PROSPECTUS SUPPLEMENT
(To Prospectus dated May 21, 1997)                          5/21/97 5:00 p.m.


                                 (MEGO LOGO)



                                 $58,794,841
                  MEGO MORTGAGE HOME LOAN OWNER TRUST 1997-2
           $15,950,000 CLASS A-1 6.87% HOME LOAN ASSET-BACKED NOTES
          $ 8,100,000  CLASS A-2 6.88% HOME LOAN ASSET-BACKED NOTES
          $ 6,750,000  CLASS A-3 7.00% HOME LOAN ASSET-BACKED NOTES
           $13,600,000 CLASS A-4 7.17% HOME LOAN ASSET-BACKED NOTES
           $14,394,841 CLASS A-5 7.63% HOME LOAN ASSET-BACKED NOTES

                      FINANCIAL ASSET SECURITIES CORP.,
                                 as Depositor

                          MEGO MORTGAGE CORPORATION,
                            as Seller and Servicer

                 HOME LOAN ASSET-BACKED NOTES, SERIES 1997-2
 DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN JUNE 1997

     The Mego Mortgage  Home Loan  Owner Trust 1997-2  (the "Trust")  will be
formed pursuant to  a trust  agreement dated as  of May  1, 1997 (the  "Trust
Agreement")  among  the parties  specified  herein.    The Trust  will  issue
$58,794,841  aggregate  principal  amount of  Home  Loan  Asset-Backed Notes,
Series 1997-2  (the "Notes") pursuant to an indenture dated as of May 1, 1997
(the "Indenture")  between the Trust  and First  Trust of New  York, National
Association,  as  indenture   trustee  (in  such  capacity,   the  "Indenture
Trustee").  The Trust will also  issue a class of residual certificates  (the
"Residual   Certificates").    The   Notes  and  the   Residual  Certificates
collectively are referred to herein as the  "Securities".  Only the Notes are
offered hereby.

     Financial  Asset  Securities  Corp.  (the "Depositor")  has  caused MBIA
Insurance  Corporation (the "Securities  Insurer") to issue  an unconditional
securities  guaranty insurance policy (the "Securities Insurance Policy") for
the  benefit of holders of the Notes  (the "Insured Securities") as described
herein.

                                 (MBIA LOGO)

     The Trust  will consist primarily of a  pool of home loans  (the "Pool")
consisting   of   fixed-rate  residential   home   improvement  loans,   debt
consolidation  loans and retail installment sale contracts (collectively, the
"Loans"), that are either
                                                       continued on next page
     FOR A DISCUSSION  OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT  IN THE
NOTES, SEE THE INFORMATION HEREIN UNDER "RISK FACTORS" BEGINNING ON PAGE S-12
AND IN THE PROSPECTUS ON PAGE 11.

     THE NOTES REPRESENT OBLIGATIONS OF THE TRUST  ONLY AND DO NOT  REPRESENT
INTERESTS IN OR OBLIGATIONS  OF THE DEPOSITOR, THE SELLER,  THE SERVICER, THE
MASTER SERVICER,  THE OWNER  TRUSTEE, THE  INDENTURE TRUSTEE,  THE SECURITIES
INSURER, THE  CLAIMS ADMINISTRATOR, THE  CONTRACT OF INSURANCE HOLDER  OR ANY
AFFILIATE OF ANY  OF THE  FOREGOING, EXCEPT  TO THE  EXTENT PROVIDED  HEREIN.
NEITHER THE LOANS NOR THE NOTES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
AGENCY OTHER THAN TO THE EXTENT OF THE FHA INSURANCE DESCRIBED HEREIN.

     THE NOTES 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.  ANY  REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

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

May 21, 1997

unsecured or secured by first-  and junior-lien mortgages, deeds of trust  or
other  similar security  instruments (the  "Mortgages")  as described  herein
under "The Pool".   The Loans  will be  acquired by the  Depositor from  Mego
Mortgage Corporation (in such capacity, the "Seller") pursuant to a home loan
purchase  agreement  dated  as  of  May 1,  1997  (the  "Home  Loan  Purchase
Agreement"), whereupon the Loans will be  sold by the Depositor to the  Trust
and  serviced pursuant to a sale  and servicing agreement dated  as of May 1,
1997 (the "Sale and Servicing Agreement") among the parties specified herein.
The assets  of the  Trust will  include the Loans,  the Securities  Insurance
Policy and certain  other property.   See "The Trust" herein.   As of  May 1,
1997  (the "Cut-Off  Date"), Loans  representing approximately  95.7%  of the
Original  Pool Principal  Balance (as  defined herein)  will be  Conventional
Loans  (as   defined  herein),   with  the   remaining  Loans   (representing
approximately 4.3% of  the Original Pool  Principal Balance) being  partially
insured  by the  Federal Housing  Administration  (the "FHA")  of the  United
States Department of  Housing and Urban Development ("HUD") under  Title I of
the National Housing  Act of 1934,  as amended (the "FHA  Loans").  See  "The
Title  I  Loan  Program  and  the  Contract  of  Insurance--The  Contract  of
Insurance" herein.

     Distributions on the Notes  will be made to the holders of  the Notes on
the 25th day  of each month or, if  such day is not a  business day, the next
succeeding business  day (each,  a  "Distribution Date"),  beginning in  June
1997.  The Notes will be  secured by the assets of the Trust  pursuant to the
Indenture.   Interest  on all  Classes  of Notes  will accrue  at  the above-
specified per  annum fixed  interest rates.   On each Distribution  Date, the
Noteholders will be  entitled to receive, from  and to the extent  that funds
are available therefor  in the Note Distribution Account,  distributions with
respect  to interest  and  principal  calculated as  described  herein.   See
"Description  of   the   Securities--Priority   of   Distributions"   herein.
Distributions on the Residual Certificates  will be subordinated in  priority
to payments due on the Notes as described herein.

     THE YIELDS TO MATURITY ON ANY NOTES MAY VARY FROM THE ANTICIPATED YIELDS
TO THE EXTENT  SUCH NOTES ARE PURCHASED  AT A DISCOUNT OR PREMIUM  AND TO THE
EXTENT THE RATE AND TIMING OF PAYMENTS THEREOF ARE SENSITIVE TO THE  RATE AND
TIMING   OF  PRINCIPAL  PAYMENTS   (INCLUDING  PREPAYMENTS)  OF   THE  LOANS.
NOTEHOLDERS  SHOULD  CONSIDER, IN  THE  CASE  OF  ANY  NOTES 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 NOTES 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.

     Greenwich  Capital Markets, Inc. (the  "Underwriter") intends  to make a
secondary  market in  the  Notes but  has no  obligation to  do so.  There is
currently no secondary  market for the  Notes and there  can be no  assurance
that  such a  market  will develop  or,  if  it does  develop,  that it  will
continue.  See "Risk Factors," herein.
                             ____________________

     The  Notes are  being offered by the  Underwriter from  time to  time in
negotiated transactions  or otherwise at  varying prices to be  determined at
the time of  sale. Proceeds to the Depositor are expected to be approximately
$58,305,617.43,  plus accrued  interest from  the  Cut-Off Date  to, but  not
including, the Closing  Date, before deducting  issuance expenses payable  by
the Depositor.


     The Notes  are offered by the Underwriter, subject to  prior sale, when,
as  and  if delivered  to  and accepted  by  the Underwriter  and  subject to
approval of certain legal matters by counsel. It is expected that delivery of
the Notes  will be made in book-entry form only through the facilities of The
Depository Trust Company (the "Depository") on or about May 28, 1997.

                             ____________________

     This Prospectus  Supplement does not contain complete  information about
the offering  of  the Notes.    Additional information  is contained  in  the
Prospectus  dated  May 21,  1997  (the "Prospectus")  which  accompanies this
Prospectus Supplement and  purchasers are urged to read  both this Prospectus
Supplement  and  the  Prospectus in  full.  Sales  of the  Notes  may  not be
consummated unless the purchaser has received both this Prospectus Supplement
and the Prospectus.

     Until  ninety days  after the  date of  this Prospectus  Supplement, all
dealers effecting transactions in the  Notes, whether or not participating in
this distribution, may be required to deliver a Prospectus Supplement and the
Prospectus. This is  in addition to  the obligation of  dealers to deliver  a
Prospectus Supplement and the Prospectus when acting as underwriters and with
respect to their unsold allotments or subscriptions.

     To the extent statements contained herein do not relate to historical or
current information, this  Prospectus Supplement may be deemed  to consist of
forward  looking  statements that  involve risks  and uncertainties  that may
adversely affect the distributions to be made on, or the yield of, the Notes,
which  risks  and  uncertainties  are  discussed  under  "Risk  Factors"  and
"Prepayment and Yield Considerations" herein.  As a consequence, no assurance
can be given as to the actual distributions on, or the yield of, any Class of
Notes.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are  incorporated herein by  reference all documents  filed by the
Depositor with the Commission pursuant  to Sections 13(a), 13(c), 14 or 15(d)
of the Securities Exchange Act of  1934, as amended, on or subsequent to  the
date of  this  Prospectus Supplement  and  prior to  the  termination of  the
offering  of the Notes.   The Depositor  will provide without  charge to each
person to  whom this Prospectus  Supplement and Prospectus are  delivered, on
request  of such person, a copy  of any or all  of the documents incorporated
herein  by reference other  than the exhibits to  such documents (unless such
exhibits  are  specifically  incorporated by  reference  in  such documents).
Request should be made to Paul D. Stevelman, Assistant Secretary of Financial
Asset   Securities  Corp.  in  writing  at  600  Steamboat  Road,  Greenwich,
Connecticut 06830.

                            AVAILABLE INFORMATION

     In  addition to the locations specified under "Available Information" in
the  accompanying Prospectus,  the Securities  and  Exchange Commission  (the
"Commission")  maintains a Web site at http://www.sec.gov containing reports,
proxy and information statements and other information regarding registrants,
including the Depositor, that file electronically with the Commission.

                                   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.

  Issuer  . . . . . . . . . . . . .       Mego Mortgage Home Loan Owner Trust
                                          1997-2   (the   "Trust"    or   the


                                          "Issuer"),   a   Delaware  business
                                          trust, established  pursuant  to  a
                                          trust agreement dated as of May  1,
                                          1997 (the "Trust Agreement"), among
                                          the  Depositor,  the   Seller,  the
                                          Owner  Trustee  and   the  Co-Owner
                                          Trustee.

  Depositor . . . . . . . . . . . . .     Financial  Asset  Securities  Corp.
                                          (the   "Depositor"),   a   Delaware
                                          corporation.   The Depositor  is an
                                          indirect  limited  purpose  finance
                                          subsidiary of  National Westminster
                                          Bank  Plc   and  an   affiliate  of
                                          Greenwich  Capital   Markets,  Inc.
                                          (the  "Underwriter").     See  "The
                                          Depositor" in  the  Prospectus  and
                                          "Method  of  Distribution"  herein.
                                          None  of  the  Depositor,  National
                                          Westminster  Bank  Plc  or  any  of
                                          their  affiliates   or  any   other
                                          person  or entity  (other  than the
                                          Securities Insurer  to  the  extent
                                          set  forth herein)  will  insure or
                                          guarantee or otherwise be obligated
                                          with respect to the Notes.

