticipated by an investor may cause such investor to experience a
lower than  anticipated yield or that an investor  purchasing a Security at a
significant premium might fail to recoup its initial investment under certain
prepayment scenarios.

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

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

                               LEGAL INVESTMENT

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Securities will  not  constitute  "mortgage-related  securities"  within  the
meaning of  SMMEA.   Accordingly,  investors  whose investment  authority  is
subject  to legal  restrictions should  consult their  own legal  advisors to
determine  whether  and  to  what  extent  the  Securities  constitute  legal
investments for them.

                             PLAN OF DISTRIBUTION

     The Depositor may offer each  Series of Securities through Bear, Stearns
& Co. Inc. ("Bear Stearns") or one or more other firms that may be designated
at the time of each offering  of such Securities.  The participation of  Bear
Stearns in any  offering will comply  with Schedule E to  the By-Laws of  the
National Association of  Securities Dealers, Inc.   The Prospectus Supplement
relating to each  Series of Securities will  set forth the specific  terms of
the offering  of such  Series of  Securities and  of each  Class within  such
Series, the  names of the underwriters, the purchase price of the Securities,
the proceeds to  the Depositor  from such  sale, any  securities exchange  on
which the  Securities may be  listed, and, if applicable,  the initial public
offering prices,  the discounts and  commissions to the underwriters  and any
discounts and concessions allowed or reallowed to certain dealers.  The place
and time of delivery of each  Series of Securities will also be set  forth in
the  Prospectus Supplement  relating  to such  Series.   Bear  Stearns is  an
affiliate of the Depositor.

                              GLOSSARY OF TERMS

     The following are  abbreviated definitions of certain  capitalized terms
used  in this  Prospectus.    Unless otherwise  provided  in a  "Supplemental
Glossary" in the  Prospectus Supplement for a Series,  such definitions shall
apply  to  capitalized  terms  used  in  such  Prospectus  Supplement.    The
definitions may vary from those in the related Agreement for a Series and the
related Agreement for a Series  generally provides a more complete definition
of  certain of the terms.  Reference  should be made to the related Agreement
for a Series for a more complete definition of such terms.

     "Advance" means cash  advanced by the Servicer in  respect of delinquent
payments  of principal of and interest on a  Loan, and for any other purposes
specified in the related Prospectus Supplement.

     "Agreement" means, with respect to a Series of Certificates, the Pooling
and Servicing Agreement or Trust Agreement, and, with respect to a  Series of
Notes, the Indenture and the Servicing Agreement, as the context requires.

     "Asset Group" means, with respect to the Primary Assets and other assets
comprising  the Trust Fund  of a Series,  a group of  such Primary Assets and
other assets having the  characteristics described in the related  Prospectus
Supplement.

     "Bankruptcy Code"  means the federal  bankruptcy code, 11  United States
Code 101 et seq., and related rules and regulations promulgated thereunder.

     "Business Day"  means a day that, in the City of New York or in the city
or cities in  which the corporate trust  office of the applicable  Trustee is
located, is neither a  legal holiday nor a day on  which banking institutions
are authorized  or obligated  by law,  regulations or  executive order  to be
closed.

     "Closing  Date" means, with respect  to a Series,  the date specified in
the related  Prospectus Supplement  as the date  on which Securities  of such
Series are first issued.

     "Combined Loan-to-Value Ratio" means, with  respect to a Loan, the ratio
determined  as set  forth in  the related  Prospectus Supplement  taking into
account  the amounts  of any  related senior  mortgage  loans on  the related
Mortgaged Property.

     "Compound Interest Security" means any Security of a Series on which all
or  a portion  of the  interest  accrued thereon  is added  to  the principal
balance  of such  Security on  each  Distribution Date,  through the  Accrual
Termination  Date, and  with respect  to which  no interest shall  be payable
until such  Accrual Termination Date,  after which interest payments  will be
made on the Compound Value thereof.