  Master Servicer . . . . . . . . . .     Norwest Bank  Minnesota, N.A.  (the
                                          "Master  Servicer"),   a   national
                                          banking   association    with   its
                                          executive  offices  at   Sixth  and
                                          Marquette,  Minneapolis,  Minnesota
                                          55479  and  its   master  servicing
                                          offices  located  at  11000  Broken
                                          Land  Parkway,  Columbia,  Maryland
                                          21044.

  The Seller, Servicer and Claims
   Administrator  . . . . . . . . . .     Mego Mortgage Corporation ("Mego").
                                          Pursuant  to a  home  loan purchase
                                          agreement (the "Home  Loan Purchase
                                          Agreement") dated as of May 1, 1997
                                          between  Mego  and  the  Depositor,
                                          Mego   (in   such   capacity,   the
                                          "Seller")  will sell  the  Loans to
                                          the  Depositor.     Pursuant  to  a
                                          servicing agreement (the "Servicing
                                          Agreement") dated as of May 1, 1997
                                          among   Mego,   the   Issuer,   the
                                          Indenture  Trustee,  the   Co-Owner
                                          Trustee, the Contract  of Insurance
                                          Holder  and  the  Master  Servicer,
                                          Mego   (in   such   capacity,   the
                                          "Servicer") will service  the Loans
                                          on behalf  of the  Master Servicer.
                                          Pursuant  to a  sale  and servicing
                                          agreement (the "Sale  and Servicing
                                          Agreement") dated as of May 1, 1997
                                          among  Mego,  the   Depositor,  the
                                          Master   Servicer,   the  Indenture
                                          Trustee, the Co-Owner  Trustee, the
                                          Contract of  Insurance  Holder  and
                                          the Trust,  Mego (in such capacity,
                                          the  "Claims   Administrator"),  on
                                          behalf of the Contract of Insurance
                                          Holder,   will   administer  claims
                                          filed   under   the   Contract   of
                                          Insurance (as defined herein).

  Indenture Trustee, Co-Owner Trustee     First Trust  of New  York, National
    and Contract of Insurance Holder      Association,  a  national   banking
                                          association, as  trustee under  the
                                          Indenture (in  such  capacity,  the
                                          "Indenture Trustee"),  as  co-owner
                                          trustee under  the Trust  Agreement
                                          (in such  capacity,  the  "Co-Owner
                                          Trustee"),  and   as  contract   of
                                          insurance holder under the Sale and
                                          Servicing   Agreement    (in   such
                                          capacity,    the    "Contract    of
                                          Insurance Holder").

  Owner Trustee . . . . . . . . . . .     Wilmington Trust Company,  as owner
                                          trustee under  the Trust  Agreement
                                          (the "Owner Trustee").

  Custodian . . . . . . . . . . . . .     First  Trust  National Association,
                                          as the custodian  (the "Custodian")
                                          under the Custodial Agreement dated
                                          as   of  May  1,  1997   among  the
                                          Depositor,    the    Issuer,    the
                                          Indenture  Trustee,  the  Custodian
                                          and Mego.

  Closing Date  . . . . . . . . . . .     On or about May 22, 1997.

  Cut-Off Date  . . . . . . . . . . .     May 1, 1997.

  Distribution Date . . . . . . . . .     The 25th  day of each month  or, if
                                          such  day is  not  a  business day,
                                          then the  next succeeding  business
                                          day, commencing in June 1997 (each,
                                          a "Distribution Date").

  Due Period  . . . . . . . . . . . .     With respect  to  any  Distribution
                                          Date,     the     calendar    month
                                          immediately      preceding     such
                                          Distribution  Date  (each,  a  "Due
                                          Period").

  Determination Date  . . . . . . . .     The fifth  business  day  preceding
                                          the   related   Distribution   Date
                                          (each, a "Determination Date").

  Record Date . . . . . . . . . . . .     For any Distribution Date, the last
                                          business   day    of   the    month
                                          immediately preceding the  month in
                                          which such Distribution Date occurs
                                          (each, a "Record Date").

  Securities Issued . . . . . . . . .     The Home  Loan Asset-Backed  Notes,
                                          Series 1997-2,  which will  consist
                                          of the Class A-1, Class A-2,  Class
                                          A-3, Class A-4  and Class A-5 Notes
                                          (collectively, the  "Notes"),  will
                                          constitute       the       "Insured
                                          Securities".   Also being issued by
                                          the   Trust   are   the   "Residual
                                          Certificates"          representing
                                          undivided    beneficial   ownership
                                          interests in the  Trust.   Only the
                                          Notes are offered hereby.


                                          Each  Class  of  Notes  will accrue
                                          interest  at  the   applicable  per
                                          annum  rate set forth on  the cover
                                          hereof  (each  such  rate,  a "Note
                                          Interest Rate"),  payable  monthly,
                                          and  will   receive   payments   of
                                          principal to  the  extent  provided
                                          below.      The   aggregate   Class
                                          Principal  Balance  of   the  Notes
                                          initially  will  equal $58,794,841,
                                          which  represents  92.65%   of  the
                                          Original Pool Principal Balance (as
                                          defined  below).     The  principal
                                          amount  of   each  Class  of  Notes
                                          (each, a "Class Principal Balance")
                                          on  any   date  is   equal  to  the
                                          applicable Class Principal  Balance
                                          set forth on the cover hereof as of
                                          the   Closing   Date    minus   the
                                          aggregate   of   amounts   actually
                                          distributed  as  principal  to  the
                                          holders  of  such  Class.    On any
                                          date, the "Aggregate Note Principal
                                          Balance"  is the  aggregate  of the
                                          Class  Principal  Balances  of  all
                                          Classes of Notes on such date.

                                          Payments  with   respect   to   the
                                          Residual   Certificates   will   be
                                          subordinate in  right of payment to
                                          the   Notes   and   will   not   be
                                          guaranteed  or   insured   by   the
                                          Securities Insurance  Policy.   The
                                          Residual   Certificates   are   not
                                          offered hereby.


  Final Maturity Date . . . . . . . .     The outstanding principal amount of
                                          each Class of Notes, to the  extent
                                          not  previously   paid,   will   be
                                          payable in  full on  May  25,  2023
                                          (the   "Final    Maturity   Date").
                                          However, it is anticipated that the
                                          actual final Distribution  Date for
                                          each  Class  of  Notes  will  occur
                                          earlier,     and      may     occur
                                          significantly  earlier,  than   the
                                          Final Maturity Date.

  Form and Registration of the
    Notes   . . . . . . . . . . . . .     The Notes  will initially be issued
                                          only in  book-entry  form.  Persons
                                          acquiring    beneficial   ownership
                                          interests     in      the     Notes
                                          ("Noteholders")   will   hold  such
                                          Notes   through   the    book-entry
                                          facilities of The  Depository Trust
                                          Company ("DTC").   Transfers within
                                          DTC will be made in accordance with
                                          the  usual   rules  and   operating
                                          procedures of DTC.  So long as each
                                          Class  of  Notes  is  in book-entry
                                          form, each such Class of Notes will
                                          be   evidenced  by   one   or  more
                                          certificates registered in the name
                                          of   the  nominee  of  DTC.     The
                                          interests of such  Noteholders will
                                          be represented  by book-entries  on
                                          the    records    of     DTC    and
                                          participating members thereof.   No
                                          Noteholder  will  be   entitled  to
                                          receive  a  definitive  certificate
                                          representing      such     person's
                                          interest, except  in the event that
                                          Definitive  Securities  are  issued
                                          under  the   limited  circumstances
                                          described herein.   All  references
                                          in this  Prospectus  Supplement  to
                                          any  Class  of  Notes  reflect  the
                                          rights of  the Noteholders  of such
                                          Class only  as such  rights may  be
                                          exercised  through   DTC  and   its
                                          participating members  so  long  as
                                          such Class of Notes is held by DTC.
                                          See "Description of the Securities-
                                          -General"   herein   and   in   the
                                          Prospectus and "Description  of the
                                          Securities--Book-Entry Registration
                                          of Securities"  in the  Prospectus.
                                          The Noteholders' interests  in each
                                          Class of Notes will be held only in
                                          minimum denominations of $1,000 and
                                          integral multiples  of $1 in excess
                                          thereof.

  Assets of the Trust . . . . . . . .     On the Closing Date, the Trust will
                                          purchase   fixed-rate   residential
                                          home   improvement   loans,    debt
                                          consolidation   loans   and  retail
                                          installment      sale     contracts
                                          (collectively, the "Loans")  having
                                          an aggregate  principal balance  as
                                          of the  opening of  business on the
                                          Cut-Off   Date   of   approximately
                                          $63,459,084  (the   "Original  Pool
                                          Principal Balance") pursuant to the
                                          Sale and Servicing Agreement.

                                          The assets  of the  Trust primarily
                                          will include the Loans.  The assets
                                          of the Trust will also include  (i)
                                          payments of principal in respect of
                                          the Loans received on  or after the
                                          Cut-Off  Date   and   payments   of
                                          interest  in respect  of  the Loans
                                          due on or  after the  Cut-Off Date;
                                          (ii)  amounts  on  deposit  in  the
                                          Collection       Account,      Note
                                          Distribution       Account      and
                                          Certificate   Distribution  Account
                                          (each  as  defined  herein);  (iii)
                                          certain    other    ancillary    or
                                          incidental   funds,    rights   and
                                          properties    related     to    the
                                          foregoing; (iv)  the rights  to the
                                          FHA Insurance Reserves attributable
                                          to the  FHA Loans  (both as defined
                                          below); and  (v) the  assignment of
                                          all rights  of the  Depositor under
                                          the Home  Loan Purchase  Agreement.
                                          See  "The  Trust--General"  herein.
                                          The Trust  will include  the unpaid
                                          principal balance  of each  Loan as
                                          of the opening  of business  on the
                                          Cut-Off Date (each, a "Cut-Off Date
                                          Principal    Balance").         The
                                          "Principal Balance"  of any Loan on
                                          any  day  is equal  to its  Cut-Off
                                          Date Principal  Balance, minus  all
                                          principal    reductions    credited
                                          against the  Principal  Balance  of
                                          such Loan  on or  after the Cut-Off
                                          Date; provided that  the "Principal
                                          Balance" of  any Defaulted Loan (as
                                          defined herein)  shall be deemed to
                                          be zero  as of the last day  of the
                                          Due  Period   in  which  such  Loan
                                          became  a  Defaulted  Loan.    With
                                          respect  to  any  date,  the  "Pool
                                          Principal Balance" will be equal to
                                          the  aggregate  of   the  Principal
                                          Balances of  the Loans  as of  such
                                          date.

  The Loans . . . . . . . . . . . . .     As  of   the  Cut-Off  Date,  Loans
                                          representing approximately 95.7% of
                                          the Original Pool Principal Balance
                                          consist  of  closed-end  fixed-rate
                                          home   improvement    loans,   debt
                                          consolidation   loans   and  retail
                                          installment     sales     contracts
                                          (collectively,   the  "Conventional
                                          Loans")   secured    generally   by
                                          junior-lien  mortgages,  deeds   of
                                          trust   and   security   deeds   on
                                          residential  properties  (which are
                                          primarily  condominiums, townhouses
                                          and     one-     to     four-family
                                          residences).      The   residential
                                          properties       securing       the
                                          Conventional  Loans,  together with
                                          residential properties securing the
                                          Secured FHA  Loans, are referred to
                                          herein     as     the    "Mortgaged
                                          Properties".        A   substantial
                                          majority of the  Conventional Loans
                                          are debt  consolidation loans.   In
                                          addition, as  of the  Cut-Off Date,
                                          Loans   representing  approximately
                                          4.3% of the Original Pool Principal
                                          Balance  consist   of  either   (i)
                                          closed-end      fixed-rate     home
                                          improvement   loans    and   retail
                                          installment sale  contracts secured
                                          by    first-    and     junior-lien
                                          mortgages,  deeds   of  trust   and
                                          security   deeds   on   residential
                                          properties   (including  investment
                                          properties) that will  be partially
                                          insured  by  the   Federal  Housing
                                          Administration   ("FHA")   of   the
                                          United States Department of Housing
                                          and Urban Development ("HUD") under
                                          Title I of the National Housing Act
                                          of 1934,  as amended  (the "Secured
                                          FHA  Loans")  or   (ii)  closed-end
                                          fixed-rate home  improvement  loans
                                          and    retail    installment   sale
                                          contracts   which   are   partially
                                          insured  by   the  FHA   under  the
                                          Title I  Program   but  which   are
                                          unsecured  general  obligations  of
                                          the    related    borrowers    (the
                                          "Unsecured FHA Loans", and together
                                          with  the  Secured  FHA  Loans, the
                                          "FHA Loans").   The Loans  will not
                                          be  insured  by   primary  mortgage
                                          insurance  policies  or   any  pool
                                          insurance  policy.    In  addition,
                                          with  respect  to  the  Secured FHA
                                          Loans, the Master Servicer will not
                                          require  hazard  insurance   to  be
                                          maintained on the related Mortgaged
                                          Properties.   Moreover,  the  Loans
                                          will  not   be  guaranteed  by  the
                                          Seller,  the  Depositor  or  any of
                                          their     respective    affiliates.
                                          Substantially all of the Loans will
                                          be either  unsecured or  secured by
                                          liens on  Mortgaged  Properties  in
                                          which the  borrowers have little or
                                          no  equity   (i.e.,   the   related
                                          combined    loan-to-value    ratios
                                          exceed   100%)  at   the   time  of
                                          origination  of  such  Loans.   See
                                          "Risk  Factors--Additional  Factors
                                          Affecting            Delinquencies,
                                          Foreclosures and  Losses on  Loans"
                                          and  "The  Pool"  herein  and  "The
                                          Trust  Fund--The   Loans"  in   the
                                          Prospectus.

                                          The  Servicer may,  at  its option,
                                          either (a) repurchase any Defaulted
                                          Loan   or  (b)   remove   any  such
                                          Defaulted  Loan  and  substitute  a
                                          Qualified Substitute Loan (up to an
                                          aggregate principal amount of Loans
                                          representing 10%  of  the  Original
                                          Pool Principal  Balance).   As used
                                          herein, the  term "Defaulted  Loan"
                                          means  any  Loan  with  respect  to
                                          which (i)  the  Mortgaged  Property
                                          has been repossessed and sold, (ii)
                                          any portion  of a scheduled monthly
                                          payment of  principal and  interest
                                          is in excess  of 180 days past  due
                                          or (iii) a claim  has been paid  or
                                          finally rejected  pursuant  to  the
                                          Contract of Insurance.

                                          The Seller will be obligated either
                                          to repurchase any  Loan as to which
                                          a representation  or  warranty  has
                                          been breached, which breach remains
                                          uncured for a period of 60 days and
                                          has a  materially adverse effect on
                                          the interests of the Noteholders or
                                          the Securities Insurer in such Loan
                                          (each, a  "Defective Loan"),  or to
                                          remove  such  Defective   Loan  and
                                          substitute  a  Qualified Substitute
                                          Loan.  As used herein, a "Qualified
                                          Substitute Loan"  is a  Loan having
                                          characteristics generally  the same
                                          as or  substantially similar to the
                                          characteristics of  the Loan  which
                                          it replaces.   Any  repurchase of a
                                          Defective  Loan will  result  in an
                                          accelerated payment of principal on
                                          the   Notes.     See   "The  Pool--
                                          Repurchase   or   Substitution   of
                                          Loans" herein.

  Priority of Distributions . . . . .     On    each    Distribution    Date,
                                          distributions  on   the  Securities
                                          will be made in accordance with the
                                          priorities described below.

   Interest . . . . . . . . . . . . .     On each  Distribution Date,  to the
                                          extent of funds  available therefor
                                          in accordance  with the  priorities
                                          described herein, interest  will be
                                          distributed with  respect  to  each
                                          Class  of Notes in an  amount equal
                                          to  the   related  Class   Interest
                                          Distributable    Amount    (defined
                                          herein) for such Distribution Date.
                                          As to any Distribution Date and any
                                          Class of Notes, the "Class Interest
                                          Distributable Amount"  is equal  to
                                          the sum of (a) the interest accrued
                                          during the  related Due  Period (as
                                          defined herein)  at the  applicable
                                          Note Interest  Rate on  the related
                                          Class Principal Balance (the "Class
                                          Monthly    Interest   Distributable
                                          Amount") and  (b) any related Class
                                          Interest Carry-Forward  Amount  (as
                                          defined   below).      As   to  any
                                          Distribution Date  and any Class of
                                          Notes, the  "Class Interest  Carry-
                                          Forward  Amount"  is  equal  to the
                                          excess  of  (A)   the  sum  of  the
                                          related  Class   Monthly   Interest
                                          Distributable   Amount    for   the
                                          preceding Distribution Date and any
                                          related   Class   Interest   Carry-
                                          Forward Amount  on  such  preceding
                                          Distribution  Date,  over  (B)  the
                                          amount  that  is  actually  paid as
                                          interest to the Noteholders of such
                                          Class     on     such     preceding
                                          Distribution Date, plus interest on
                                          such excess to the extent permitted
                                          by  law   at  the  applicable  Note
                                          Interest Rate.

                                          The interest  entitlement  of  each
                                          Class of Notes  will be  reduced on
                                          each  Distribution  Date   by  such
                                          Class's   pro    rata   share    of
                                          Prepayment Interest Shortfalls  (to
                                          the extent not covered by reduction
                                          of  the  Servicing  Fee)  and Civil
                                          Relief  Act  Interest   Shortfalls.
                                          See, "Description  of the  Transfer
                                          and Servicing Agreements--Servicing
                                          Compensation   and    Payment    of
                                          Expenses"   and   "Risk   Factors--


                                          Additional     Factors    affecting
                                          Delinquencies,   Foreclosures   and
                                          Losses on  Loans--Civil Relief  Act
                                          Shortfalls" herein.

                                          The Master  Servicer is required to
                                          deposit in  the  Note  Distribution
                                          Account  with   respect   to   each
                                          Distribution Date, an  amount equal
                                          to  the  scheduled  installment  of
                                          interest  due on  each  Loan (other
                                          than a  Defaulted Loan)  during the
                                          related Due Period but not received
                                          as  of  the  related  Determination
                                          Date, net  of the related Servicing
                                          Fee (each, an  "Interest Advance").
                                          The Master Servicer is not required
                                          to make  any Interest  Advance that
                                          it     determines      would     be
                                          nonrecoverable.  Interest  Advances
                                          are  reimbursable  to   the  Master
                                          Servicer    subject    to   certain
                                          conditions  and  restrictions,  and
                                          are intended  to provide  liquidity
                                          for the  required distributions  of
                                          interest on the Notes.


   Principal  . . . . . . . . . . . .     On each  Distribution Date,  to the
                                          extent of funds  available therefor
                                          and   in   accordance    with   the
                                          priorities  described  herein,  the
                                          Noteholders'              Principal
                                          Distributable   Amount    and   the
                                          Distributable Excess  Spread  (each
                                          as defined  herein) generally  will
                                          be distributed sequentially  to the
                                          holders of the Class  A-1, Class A-
                                          2,  Class A-3, Class A-4  and Class
                                          A-5 Notes, in that order, until the
                                          respective Class Principal Balances
                                          thereof are reduced to zero.

Credit Enhancement
    General . . . . . . . . . . . . .     Credit enhancement with  respect to
                                          the  Insured  Securities   will  be
                                          provided    by    the    Securities
                                          Insurance   Policy    (as   defined
                                          below).     As  further   described
                                          herein,  credit   enhancement  with
                                          respect to the  Insured Securities,
                                          in addition to that provided by the
                                          Securities  Insurance  Policy, will
                                          be   provided   by   (i)   the  FHA
                                          Insurance to  the extent  described
                                          herein, (ii)  the subordination  in
                                          priority of  payments in respect of
                                          the   Residual   Certificates    to
                                          payments  in respect  of  the Notes
                                          and (iii) the overcollateralization
                                          feature described herein.  See "The
                                          Title  I   Loan  Program   and  the
                                          Contract of Insurance" herein.

    Securities Insurance Policy . . .     The   Depositor   will   obtain   a
                                          securities    guaranty    insurance
                                          policy in the name of the Indenture
                                          Trustee and  the  Co-Owner  Trustee
                                          for the  benefit of  the holders of
                                          the   Insured    Securities    (the
                                          "Securities Insurance Policy") from
                                          the Securities  Insurer.   Pursuant
                                          to the Securities Insurance Policy,
                                          the    Securities    Insurer   will
                                          irrevocably   and   unconditionally
                                          guaranty    payment     on     each
                                          Distribution Date to  the Indenture
                                          Trustee,  for  the  benefit  of the
                                          Noteholders,  of  the  Noteholders'
                                          Interest  Distributable  Amount and
                                          the related Noteholders' Guaranteed
                                          Principal Distribution Amount.  The
                                          Securities   Insurer's  obligations
                                          under   the   Securities  Insurance
                                          Policy  will be  discharged  to the
                                          extent   funds    equal   to    the
                                          applicable  Insured   Payments  are
                                          received by  the Indenture  Trustee
                                          whether  or   not  such  funds  are
                                          properly applied  by the  Indenture
                                          Trustee.     See  "Description   of
                                          Credit  Enhancement--The Securities
                                          Insurance  Policy"  herein.     The
                                          Securities Insurance Policy  is not
                                          cancelable  for  any  reason.   The
                                          Securities  Insurance  Policy  does
                                          not guarantee any specified rate of
                                          prepayments, nor  does  it  provide
                                          funds for  any early  redemption of
                                          any  of   the   Notes.      For   a
                                          description   of   the   Securities
                                          Insurer, See "Description of Credit
                                          Enhancement--The         Securities
                                          Insurer" herein.