     "Compound Value"  means, with  respect to a  Class of  Compound Interest
Securities, the  original principal balance  of such Class, plus  all accrued
and  unpaid interest,  if  any,  previously added  to  the principal  balance
thereof and  reduced by  any payments  of principal  previously made  on such
Class of Compound Interest Securities.

     "Condominium" means  a form of  ownership of real property  wherein each
owner is entitled  to the exclusive  ownership and possession  of his or  her
individual Condominium Unit and also  owns a proportionate undivided interest
in  all  parts  of  the  Condominium  Building  (other  than  the  individual
Condominium Units) and all areas or facilities, if any, for the common use of
the Condominium Units.

     "Condominium Building" means  a multi-unit building  or buildings, or  a
group of buildings whether or not attached to each other, located on property
subject to Condominium ownership.

     "Condominium Unit"  means an  individual housing  unit in  a Condominium
Building.

     "Cooperative" means  a  corporation owned  by  tenant-stockholders  who,
through  the ownership  of  stock,  shares or  membership  securities in  the
corporation,  receives proprietary leases or occupancy agreements that confer
exclusive rights  to occupy specific units  and that is  described in Section
216 of the Code.

     "Cooperative Dwelling"  means an individual  housing unit in  a building
owned by a Cooperative.

     "Cut-off  Date"  means  the  date  designated as  such  in  the  related
Prospectus Supplement for a Series.

     "Deferred  Interest" means  the excess  of the  interest accrued  on the
Principal Balance  of a  Loan during a  specified period  over the  amount of
interest required  to be paid by an  obligor on such Loan on  the related Due
Date.

     "Deposit   Agreement"  means   a  guaranteed   investment  contract   or
reinvestment agreement  providing for the investment of  funds held in a fund
or  account,  guaranteeing a  minimum  or  a  fixed  rate of  return  on  the
investment of moneys deposited therein.

     "Disqualified  Organization" means  the  United  States,  any  State  or
political  subdivision  thereof, any  possession  of the  United  States, any
foreign   government,  any  international  organization,  or  any  agency  or
instrumentality  of any  of  the  foregoing, a  rural  electric or  telephone
cooperative described  in section  1381(a)(2)(C) of the  Code, or  any entity
exempt from the tax imposed by sections 1-1399 of the Code, if such entity is
not subject to tax on its unrelated business income.

     "Distribution  Date"  means,  with  respect  to a  Series  or  Class  of
Securities, each  date specified  as a distribution  date for such  Series or
Class in the related Prospectus Supplement.

     "Due  Date" means  each date,  as  specified in  the related  Prospectus
Supplement for a Series, on which any payment of principal or interest is due
and  payable by  the  obligor on  any  Primary Asset  pursuant  to the  terms
thereof.

     "Eligible  Investments" means  any one  or  more of  the obligations  or
securities described as such in the related Agreement.

     "ERISA" means  the Employee Retirement  Income Security Act of  1974, as
amended.

     "Event of Default" means an event  of default under and as specified  in
the related Agreement.

     "FHLMC" means the Federal Home Loan Mortgage Corporation.

     "Final Scheduled  Distribution Date" means,  with respect to a  Class of
Notes of  a Series, the  date no later  than which principal  thereof will be
fully paid  and with respect to a Class of Certificates of a Series, the date
after which no  Certificates of such Class  will remain outstanding,  in each
case based on the assumptions set forth in the related Prospectus Supplement.

     "Holder" means  the  person  or  entity in  whose  name  a  Security  is
registered.

     "Insurance Policies" means certain mortgage insurance,  hazard insurance
and other insurance policies maintained with respect to the Loans.

     "Insurance Proceeds"  means amount paid by the  insurer under any of the
Insurance Policies covering any Loan or Mortgaged Property.

     "Interest Only  Securities" means a Class of  Securities entitled solely
or primarily to distributions of interest  and that is identified as such  in
the related Prospectus Supplement.

     "Lifetime Rate Cap"  means the lifetime limit  if any, on the  Loan Rate
during the life of each adjustable rate Loan.