    Subordination . . . . . . . . . .     The rights  of the  holders of  the
                                          Residual  Certificates  to  receive
                                          distributions      from     amounts
                                          available   in   the    Certificate
                                          Distribution   Account    on   each
                                          Distribution    Date     will    be
                                          subordinate  in  priority   to  the
                                          rights of the holders of the  Notes
                                          to  receive  payments   in  respect
                                          thereof as  described herein.  Such
                                          subordination in  priority  of  the
                                          Residual Certificates to  the Notes
                                          is   intended   to    enhance   the
                                          likelihood of  regular  receipt  by
                                          the  holders of  the  Notes  of the
                                          full   amount   of   interest   and
                                          principal distributions due to such
                                          holders and  to afford such holders
                                          protection against  losses  on  the
                                          Loans.   See "Description of Credit
                                          Enhancement--Subordination      and
                                          Allocation of Losses" herein.

    Overcollateralization . . . . . .     The credit enhancement available to
                                          the Notes  includes (i) the initial
                                          Overcollateralization   Amount  (as
                                          defined herein)  (which is equal to
                                          $4,664,242.77  or   7.35%  of   the
                                          Original  Pool  Principal  Balance)
                                          and  (ii) a  feature  providing for
                                          limited acceleration  of  principal
                                          distributions on  the Notes  in the
                                          early  months  of  the  transaction
                                          that   is   intended    to   create
                                          additional   overcollateralization.
                                          This   acceleration   of  principal
                                          distributions  on   the  Notes   is
                                          achieved    by    application    of
                                          Distributable  Excess   Spread  (as
                                          defined herein) as principal on the
                                          Notes.      Once   the   level   of
                                          overcollateralization  specified in
                                          the Sale and Servicing Agreement is
                                          reached,   and   subject   to   the
                                          provisions  described  herein under
                                          "Description  of  the  Securities--
                                          Overcollateralization  Provisions",
                                          the   acceleration   feature   will
                                          cease, unless necessary to maintain
                                          the      required      level     of
                                          overcollateralization.

                                          The Sale  and  Servicing  Agreement
                                          provides that,  subject to  certain
                                          trigger tests,  the required  level
                                          of     overcollateralization    may
                                          increase or decrease over time.  An
                                          increase   would   result    in   a
                                          temporary  period   of  accelerated
                                          amortization  of   the   Notes   to
                                          increase  the   actual   level   of
                                          overcollateralization     to    its
                                          required level;  a  decrease  would
                                          generally  result  in  a  temporary
                                          period of  decelerated amortization
                                          to  reduce   the  actual  level  of
                                          overcollateralization     to    its
                                          required level.   See  "Description
                                          of   the   Securities--Priority  of
                                          Distributions" herein.

   The Insurer  . . . . . . . . . . .     MBIA  Insurance   Corporation  (the
                                          "Securities  Insurer"),   a   stock
                                          insurance  company  organized under
                                          the  laws of the State of New York.
                                          See    "Description    of    Credit
                                          Enhancement--The         Securities
                                          Insurer" herein.

  Servicing . . . . . . . . . . . . .     The Master Servicer  is responsible
                                          for servicing, managing  and making
                                          collections  on  the  Loans.    All
                                          collections in respect of the Loans
                                          will   be   deposited    into   the
                                          Collection  Account  or   the  Note
                                          Distribution  Account  as described
                                          herein.   Not later  than the fifth
                                          business   day   prior    to   each
                                          Distribution        Date       (the
                                          "Determination      Date"),     the
                                          Indenture  Trustee  will  calculate
                                          the   amounts   to   be   paid,  as
                                          described herein, to the holders of
                                          the         Securities         (the
                                          "Securityholders")      on     such
                                          Distribution     Date.          See
                                          "Description  of  the  Securities--
                                          Distributions  on the  Notes."   On
                                          each Distribution Date,  the Master
                                          Servicer  will  receive  a  monthly
                                          master  servicing   fee   (each   a
                                          "Master  Servicing  Fee")   in  the
                                          amount  of  0.08%  per  annum  (the
                                          "Master Servicing Fee Rate") on the
                                          Pool  Principal Balance  as  of the
                                          first  day   of   the   immediately
                                          preceding Due Period.

                                          The Servicer will service the Loans
                                          on  behalf of  the  Master Servicer
                                          pursuant  to   the  terms   of  the
                                          Servicing  Agreement.     On   each
                                          Distribution  Date,   the  Servicer
                                          will receive  a  monthly  servicing
                                          fee  (the  "Servicing  Fee")  in an
                                          amount  equal  to  1.00%  per annum
                                          (the "Servicing  Fee Rate")  on the
                                          Pool  Principal Balance  as  of the
                                          first  day   of   the   immediately
                                          preceding Due  Period,  subject  to
                                          certain  reductions  as   described
                                          herein.   See  "Description  of the
                                          Transfer and Servicing Agreements--
                                          Servicing Compensation and  Payment
                                          of Expenses."   In  certain limited
                                          circumstances, the  Master Servicer
                                          may resign or be  removed, in which
                                          event either the  Indenture Trustee
                                          or a  third-party servicer  will be
                                          appointed  as  a  successor  Master
                                          Servicer.   See "Description of the
                                          Transfer and Servicing Agreements--
                                          Certain   Matters   Regarding   the
                                          Master Servicer and Servicer."

  Optional Redemption . . . . . . . .     Each of  Mego, the  Master Servicer
                                          or the  Securities Insurer  may, on
                                          or after  the Distribution  Date on
                                          which the  Pool  Principal  Balance
                                          declines  to  10% or  less  of  the
                                          Original  Pool  Principal  Balance,
                                          purchase the then outstanding Loans
                                          at   the   price   equal   to   the
                                          Termination   Price   (as   defined
                                          herein), thereby  causing an  early
                                          redemption of the Notes.  The Owner
                                          Trustee will  thereafter cause  the
                                          Indenture  Trustee  to  redeem  the
                                          Notes   by   paying   (i)   to  the
                                          Noteholders, an  amount in  respect
                                          of the  Notes  equal  to  the  then
                                          outstanding Class Principal Balance
                                          of  each   Class  of   Notes,  plus
                                          accrued  interest  thereon  at  the
                                          applicable   Note   Interest  Rate,
                                          (ii) to the Securities  Insurer, an
                                          amount equal to any amounts owed to
                                          the Securities  Insurer  under  the
                                          Insurance Agreement  and  (iii)  to
                                          the applicable parties,  any unpaid
                                          trust  fees and  expenses,  and any
                                          remaining amounts to the holders of
                                          the Residual Certificates.

  Tax Status  . . . . . . . . . . . .     In the  opinion of  Tax Counsel (as
                                          defined herein) for  federal income
                                          tax  purposes,  the  Notes  will be
                                          characterized  as  debt,   and  the
                                          Trust will  not be characterized as
                                          an association (or  publicly traded
                                          partnership)    taxable     as    a
                                          corporation   or   as   a   taxable
                                          mortgage pool.  Each Noteholder, by
                                          the  acceptance  of  a  Note,  will
                                          agree   to  treat   the   Notes  as
                                          indebtedness.        See   "Certain
                                          Material    Federal    Income   Tax
                                          Considerations--Tax
                                          Characterization of  the Trust as a
                                          Partnership"       and       "--Tax
                                          Consequences       to       Foreign
                                          Certificateholders"      in     the
                                          Prospectus      for      additional
                                          information      concerning     the
                                          application of  federal income  tax
                                          laws   to   the   Trust   and   the
                                          Securities.

  ERISA . . . . . . . . . . . . . . .     Generally, plans  that are  subject
                                          to  the requirements  of  ERISA and
                                          the Code  are permitted to purchase
                                          instruments like 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  are   deemed  to  be  equity
                                          interests    and    no   statutory,
                                          regulatory     or    administrative
                                          exemption applies,  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.
                                          See  "ERISA  Considerations" herein
                                          and in the Prospectus.

  Legal Investment  . . . . . . . . .     The  Notes   will  not   constitute
                                          "mortgage related  securities"  for
                                          purposes of the  Secondary Mortgage
                                          Market  Enhancement  Act   of  1984
                                          ("SMMEA"), because  some Loans  are
                                          not secured  by Mortgages and other
                                          Loans are secured by Mortgages that
                                          are    not     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 Notes.   See  "Legal Investment
                                          Considerations"  herein  and "Legal
                                          Investment" in the Prospectus.

  Ratings of the Notes  . . . . . . .     It  is a condition to  the issuance
                                          of the Notes that each of the Class
                                          A-1 Notes,  Class A-2  Notes, Class
                                          A-3  Notes,  Class  A-4  Notes  and
                                          Class A-5  Notes be  rated "AAA" by
                                          Standard  & Poor's,  a  division of
                                          The  McGraw-Hill   Companies,  Inc.
                                          ("Standard &  Poor's") and "Aaa" by
                                          Moody's  Investors  Service,   Inc.
                                          ("Moody's"   and,   together   with
                                          Standard  &  Poor's,   the  "Rating
                                          Agencies").  A security rating does
                                          not  address   the   frequency   of
                                          principal   prepayments    or   the
                                          corresponding effect  on  yield  to
                                          holders of the Notes.   None of the
                                          Depositor, the  Seller, the  Master
                                          Servicer,   the    Servicer,    the
                                          Indenture   Trustee,    the   Owner
                                          Trustee, the  Claims Administrator,
                                          the Contract  of Insurance  Holder,
                                          the Securities Insurer or any other
                                          person is obligated to maintain the
                                          rating on any Class of Notes.



                                 RISK FACTORS

     Prospective investors  in the  Notes should consider  the following risk
factors  (as  well as  the  factors set  forth  under "Risk  Factors"  in the
Prospectus)  in connection  with the  purchase of Notes.   These  factors are
intended to identify the significant  sources of risk affecting an investment
in  the Notes.   Unless  the context  indicates otherwise,  any numerical  or
statistical information  presented is based  upon the characteristics  of the
Loans proposed to be included in the Pool as of the Cut-Off Date.

     Investors  are  urged to  carefully  consider, among  other things,  the
following factors in connection with a purchase of the Notes.

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     YIELD CONSIDERATIONS.  The yields to maturity of the Notes may vary from
the anticipated yields to the extent the Notes are purchased at a discount or
premium and  to  the extent  the  rate and  timing  of payments  thereon  are
sensitive  to  the   rate  and  timing   of  principal  payments   (including
prepayments) of the Loans.  Noteholders  should consider, in the case of  any
Notes 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  Notes 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.   In addition,
the timing of  changes in the rate of principal prepayments  on the Loans may
significantly  affect an  investor's actual  yield to  maturity, even  if the
average  rate of  principal prepayments  is consistent  with  such investor's
expectation.   In  general,  the earlier  a principal  prepayment  on a  Loan
occurs, the greater the effect of such  principal prepayment on an investor's
yield  to  maturity.    The  effect  on  an  investor's  yield  of  principal
prepayments occurring at  a rate higher (or lower)  than the rate anticipated
by the investor during the  period immediately following the issuance  of the
Notes may not be offset  by a subsequent like  decrease (or increase) in  the
rate of principal prepayments.

     The extent to which  the yield to maturity of a  Note may vary from  the
anticipated yield will depend upon the  degree to which it is purchased at  a
premium or  discount, and the degree to which  the timing of distributions to
holders   thereof  is   sensitive   to   scheduled   payments,   prepayments,
liquidations,  defaults,  delinquencies,   substitutions,  modifications  and
repurchases of Loans and to  the distribution of Distributable Excess Spread.
In the  case of any Note purchased at a discount, an investor should consider
the risk  that a slower than  anticipated rate of  principal distributions to
the  holders of the Notes (including without limitation principal prepayments
on the Loans) could result in an actual  yield to such investor that is lower
than the  anticipated  yield and,  in the  case of  any Note  purchased at  a
premium,  the  risk  that  a   faster  than  anticipated  rate  of  principal
distributions  to the  holders  of  the  Note (including  without  limitation
principal prepayments on the Loans) could  result in an actual yield to  such
investor that  is lower  than the  anticipated yield.   On  each Distribution
Date, until the excess of (A) the Pool Principal Balance as of the end of the
preceding  Due Period  over (B)  the Aggregate  Note Principal  Balance (such
excess,  the "Overcollateralization Amount")  equals or exceeds  the required
level of overcollateralization specified in the Sale and Servicing Agreement,
the allocation of the Distributable  Excess Spread for such Distribution Date
as an additional  distribution of principal on the Notes  will accelerate the
amortization  of  the  Aggregate  Note  Principal  Balance  relative  to  the
amortization of the Pool Principal Balance; however, on any date specified in
the   Sale   and   Servicing   Agreement   that   the   required   level   of
overcollateralization  is  permitted  to be  reduced,  any  reduction of  the
Noteholders'  Principal  Distributable  Amount,  as  described herein,  would
result  in a  slower amortization  of the  Aggregate Note  Principal Balance.
Further, in the event that significant prepayments of principal distributions
are made to  holders of the Notes  as a result of  prepayments, liquidations,
repurchases and  purchases  of the  Loans or  distributions of  Distributable
Excess  Spread, there can be  no assurance that holders  of the Notes will be
able to  reinvest such distributions  in a comparable  alternative investment
having a comparable yield.  See "Prepayment and Yield Considerations" herein.

     PREPAYMENT CONSIDERATIONS AND RISKS.   The rates of principal payment of
the Notes and the aggregate amount of distributions and yields to maturity of
the  Notes will be  related to,  among other things,  the rate and  timing of
payments  of principal of the  Loans.  The rate of  principal payments on the
Loans will in  turn be affected by the  amortization of the Loans  and by the
rate   of  principal  prepayments   thereon  (including  for   this  purpose,
prepayments  resulting from (i) refinancing,  (ii) liquidations of  the Loans
due to  defaults, casualties and  condemnations and (iii) repurchases  by the
Seller,  Master  Servicer and  the  Servicer  pursuant  to the  Transfer  and
Servicing Agreements (as defined herein)).  Generally, if prevailing interest
rates on similar  loans fall significantly  below the interest  rates on  the
Loans, the Loans may be subject to higher prepayment rates than if prevailing
rates remain  at or above  the interest rates on  the Loans.   Conversely, if
prevailing interest rates rise significantly  above the interest rates on the
Loans, the rate of  prepayments may decrease.  As discussed  below, the Loans
may be prepaid by the obligors thereunder (the "Obligors")  at any time.  The
Mortgage Loans are subject to  the "due-on-sale" provisions included therein.
Prepayments, liquidations and purchases of the  Loans (including any purchase
by the Master Servicer, the Securities Insurer or Mego of the remaining Loans
and Mortgaged  Properties (title to which has been  acquired by the Trust) in
connection with  the optional repurchase  of the Loans, as  described herein)
will, subject  to certain conditions,  result in distributions to  holders of
the Notes then entitled to  receive principal distributions of principal that
would otherwise be  distributed over the remaining  terms of such Loans.   In
addition,  the  overcollateralization  provisions will  result  in  a limited
acceleration  of  principal  payments to  the  holders  of  the  Notes.   See
"Description  of the  Securities"  herein.   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.

     All of  the Loans  may be  prepaid in  whole  or in  part at  any  time;
however, with respect to certain Loans, a prepayment charge may apply to full
and  partial  prepayments  generally  during  the  first  three  years  after
origination.    Home  loans  such  as  the  Loans  have  been  originated  in
significant volume  only during the past  few years, and neither  the Seller,
Depositor nor the Master 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
Loans  contain  due-on-sale provisions  and  the Master  Servicer  intends to
enforce  such provisions  unless (i)  such  enforcement is  not permitted  by
applicable law  or (ii)  the  Master Servicer,  in a  manner consistent  with
reasonable   commercial  practice,  permits  the  purchaser  of  the  related
Mortgaged Property to assume the Loan.  To the extent permitted by applicable
law,  such  assumption  will  not  release the  original  borrower  from  its
obligation under any  such Loan.  See  "Certain Legal Aspects of  the Loans--
`Due-on-Sale' Clauses" in the Prospectus.

     DEFAULTS AND DELINQUENT  PAYMENTS.  The yields to maturity of  the Notes
will be sensitive  to defaults and delinquent payments on the Loans.  Neither
the Master  Servicer nor the Servicer will be  required to advance amounts in
respect of delinquent payments  of principal of the Loans.  If  a holder of a
Note calculates its anticipated yield based on an assumed rate of default and
amount  of losses that  is lower than  the default rate and  amount of losses
actually incurred and  such actual losses are  not covered by  the Securities
Insurance Policy,  its actual yield  to maturity will  be lower than  that so
calculated and  could, in the event of substantial  losses, be negative.  The
timing of losses that are not covered by the Securities Insurance Policy will
also affect  an  investor's actual  yield to  maturity even  if  the rate  of
defaults  and severity  of  such  losses are  consistent  with an  investor's
expectations.  In  general, the  earlier a  loss occurs, the  greater is  the
effect on  an investor's yield to maturity.  There  can be no assurance as to
the delinquency, foreclosure or loss experience with respect to the Loans.

     PAYMENT  DELAY.   Payments of  principal and  interest on  the Loans  in
respect of any Due Period generally will not be distributed to the holders of
the Notes until the Distribution Date in the following  calendar month.  As a
result, the monthly distributions to the holders  of the Notes generally will
reflect Obligor payments during the  prior calendar month.  Each Distribution
Date will be on the 25th  day of each month (or the next  succeeding business
day), and the  first Distribution Date will not occur until June 1997.  Thus,
the effective yields  to the holders  of the Notes will  be lower than  those
otherwise produced by the  related Note Interest Rates  because distributions
on the Notes in respect of any given month will not be made until on or about
the  25th day of the following  month and will not  bear interest during such
delay.

RATINGS OF SECURITIES INSURER

     The rating  of each Class of Notes depends primarily on an assessment by
the Rating Agencies  of the claims-paying ability of  the Securities Insurer.
Any reduction  in a  rating  assigned to  the  claims-paying ability  of  the
Securities  Insurer below the rating initially given  to the Notes may result
in a reduction  in the rating of the  Notes.  There can be  no assurance that
future adverse economic  events will not cause  a reduction in the  rating of
the  Securities Insurer  or otherwise  impair the  ability of  the Securities
Insurer to  make any  Insured Payments pursuant  to the  Securities Insurance
Policy.   See "Description  of Credit  Enhancement--The Securities  Insurance
Policy" herein.

RECENT ORIGINATION OF LOANS

     No Loan was  30 days or more  late in its scheduled monthly  payments of
principal and interest  as of the  opening of business  on the Cut-Off  Date;
however, approximately 62.1% of the Original Pool Principal  Balance consists
of Loans that have a first scheduled monthly payment due on or after April 1,
1997, and  therefore, it  was  not possible  for such  Loans  to have  had  a
scheduled  monthly payment that was  30 days or  more late as  of the Cut-Off
Date.

ADDITIONAL FACTORS AFFECTING DELINQUENCIES, FORECLOSURES AND LOSSES ON LOANS

     RISK OF HIGHER  DEFAULT RATES ASSOCIATED WITH  CALIFORNIA REAL PROPERTY.
Since  a substantial portion (approximately 24.9%  by Original Pool Principal
Balance) of  the Mortgaged  Properties is located  in California,  an overall
decline  in the  California residential  real estate  market  could adversely
affect the values of the Mortgaged Properties securing  the related Loans (as
defined herein) such that the Principal Balances of such Loans, together with
any primary financing on such Mortgaged Properties, could equal or exceed the
value of such Mortgaged Properties.  As the residential real estate market is
influenced by  many factors, including  the general condition of  the economy
and  interest  rates, no  assurances can  be given  that the  California real
estate market  will not weaken  further.  If the  California residential real
estate market should  experience an overall decline in  property values after
the dates of origination of the Loans  on California properties, the rates of
losses  on  the  Loans   may  be  expected  to  increase,  and  may  increase
substantially.  Because a substantial  portion of the Mortgaged Properties is
in  California, the risk  of occurrence of earthquake  damage exists that may
not be covered by any hazard insurance.

     NATURE OF  MORTGAGES; MORTGAGED  PROPERTIES.    The Mortgage  Loans  (as
defined herein) are secured by  first- and junior-lien mortgages and security
deeds.   Mortgage  Loans secured  by  junior-lien mortgages  are entitled  to
proceeds that  remain from the  sale of the related  Mortgaged Property after
any related senior mortgage loan or mortgage loans 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 or any FHA Insurance, if
applicable, is insufficient or  unavailable, the Trust and, accordingly,  the
Noteholders, bear (i) the risk  of delay in distributions while a  deficiency
judgment against  the Obligor 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.

     Furthermore, neither  the Conventional  Loans nor the  Secured FHA Loans
generally  are required  to  be written  with  any  equity in  the  Mortgaged
Property above the aggregate amount of the liens (including the amount of the
related lien securing  the Mortgage Loan on the  related Mortgaged Property).
In addition, a junior lienholder may not foreclose on the property securing a
junior lien unless it forecloses subject to the senior lien(s), in which case
it must either pay  the entire amount due on the senior lien(s) to the senior
mortgagee at or prior to the foreclosure sale or undertake the  obligation to
make payments on  the senior  mortgage(s) in  the event the  mortgagor is  in
default  thereunder.    See  "Certain  Legal Aspects  of  the  Loans"  in the
Prospectus.   In servicing loans in  their respective portfolios such  as the
Conventional Loans and the Secured FHA Loans, it is not the Master Servicer's
or the Servicer's practice to satisfy  the senior lien(s) at or prior  to the
foreclosure  sale,  nor to  advance  funds  to  keep the  senior  mortgage(s)
current.   The  Trust will  have no  source of  funds to  satisfy the  senior
mortgagee(s) or make payments due  to the senior mortgagee(s), and therefore,
Noteholders  should not  expect  that  any senior  mortgage(s)  will be  kept
current by the Trust  for the purpose of protecting the  Trust's junior lien.
As a result, it is not expected that the Master Servicer or the Servicer will
pursue  foreclosure proceedings with respect to the Loans secured by a junior
lien on a Mortgaged Property.  See "The Title I Loan Program and the Contract
of Insurance" herein.