     "Loan  Rate"  means,  unless  otherwise   indicated  herein  or  in  the
Prospectus Supplement, the interest rate borne by a Loan.

     "Loan-to-Value  Ratio"   means,  with  respect  to  a  Loan,  the  ratio
determined as set forth in the related Prospectus Supplement.

     "Minimum  Principal Payment Agreement" means a minimum principal payment
agreement with an entity meeting the criteria of the Rating Agencies.

     "Mortgage" means the  mortgage, deed of trust or  other similar security
instrument securing a Mortgage Note, as the context may require.

     "Mortgage Note" means  the note or  other evidence of indebtedness  of a
Mortgagor under the Loan.

     "Mortgaged Property" means the related property subject to a Mortgage.

     "Mortgagor" means the obligor on a Mortgage Note.

     "1986 Act" means the Tax Reform Act of 1986.

     "Notional Amount" means  the amount set forth in  the related Prospectus
Supplement for a Class of Interest Only Securities.

     "PAC"  ("Planned  Amortization  Class  Securities")  means  a  Class  of
Securities of a Series on which payments of principal are made  in accordance
with  a schedule  specified in  the related  Prospectus Supplement,  based on
certain assumptions stated therein.

     "Participating Securities" means Securities entitled to receive payments
of principal and interest and an additional return on investment as described
in the related Prospectus Supplement.

     "Person"  means any individual, corporation, partnership, joint venture,
association,  joint stock company, trust (including any beneficiary thereof),
unincorporated  organization,  or  government  or  any  agency  or  political
subdivision thereof.

     "Primary Assets" means the Private  Securities and/or Loans, as the case
may be, that are included in the Trust Fund for such Series.  A Primary Asset
refers to a specific Private Security or Loan, as the case may be.

     "Principal Balance" means, with respect to  a Primary Asset and as of  a
Due Date, the original principal amount of the Primary Asset, plus the amount
of any  Deferred  Interest added  to such  principal amount,  reduced by  all
payments, both scheduled  or otherwise, received on such  Primary Asset prior
to such Due Date and applied to principal in accordance with the terms of the
Primary Asset.

     "Principal Only Securities" means a Class of  Securities entitled solely
or primarily  to distributions of  principal and  identified as  such in  the
Prospectus Supplement.

     "Private Security"  means  a participation  or pass-through  certificate
representing   a  fractional,  undivided  interest  in  Underlying  Loans  or
collateralized obligations secured by Underlying Loans.

     "Property"  means either  a  Home Improvement  or  a Mortgaged  Property
securing a Loan, as the context requires.

     "Regular Interest" means a regular interest in a REMIC.

     "REMIC Administrator" means the Person, if any, specified in the related
Prospectus Supplement  for a Series  for which a  REMIC election is  made, to
serve as administrator of the Series.

     "REO  Property"  means real  property  that  secured a  defaulted  Loan,
beneficial ownership  of which  has been acquired  upon foreclosure,  deed in
lieu of foreclosure, repossession or otherwise.

     "Residual Interest" means a residual interest in a REMIC.

     "Retained Interest" means,  with respect to a Primary  Asset, the amount
or  percentage specified  in the  related Prospectus  Supplement that  is not
included in the Trust Fund for the related Series.

     "Scheduled  Payments"  means  the scheduled  payments  of  principal and
interest to be made by the borrower on a Primary Asset.

     "Senior Securities" means a Class of Securities as to which the Holders'
rights to receive  distributions of principal and interest are  senior to the
rights  of  Subordinated Securityholders,  to  the  extent  specified in  the
related Prospectus Supplement.

     "Series" means  a separate  series of Securities  sold pursuant  to this
Prospectus and the related Prospectus Supplement.

     "Servicer" means, with respect to a Series relating to Loans, the Person
if any, designated in the related Prospectus Supplement to service  Loans for
that Series, or the successors or assigns of such Person.