     As of the  Cut-Off Date, the Combined  Loan-to-Value (as defined herein)
ratios for the Conventional Loans  ranged from approximately 22.0% to 125.0%,
with approximately 86.8% of such  Conventional Loans having Combined Loan-to-
Value ratios in excess of 100%.  As of the Cut-Off Date, the weighted average
Combined Loan-to-Value  ratio of  such Conventional  Loans was  approximately
113.5%.   Accordingly,  the Mortgaged  Properties  may not  provide  adequate
security for the  Loans.  Even  assuming that a  Mortgaged Property  provides
adequate security for the related  Mortgage Loan, substantial delays could be
encountered in connection with the liquidation of a Loan that would result in
current shortfalls in distributions to the holders of the Notes to the extent
such shortfalls are  not covered by the credit  enhancement described herein.
In addition,  liquidation expenses  relating to any  Defaulted Loan  (such as
legal fees, real  estate taxes,  and maintenance  and preservation  expenses)
would reduce the liquidation proceeds otherwise payable to the holders of the
Notes.  In  the event that any  Mortgaged Property fails to  provide adequate
security for the related  Loan, any losses in connection with  such Loan will
be borne  by holders of the Notes as described  herein to the extent that the
credit  enhancement  described  herein  is insufficient  to  absorb  all such
losses.

     CIVIL RELIEF ACT  SHORTFALLS.  The amount  required to be distributed as
interest on the Notes may be reduced as a result of shortfalls ("Civil Relief
Act Interest Shortfalls") on the Loans attributable to the application of the
Civil Relief Act  (as defined herein).  See  "Description of the Securities--
Distributions of Interest" and "Certain Legal Aspects of the Loans--Soldiers'
and Sailors' Civil  Relief Act" in the Prospectus.  Civil Relief Act Interest
Shortfalls will not  be covered by the  Master Servicer, the Servicer  or the
Securities Insurer. 

     LEGAL CONSIDERATIONS.  The Seller will warrant that the transfer  of the
Loans from the  Seller to the  Depositor pursuant to  the Home Loan  Purchase
Agreement will  be treated by the Seller  and the Depositor as a  sale of the
Loans  by the  Seller to the  Depositor.   The Seller will  warrant that such
transfer is  a sale  of  its interest  in the  Loans.   In  the event  of  an
insolvency of the Seller, the bankruptcy trustee of the Seller may attempt to
recharacterize the sale of the Loans as a borrowing by the Seller secured  by
a pledge of the Loans.  If such attempt were successful, the Trust would have
a  perfected security  interest  in the  Loans.   If  the bankruptcy  trustee
decided to  challenge  such transfer,  delays in  payments on  the Notes  and
possible reductions  in the  amount thereof could  occur. The  Depositor will
warrant in the Sale and Servicing Agreement that the transfer of the Loans to
the  Trust is a  valid transfer of  all of  the Depositor's right,  title and
interest in the Loans to the Trust.

     The assignments  to the Indenture  Trustee of  any mortgage  or deed  of
trust  securing a Mortgage  Loan will be  recorded in the  appropriate public
office for real property records within the time period specified in the Sale
and  Servicing Agreement,  except  where,  in the  opinion  of counsel,  such
recording is not required to protect  the Indenture Trustee's interest in the
related Mortgage Loan against the  claim of any subsequent transferee or  any
successor to a creditor of the Depositor or the Seller.   See "Description of
the  Transfer and  Servicing Agreements--Sale  and Assignment  of  the Loans"
herein and "Certain Legal Aspects of the Loans" in the Prospectus.

     CERTAIN  OTHER LEGAL  CONSIDERATIONS  REGARDING THE  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 to  collect all or part of the principal of or interest on the Loans,
may  entitle  the Obligor  to a  refund  of amounts  previously paid  and, in
addition,  could subject the Trust as  the owner of the  Loans to damages and
administrative  enforcement.     See   "Risk  Factors--Certain   Other  Legal
Considerations Regarding the Loans" in the Prospectus.

LIMITATIONS ON REPURCHASE OR REPLACEMENT OF DEFECTIVE LOANS BY SELLER

     Pursuant to the  Sale and Servicing Agreement,  the Seller has agreed to
cure in all material respects any breach of  the Seller's representations and
warranties  set forth  in the Sale  and Servicing  Agreement with  respect to
Defective Loans.   If the Seller cannot  cure such breach within  a specified
period of  time, the  Seller is required  to repurchase such  Defective Loans
from the Trust  or substitute  other loans  for such Defective  Loans and  to
indemnify the Trust and the Securities Insurer for certain losses incurred by
the Trust with respect to Defective Loans in excess of the  proceeds received
from the repurchase or  substitution of such Defective Loans.   For a summary
description   of  the  Seller's  representations  and  warranties,  See  "The
Agreements--Assignment of the Trust Fund Assets" in the Prospectus.

     If the Seller repurchases, or is obligated to repurchase, defective home
loans from any other series of asset-backed securities, the financial ability
of the Seller to  repurchase Defective Loans from the Trust  may be adversely
affected.   In  addition, other events  relating to  the Seller and  its home
lending can  occur that would adversely  affect the financial ability  of the
Seller  to  repurchase  Defective Loans  from  the  Trust, including  without
limitation the sale or other disposition of all or any significant portion of
its assets.   If the Seller is  unable to repurchase  or replace a  Defective
Loan,  then  the Master  Servicer, on  behalf  of the  Trust, will  cause the
Servicer to pursue other customary and reasonable efforts, if any, to recover
the maximum  amount possible  with respect  to such  Defective Loan,  and any
resulting loss will be  borne by the holders of the Notes  to the extent that
such loss  is not  otherwise  covered by  amounts available  from the  credit
enhancement  provided  for  the Notes,  including,  the  Securities Insurance
Policy.  See "The Pool--Repurchase or Substitution of Loans" herein.


ADDITIONAL FACTORS RELATING TO FHA LOANS

     LIMITATIONS ON  FHA  INSURANCE.    The  availability  of  FHA  Insurance
following  a default on an FHA Loan is  limited and is subject to a number of
conditions,  including  strict  compliance by  the  Seller,  the  Contract of
Insurance  Holder, the  Claims  Administrator, the  Master  Servicer and  the
Servicer with  FHA Regulations in originating and  servicing the FHA Loan and
limits  on the  aggregate insurance  coverage available  with respect  to all
Title I Loans then  owned and reported for  FHA Insurance by the Contract  of
Insurance Holder.   The availability of FHA  Insurance in respect of  the FHA
Loans is also limited to the extent of the Trust Designated Insurance Amount.
Although the Seller has represented that it has complied  with all applicable
FHA  Regulations,  such   regulations  are  susceptible  to   differences  in
interpretation.   The Contract of Insurance Holder is not required to obtain,
and has  not obtained,  approval from  FHA of  the origination and  servicing
practices of the  Seller, the Master Servicer  and the Servicer.   Failure to
comply with  all FHA  Regulations may  result in  a denial  of FHA  Insurance
claims,  and  there can  be  no assurance  that  FHA's interpretation  of its
regulations will not become  stricter in the future.  In  addition, any claim
paid by  FHA will cover, at most,  90% of the sum of  the unpaid principal on
the related  FHA Loan,  a portion of  the unpaid  interest and  certain other
liquidation costs up  to the Contract of Insurance  Holder's aggregate amount
of FHA  insurance coverage.   The Seller and,  in limited  circumstances, the
Master Servicer have  agreed in the Sale and  Servicing Agreement to purchase
from  the Trust  any FHA  Loan  that is  rejected  by the  FHA for  insurance
benefits under the  Contract of Insurance (other than  rejection for clerical
error in computing  the claim amount or due to the exhaustion of the Combined
FHA Insurance Amount).   See "The  Title I Loan Program  and the Contract  of
Insurance" herein.


     UNSECURED  FHA  LOANS.   As  of  the  Cut-Off  Date,  Loans representing
approximately 0.7% of the Original  Pool Principal Balance were Unsecured FHA
Loans.  A default by an Obligor  on an Unsecured FHA Loan or the  application
of federal bankruptcy laws and state debtor relief laws could result  in such
loan being written-off by the Servicer or Master Servicer.  In the event of a
default of an  Unsecured FHA Loan, if  the FHA Insurance is  insufficient and
the Securities Insurer does not  perform its obligations under the Securities
Insurance Policy, the  Trust and, accordingly, the Noteholders  will bear (i)
the risk of  delay in distributions while  a judgment against the  Obligor is
obtained and (ii) the risk of loss  if the judgment cannot be obtained or  is
not realized upon.


                                  THE TRUST

GENERAL

     Mego Mortgage Home Loan Owner Trust 1997-2 (the "Trust"), 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.
After its formation, the Trust will not engage in any activity other than (i)
acquiring, holding  and managing the Loans and the  other assets of the Trust
and proceeds therefrom, (ii) issuing the Securities, (iii) making payments on
the  Securities and  (iv) engaging  in other  activities that  are necessary,
suitable or convenient to accomplish  the foregoing or are incidental thereto
or in connection therewith.

     The  Residual  Certificates  represent  undivided  beneficial  ownership
interests in the Trust.  The net proceeds from the sale of  the Notes will be
used by  the Trust to purchase  the Loans from the Depositor  pursuant to the
Sale and Servicing Agreement.

     On  the  Closing  Date, the  Trust  will purchase  the  Loans  having an
aggregate principal balance as of the opening of business on the Cut-Off Date
of approximately $63,459,084 (the "Original Pool Principal Balance") from the
Depositor pursuant to a sale and servicing  agreement dated as of May 1, 1997
(as  amended  and supplemented  from time  to time,  the "Sale  and Servicing
Agreement"), among the Seller, the Trust, the Depositor, the Master Servicer,
the Servicer, the Claims Administrator, the Contract of Insurance Holder, the
Co-Owner Trustee and the Indenture Trustee.

     The assets  of the  Trust will primarily  include the  Loans, which will
either be unsecured or will be secured by first- or junior-lien  Mortgages on
the Mortgaged Properties.   See "The Pool"  herein.  The assets  of the Trust
will also include  (i) payments in respect of principal of the Loans received
on or after the Cut-Off Date and payments of interest in respect of the Loans
due on or after the Cut-Off  Date; (ii) amounts on deposit in  the Collection
Account,  Note  Distribution Account  and  Certificate  Distribution Account;
(iii) an  assignment of the  Depositor's rights under the  Home Loan Purchase
Agreement; (iv)  the rights  to the FHA  Insurance Reserves  (defined herein)
attributable to  the FHA Loans; and (v) certain other ancillary or incidental
funds, rights and properties related to the foregoing.

     The Trust will include the  unpaid principal balance of each Loan as  of
the  opening of  business on the  Cut-Off Date  (the "Cut-Off  Date Principal
Balance").   The "Principal  Balance" of a  Loan on any  day is  equal to its
related  Cut-Off Date  Principal  Balance,  minus  all  principal  reductions
credited against  the Principal Balance of such Loan  on or after the Cut-Off
Date.   With respect to any date,  the "Pool Principal Balance" will be equal
to the aggregate Principal Balances of all Loans as of such date.

     The  Master Servicer is obligated  to service the Loans  pursuant to the
Sale   and  Servicing  Agreement   (collectively  with  the   Indenture,  the
Administration Agreement and the Trust Agreement, the "Transfer and Servicing
Agreements") and  will be  compensated for such  services as  described under
"Description of the Transfer and Servicing Agreements--Servicing Compensation
and Payment of Expenses" herein.  The Master Servicer's servicing obligations
will,  in  turn,  be performed  by  the  Servicer, on  behalf  of  the Master
Servicer,  pursuant  to   the  Servicing  Agreement,  in   exchange  for  the
compensation  described  herein.    See  "Description  of  the  Transfer  and
Servicing Agreements--Servicing Compensation and Payment of Expenses" herein.

     The Trust's  principal offices  are located in  Wilmington, Delaware, in
care of Wilmington Trust Company, as Owner  Trustee, at the address set forth
below.

THE OWNER TRUSTEE AND CO-OWNER TRUSTEE

     Wilmington Trust Company will  act as the Owner Trustee under the  Trust
Agreement.   Wilmington Trust Company  is a Delaware banking  corporation and
its principal offices are  located at Rodney Square North, 1100  North Market
Street, Wilmington, Delaware 19890-0001.

     Certain functions of the Owner Trustee under the Trust Agreement and the
Sale and Servicing  Agreement will be performed  by First Trust of  New York,
National Association,  in its  capacity as Co-Owner  Trustee under  the Trust
Agreement and  the Sale  and Servicing  Agreement, including  maintaining the
Certificate   Distribution  Account   and  making   distributions  therefrom.
However,  upon  the  occurrence  and  continuation  of  a  Securities Insurer
Default, the Co-Owner Trustee's duties shall be limited to acting as Contract
of  Insurance Holder;  all  other  duties of  the  Co-Owner  Trustee will  be
performed by the Owner Trustee.


                          MEGO MORTGAGE CORPORATION

GENERAL

     Mego  Mortgage Corporation  ("Mego"), a  Delaware corporation  commenced
operations in March 1994.   Mego is a publicly  traded company listed on  the
NASDAQ National Market.   Mego primarily  originates, purchases and  services
conventional,  uninsured  home  improvement or  home  equity  loans typically
undertaken  to  pay for  a home  improvement project,  a combination  of home
improvement  and  debt   consolidation  or  solely  for   debt  consolidation
("conventional loans"). All of the conventional loans are secured by a first-
 or  junior-lien  mortgage   on  one-to  four-family   residences  (including
condominiums  and townhomes)  that are  the  borrower's principal  residence.
Mego generally originates conventional loans to high credit quality borrowers
who tend to have limited equity in their residence after giving effect to the
amount of senior loans.

     Mego is  also an approved Title I lender that is engaged in the business
of   originating,  purchasing,  selling  and  servicing  loans  for  property
improvement that qualify under the provisions of  Title I (such loans, "Title
I Loans" and the program, the "Title  I Program") of the National Housing Act
of  1934,  as   amended,  which  is  administered  by   the  Federal  Housing
Administration  (the "FHA")  of  the  U.S. Department  of  Housing and  Urban
Development ("HUD").  The principal amounts of the Title I Loans purchased or
originated by Mego  generally range from a minimum of $2,500  to a maximum of
$25,000.  The mortgaged properties securing such Title  I Loans are generally
one- to  four-family residences,  including condominiums  and townhomes,  and
such properties may or may not be occupied by the owner.

     Mego is a FNMA approved seller/servicer.  Mego has not applied to be and
therefore is not a FHLMC approved seller/servicer.  

     Mego has two  principal divisions for the  origination of Title  I Loans
and conventional loans, the  Correspondent Division and the  Dealer Division.
The Correspondent Division represents Mego's  largest source of Title I Loans
and  virtually all  of the  conventional  loans.   Through its  Correspondent
Division, Mego  originates  loans  from a  nationwide  network  of  financial
intermediaries, mortgage  companies, commercial  banks and  savings and  loan
institutions  (collectively, "Correspondents").    Mego typically  originates
loans from Correspondents on an individual loan basis, pursuant to which each
loan is  pre-approved by Mego and  is purchased after the  closing, generally
before  the  first payment  is  due.    The Correspondent  Division  conducts
operations from its headquarters in Atlanta, Georgia.  At  February 28, 1997,
Mego had a  network of approximately 484 active  Correspondents.  In addition
to purchasing individual Title I  Loans and conventional loans, from  time to
time   the  Correspondent  Division   purchases  portfolios  of   loans  from
Correspondents.  Mego generally pays its Correspondents premiums on the loans
it purchases based on the credit score (described below) of the  borrower and
the interest rate on the respective loan.

     The Dealer Division originates  Title I Loans and recently has commenced
the origination of conventional loans in each  case through a network of home
improvement construction  contractors (collectively,  "Dealers") approved  by
Mego  (in accordance  with Title  I, if  applicable) by  acquiring individual
retail installment sale contracts ("Installment Contracts") from Dealers.  An
Installment  Contract is  an agreement  between the  Dealer and  the borrower
pursuant to which the  Dealer performs the improvements  to the property  and
the borrower  agrees to pay  in installments  the price of  the improvements.
Before  entering into  an Installment  Contract with  a customer,  the Dealer
assists the borrower in  submitting a loan application to Mego.   If the loan
application is approved, the Dealer  enters into an Installment Contract with
the  borrower, the  Dealer  assigns  the Installment  Contract  to Mego  upon
completion of the  home improvements and Mego, upon receipt  of the requisite
loan documentation and completion of a satisfactory telephonic interview with
the borrower,  purchases the Installment  Contract from  the Dealer.   As  of
February 28, 1997, Mego maintained 18 branch offices located in Warwick,  New
Jersey; Patchogue,  New  York;  Kansas City,  Missouri;  Las  Vegas,  Nevada;
Austin,  Texas; Oklahoma City, Oklahoma; Seattle, Washington; Columbus, Ohio;
Elmhurst, Illinois; Waterford,  Michigan; Philadelphia, Pennsylvania; Denver,
Colorado;  Bowie, Maryland;  Dublin,  California;  Phoenix, Arizona;  Stuart,
Florida; St. Petersburg,  Florida and Miami Lakes, Florida;  through which it
conducts its marketing to Dealers in the state in which the branch is located
as well  as certain  contiguous states.   At February  28, 1997,  Mego had  a
network of approximately 467 active Dealers in 32 states.

     Correspondents and  Dealers qualify  to participate  in Mego's  programs
only after a  review by Mego's management of  their reputation and expertise,
including  a review  of references  and financial  statements,  as well  as a
personal  visit to Dealers by  one or more representatives  of Mego.  Title I
requires  Mego  to  reapprove  its   Dealers  annually  and  to  monitor  the
performance of those Correspondents that are sponsored by Mego.

UNDERWRITING

     The following  is  a  brief  description  of the  underwriting  policies
customarily employed by Mego with respect to its home loan program (including
secured and unsecured Title I Loans and secured conventional loans).  

     Mego's loan application and approval process generally is conducted over
the telephone and applications usually  are transmitted to Mego's centralized
processing   facility   from   Correspondents  and   Dealers   by   facsimile
transmission.   Upon receipt  of an application,  the information  is entered
into  Mego's  system  and  processing  begins.   All  loan  applications  are
individually  analyzed by Mego employees  at its loan processing headquarters
in Atlanta, Georgia.   The Title I  Loans originated by Mego  are executed on
forms meeting FHA requirements and  the conventional loans originated by Mego
are executed on  similar forms.  All  such forms meet applicable  federal and
state regulations.  Loan applications and Installment Contracts are submitted
to Mego's processing  headquarters for credit verification.   The information
provided in loan applications is  first verified by, among other  things, (i)
written  confirmations of  the  applicant's income  and,  if necessary,  bank
deposits, (ii)  a formal credit bureau report on  the applicant from a credit
reporting  agency, (iii) a  title report,  (iv) if  necessary, a  real estate
appraisal and (v) if necessary, evidence of flood insurance.

     A  credit  report  by  an  independent,  nationally  recognized   credit
reporting  agency reflecting  the  applicant's  complete  credit  history  is
required.   The  credit  report  typically  contains  information  reflecting
delinquencies,   repossessions,   judgments,    foreclosures,   garnishments,
bankruptcies and similar  instances of adverse credit that  can be discovered
by a search of public records.  An applicant's past credit performance weighs
heavily  in the evaluation of risk by  Mego.  Slow payments on the borrower's
credit report must  be satisfactorily explained and will  normally reduce the
amount of the loan for which the applicant can be approved.

     In evaluating  a borrower  for creditworthiness  a key  factor viewed by
Mego is  the debt  to income ratio.   The monthly  first and all  junior lien
payments  plus impounds  for real  estate  taxes and  insurance premiums  are
factored  into the  debt  to  income ratio  which  generally  may not  exceed
approximately 45% of  the applicant's stable  gross monthly  income.  If  the
property is  subject to  any homeowner's association  fees or  common element
charges, property  charges or maintenance  charges, they are included  in the
calculation of the debt to income ratio.  In cases where compensating factors
exist, the 45% debt to income ratio may be exceeded.

     Mego  has developed  a  proprietary credit  index profile  ("CIP")  as a
statistical  credit based  tool to  predict  likely future  performance of  a
borrower.   A significant component  of this customized  system is the credit
evaluation score methodology developed by Fair, Isaac and Company ("FICO"), a
consulting firm specializing in creating  default predictive models through a
high number of variable components.  The  other components of the CIP include
debt  to income  analysis, employment  stability,  self employment  criteria,
residence  stability  and occupancy  status  of  the  subject property.    By
utilizing both  scoring models in tandem,   all applicants  are considered on
the basis of their ability to  repay the loan obligation while allowing  Mego
to maintain its risk based pricing for each loan.

     Based upon FICO score  default predictors and Mego's internal CIP score,
loans are classified by  Mego into gradations of descending  credit risks and
quality,  from "A"  credits  to  "D" credits,  with  subratings within  those
categories.  Quality  is a function of both  the borrower's creditworthiness,
and the  value of the collateral.   "A+" credits generally have  a FICO score
greater  than 680.  An applicant with a  FICO score of less than 620 would be
rated a "C"  credit unless the combined  loan-to-value ratio was 75%  or less
which would raise the credit risk to Mego to a "B" or better depending on the
borrower's debt service capability.  Depending on loan size, typical combined
loan-to-value ratios for  "A" and "B" credits  range from 90% to  125%, while
combined loan-to-value ratios  for "C" and "D"  credits range from 60%  up to
90%.  "D" credits  are only accepted if there are  compensating factors.  For
purposes of assigning  a credit risk classification  to a Title I  Loan, Mego
relies on the stated value of the mortgaged property provided by the borrower
in computing the combined-loan-to-value ratio.

     Mego's underwriters review the applicant's credit  history, based on the
information contained  in the application  as well as reports  available from
credit reporting bureaus  and Mego's CIP score, to  determine the applicant's
acceptability  under   Mego's  underwriting   guidelines.     Based  on   the
underwriter's  approval authority level, certain exceptions to the guidelines
may be made  when there are compensating  factors subject to approval  from a
corporate officer.    The  underwriter's  decision  is  communicated  to  the
Correspondent or  Dealer and, if  approved, fully explains the  proposed loan
terms and contingencies to be satisfied prior to funding.

     Subject to underwriting approval  of an application forwarded to Mego by
a Dealer, Mego issues a commitment to purchase an Installment Contract from a
Dealer upon Mego's receipt of a fully completed loan package and  notice from
the  borrower  of  satisfactory work  completion.    Subject to  underwriting
approval of an application  forwarded to Mego by a Correspondent, Mego issues
a commitment to purchase a loan upon Mego's receipt of a fully completed loan
package.   Commitments  indicate  loan  amounts,  fees,  funding  conditions,
approval expiration dates and interest rates.  Loan commitments are generally
issued for periods up to 45 days in the case of Correspondents and 90 days in
the case of Dealers.