     "Single Family Property"  means property securing  a Loan consisting  of
one-  to  four-family  attached or  detached  residential  housing, including
Cooperative Dwellings.

     "Stripped   Securities"  means   Pass-Through  Securities   representing
interests in Primary  Assets with respect  to which all or  a portion of  the
principal payments have been separated from all  or a portion of the interest
payments.

     "Subordinated Securityholder" means a Holder of a Subordinated Security.

     "Subordinated Securities"  means a Class  of Securities as to  which the
rights of Holders to receive distributions of  principal, interest or both is
subordinated  to the  rights  of Holders  of  Senior Securities,  and may  be
allocated  losses and  shortfalls prior  to the  allocation thereof  to other
Classes of Securities, to the extent and under the circumstances specified in
the related Prospectus Supplement.

     "Trustee"  means the  trustee under  the applicable  Agreement,  and its
successors.

     "Trust  Fund" means, with respect to any Series of Securities, the trust
holding all money,  instruments, securities and other property, including all
proceeds thereof,  held, with respect  to a  Series of Certificates,  for the
benefit  of  the Holders  by  the  Trustee under  the  Pooling  and Servicing
Agreement or Trust Agreement  or, with respect to a Series  of Notes, pledged
to  the Indenture  Trustee as  security  for such  Notes, including,  without
limitation, the Primary  Assets (except any Retained  Interests), all amounts
in   the  Distribution  Account(s),  Collection  Account  or  Reserve  Funds,
distributions on the Primary Assets (net of servicing fees), and reinvestment
earnings on such net distributions and any Enhancement and all other property
and  interest  held by  or pledged  to  the Trustee  pursuant to  the related
Agreement for such Series.

     "Variable Interest Security" means a Security on which interest  accrues
at a  rate  that is  adjusted, based  upon a  predetermined  index, at  fixed
periodic intervals, all as set forth in the related Prospectus Supplement.

     "Zero Coupon Security" means a  Security entitled to receive payments of
principal only.











                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The following table sets forth the  estimated expenses to be incurred in
connection  with  the offering  of  the Securities,  other  than underwriting
discounts and commissions:



</TABLE>
<TABLE>
<CAPTION>

    <S>                                                                                                             <C>   
 
     SEC Registration Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $295.00
     Trustee's Fees and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
     Printing and Engraving . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
     Legal Fees and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
     Blue Sky Fees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
     Accounting Fees and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
     Rating Agency Fees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
     Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

     Total  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $     

</TABLE>

     All amounts, except the SEC Registration Fee, are estimates of  expenses
     incurred or to be incurred.
     To be completed by amendment.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Article  TWELFTH  of  the Certificate  of  Incorporation  of the  Issuer
provides for the indemnification of  any person who is  or was an officer  or
director of  the Issuer  with respect  to actions  taken or  omitted by  such
person in any capacity  in which such person serves or  served the Issuer, to
the full  extent  authorized or  permitted  by Section  145 of  the  Delaware
General Corporation Law.


ITEM 16.  EXHIBITS.

     (a)  FINANCIAL STATEMENTS:

          NONE.

     (b)  EXHIBITS:

           1.1 --Form of Underwriting Agreement.
           4.1 --Form of Indenture.
           4.2 --Form of Pooling and Servicing Agreement.
           4.3 --Form of Purchase Agreement.
           4.4 --Form of Trust Agreement.
           5.1 --Opinion of Brown & Wood LLP with respect to
                      the securities being registered.
           8.1 --Opinion of Brown & Wood LLP with respect to
                      tax matters (included as part of Exhibit
                      5.1).
          10.1 --Form of Sale and Servicing Agreement.
          23.1 --Consent of Brown & Wood LLP (included as
                      part of Exhibit 5.1).
          24.1 --Powers of Attorney of Directors and
                      Officers of Issuer (included on signature
                      page).
          25.1 --Statement of Eligibility and Qualification of Trustee.
     To be filed by amendment.


ITEM 17.  UNDERTAKINGS.

          The undersigned registrant hereby undertakes:

(1)  To file,  during any period in which  offers or sales are being  made, a
post-effective amendment to this Registration Statement;

          (i)  To  include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

          (ii)   To reflect in  the Prospectus  any facts  or events  arising
after the effective date  of the registration  statement (or the most  recent
post-effective  amendment thereof) which,  individually or in  the aggregate,
represent  a  fundamental  change  in  the   information  set  forth  in  the
registration statement; and

          (iii)  To include any material information with respect to the plan
of distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement;

(2)  That, for the purpose of determining any liability under  the Securities
Act of  1933, each such post-effective amendment shall  be deemed to be a new
registration statement  relating to the  securities offered therein,  and the
offering of  such securities at that  time shall be deemed to  be the initial
bona fide offering thereof.

(3)   To remove from registration by means  of a post-effective amendment any
of the securities being  registered which remain unsold at the termination of
the offering.

     The  undersigned  registrant  hereby undertakes  that,  for  purposes of
determining  any liability under the  Securities Act of  1933, each filing of
the registrant's annual  report pursuant to Section 13(a) or Section 15(d) of
the Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee  benefit plan's  annual  report  pursuant to  Section  15(d) of  the
Securities Exchange  Act of 1934)  that is incorporated  by reference  in the
registration statement shall be deemed 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.

     Insofar  as indemnification for liabilities arising under the Securities
Act of  1933 may be permitted to  directors, officers and controlling persons
of the  registrant pursuant  to the foregoing  provisions, or  otherwise, the
registrant  has  been advised  that  in  the opinion  of  the Securities  and
Exchange   Commission  such  indemnification  is  against  public  policy  as
expressed in the Act and  is, therefore, unenforceable.  In the  event that a
claim for indemnification against such liabilities (other than the payment by
the  registrant  of  expenses incurred  or  paid by  a  director,  officer or
controlling person of the registrant in the successful defense of any action,
suit  or proceeding)  is asserted  by such  director, officer  or controlling
person  in connection with  the securities  being registered,  the registrant
will,  unless in the  opinion of its  counsel the matter  has been settled by
controlling precedent,  submit to  a court  of  appropriate jurisdiction  the
question  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.

     For purposes  of determining any  liability under the Securities  Act of
1933, the information  omitted from the form  of prospectus filed as  part of
this registration statement in reliance on Rule 430A and contained in  a form
of prospectus filed  by the registrant pursuant  to Rule 424(b)(1) or  (4) or
497(h) under  the Securities Act  of 1933  shall be  deemed to  part of  this
registration statement as of the time it was declared effective.

     For the purpose of determining any liability under the Securities Act of
1933, 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.

                                  SIGNATURES

     Pursuant to the requirements  of the Securities Act of 1933, as amended,
the Registrant  certifies that it has  reasonable grounds to believe  that it
meets all of the requirements for filing on Form S-3 and has duly caused this
Registration  Statement  to be  signed  on  its  behalf by  the  undersigned,
thereunto duly authorized, in the City of New York, State of New York, on the
26th day of March, 1998.

                                   BEAR STEARNS ASSET BACKED 
                                     SECURITIES, INC.


                                   By:   /s/Patricia A. Jehle              
                                        -----------------------------------
                 
- -----------------


                                   Patricia A. Jehle
                                   President

                              POWER OF ATTORNEY

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

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


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

 /s/Patricia A. Jehle              President, Chief    March 26, 1998
- ------------------------------
       Patricia A. Jehle        Executive Officer and
       Director (Principal 
       Executive Officer)

 /s/William J. Montgoris           Executive Vice President March 26, 1998
- ------------------------------
  William J. Montgoris     and Treasurer (Principal
       Financial and Accounting
       Officer) 
       
 /s/Warren J. Spector              Director       March 26, 1998
- ------------------------------
    Warren J. Spector      


 /s/Juliana C. Johnson             Director  March 26, 1998
- ------------------------------


     Juliana C. Johnson













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