     Mego's  underwriting  personnel review  completed  loan  applications to
verify  compliance with Mego's  underwriting standards, FHA  requirements, if
applicable, and federal  and state regulations.   In the case of  loans being
acquired from Dealers,  Mego conducts a prefunding  telephonic interview with
the property owner to  determine that the improvements have been completed in
accordance with  the terms  of the  Installment Contract  and to  the owner's
satisfaction.  Mego  utilizes a nationwide network of  independent inspectors
to perform required  on-site inspections of improvements generally within six
months, with respect to the conventional loans and, with respect to the Title
I Loans, within the time-frames specified by the Title I Program.

     CONVENTIONAL  LOANS.  Mego has implemented policies for its conventional
loan program that are designed to minimize losses by adhering to  high credit
quality standards or requiring adequate loan-to-value levels.  Mego will only
make conventional loans  to borrowers with an  "A" or "B" credit  grade using
the CIP.  Terms  of conventional loans made by  Mego, as well as the  maximum
combined loan-to-value  ratios  and  debt to  income  ratios  (calculated  by
dividing fixed monthly debt payments by gross monthly income), vary depending
upon  Mego's evaluation of  the borrower's creditworthiness.   Borrowers with
lower  creditworthiness  generally   pay  higher  interest  rates   and  loan
origination fees.

     As  part of  the  underwriting process  for conventional  loans  with an
original principal balance  in excess of $35,000, Mego  generally requires an
appraisal  of the  mortgaged property  as a  condition  to the  commitment to
purchase.    If an  appraisal  is  utilized,  Mego requires  the  independent
appraiser  to be  state  licensed  and certified.    Mego  requires that  all
independent  appraisals  be   completed  within  the  Uniform   Standards  of
Professional Appraisal Practice as  adopted by the Appraisal Standards  Board
of  the Appraisal Foundation.  Prior to originating a conventional loan, Mego
audits  the  appraisal  for  accuracy  to  ensure  that  the  appraiser  used
sufficient care  in analyzing data  to avoid errors that  would significantly
affect the appraiser's opinion and conclusion.   This audit includes a review
of housing  demand, physical  adaptability of  the real estate,  neighborhood
trends and the highest  and best use of  the real estate.   In the event  the
audit  reveals any  discrepancies as  to the  method  and technique  that are
necessary  to  produce a  credible  appraisal, Mego  will  perform additional
property data research or may request  a second appraisal to be performed  by
an independent  appraiser selected by  Mego in order to  further substantiate
the value of the subject property.

     In  lieu of  requiring  a  new appraisal,  for  conventional  loans with
original principal  balances of less  than $50,000,  Mego may accept  a HUD-1
settlement statement no older than 12 months, a brokers' price opinion, a tax
assessment, an existing drive-by or  an Uniform Residential Appraisal  Report
no older than 12 months.  With respect to conventional loans with an original
principal balance in excess of $35,000 but less than $40,000, Mego may accept
the stated  value of  the mortgaged  property if  the borrower meets  certain
credit criteria.

     Mego also requires a title report on all subject properties securing its
conventional loans  to  verify  property ownership,  lien  position  and  the
possibility of outstanding tax  liens or judgments.  In the  case of loans in
the  first  lien  position,  Mego  requires a  full  title  insurance  policy
substantially in compliance with the  requirements of the American Loan Title
Association.

     The  applicant is  also required  to secure  hazard insurance  and flood
insurance  if the  mortgaged  property  has been  identified  by the  Federal
Emergency Management  Agency (FEMA) as  having special flood hazards,  to the
extent  described herein  under "Description  of the  Transfer  and Servicing
Agreements -- Insurance."


     TITLE I LOANS.   Mego's underwriting guidelines for  Title I Loans  meet
the FHA's underwriting criteria.

     Mego  will make Title  I Loans  to borrowers with an  "A" to  "C" credit
grade based on CIP  score and lien position.  Mego  generally does not obtain
appraisals of the  mortgaged properties related to the  Title I Loans because
such appraisals are not  required by the FHA.  FHA regulations do not require
the calculation of combined loan-to-value ratios for Title I Loans as part of
the underwriting process.

     Mego does  not  require  title  insurance  on the  mortgaged  properties
securing the  Title I Loans  it originates or  purchases but reviews  a title
report on  the related  mortgaged property prepared  by a  pre-approved title
insurance company.  The applicant is  also required to secure flood insurance
if the  mortgaged property is located in an  area that has been identified by
the  Federal  Emergency Management  Agency  (FEMA)  as having  special  flood
hazards, in  an amount sufficient to  cover the Title I Loan,  subject to the
maximum amount available under the National Flood Insurance Program.

     Since Mego does not  currently originate or acquire Title  I Loans on an
individual basis with an original principal balance in excess of $25,000, the
FHA does not individually review the Title I Loans originated by Mego.


     QUALITY CONTROL.   In accordance  with Mego policy,  the Quality Control
Department reviews a  statistical sample of  loans closed  each month.   This
review is  generally completed within  60 days  of funding.   Typical  review
procedures include reverification  of employment and income,  re-appraisal of
the subject property,  obtaining separate credit reports and recalculation of
debt to  income ratios.  The  statistical sample is intended to  cover 10% of
all new loan originations with  particular emphasis on new Correspondents and
Dealers.  Emphasis  will also be  placed on those  loan sources where  higher
levels of delinquency are  experienced, physical inspections reveal a  higher
level  of non-compliance,  or payment  defaults  occur within  the first  six
months of funding.   On occasion, the  Quality Control Department  may review
all loans  generated from a  particular loan source  in the event  an initial
review determines a  higher than normal  number of  exceptions.  The  account
selection of  the Quality Control  Department is also  designed to  include a
statistical sample of loans by each underwriter and each funding auditor  and
thereby provide  management with information  as to any aberration  from Mego
policies and procedures in the loan origination process.

     Under  the  direction  of  the  Vice  President  of  Credit Quality  and
Regulatory Compliance, a variety of review functions are accomplished.   On a
daily basis,  a sample  of recently  approved  loans are  reviewed to  insure
compliance with underwriting  standards.  Particular attention is  focused on
those  underwriters  who  have  developed  a  higher  than  normal  level  of
exceptions.   In addition to this review, Mego has developed a staff of post-
disbursement review auditors which reviews 100% of  recently funded accounts,
typically within two weeks of funding.  All credit reports are analyzed, debt
to income  ratios recalculated,  contingencies monitored  and loan  documents
inspected.  Exception reports are forwarded to the respective Vice Presidents
of  Production  as well  as  senior management.    Mego also  has  a Physical
Inspection Group  that is  responsible for monitoring  the inspection  of all
homes which are  the subject of  home improvement loans.   Non-compliance  is
tracked by loan  source and  serves as  another method of  evaluating a  loan
source relationship.

SERVICING

     Pursuant to  the Servicing  Agreement, the Servicer  will be responsible
for servicing,  managing and  making  collections on  the  Loans.   Upon  the
occurrence of certain events specified in the Servicing Agreement, any of the
Master Servicer or the Securities  Insurer, or, in certain circumstances, the
Indenture  Trustee may  terminate  all  of the  Servicer's  rights under  the
Servicing Agreement.  


     Under  the  Sale  and  Servicing  Agreement,  Mego  will  act as  Claims
Administrator  and as  such will  be  responsible for  the administration  of
claims under Title I in respect of the Title I Loans.

     The following is a  description of the servicing policies and procedures
customarily and currently  employed by Mego with respect  to its conventional
and Title  I loan portfolio.  Mego revises  such policies and procedures from
time  to time in connection with changing  economic and market conditions and
changing legal requirements.

     Mego's  loan  servicing  activities,  which  are  facilitated  under  an
existing  sub-servicing agreement by a direct link to the servicing system of
Mego's affiliate, Preferred Equity Corporation ("PEC"), include responding to
borrower inquiries, processing and administering loan payments, reporting and
remitting principal and interest  to the purchasers who own interests  in the
loans,  collecting delinquent  loan payments,  processing  Title I  insurance
claims,  conducting  foreclosure  proceedings  and  disposing  of  foreclosed
property and otherwise administering the  loans.  Mego uses a  computer based
mortgage  servicing system  developed and  maintained  by PEC.   It  provides
payment processing and cashiering functions, automated payoff statements, on-
line  collections, statement and  notice mailing along  with a  full range of
investor reporting  requirements.   PEC's  servicing systems  conform to  the
servicing standards and procedures mandated by the Title I Program.

     Mego's  loan  collection  functions  are  organized  into  two areas  of
operation:  routine collections and management of nonperforming loans.

     Routine   collection  personnel  are  responsible  for  collecting  loan
payments that  are less  than 60  days contractually past  due and  providing
prompt  and accurate  responses  to all  customer  inquiries and  complaints.
Borrowers are contacted on the due date for each of the first six payments in
order to encourage continued prompt payment.  Generally,  after six months of
seasoning, collection  activity will commence if a  loan payment has not been
made within five days of the  due date.  Borrowers usually will  be contacted
by telephone at least once every five days and also by written correspondence
before the loan  becomes 60 days delinquent.   With respect to  loan payments
that  are  less than  60 days  late, routine  collection personnel  utilize a
system  of mailed notices and  telephonic conferences for reminding borrowers
of late payments  and encouraging borrowers to bring  their accounts current.
Installment payment invoices and return envelopes are mailed to each borrower
on a monthly basis.

     Once a loan becomes 30 days  past due, a collection supervisor generally
analyzes the account to determine  the appropriate course of remedial action.
On or  about the 45th  day of delinquency,  the supervisor determines  if the
property needs immediate inspection to determine if it is occupied or vacant.
Depending  upon the  circumstances  surrounding  the  delinquent  account,  a
temporary suspension of payments or a repayment plan to return the account to
current   status  may   be  authorized   by  the   Vice  President   of  Loan
Administration.    In  any  event, it  is  Mego's  policy  to  work with  the
delinquent customer  to resolve  the past  due balance before  Title I  claim
processing (in the case of an FHA Loan) or legal action is initiated.

     Nonperforming loan  management personnel are responsible  for collection
of  severely delinquent  loan payments (over  60 days  late), filing  Title I
insurance claims  or initiating  legal action  for foreclosure and  recovery.
Operating  from Mego's headquarters in Atlanta, Georgia, collection personnel
are  responsible  for  collecting  delinquent loan  payments  and  seeking to
mitigate  losses by  providing  various  alternatives  for  further  actions,
including modifications,  special refinancing and  indulgence plans.   In the
case  of  conventional  loans,  a foreclosure  coordinator  will  review  all
previous  collection  activity, evaluate  the  lien and  equity  position and
obtain any  additional information  as necessary.   The ultimate  decision to
foreclose, after all necessary information is obtained, is made by an officer
of Mego.  Foreclosure  regulations and practices and the rights  of the owner
in  default vary  from  state  to  state, but  generally  procedures  may  be
initiated  if:  (i)  the loan is 90  days (120 days  under California law) or
more  delinquent; (ii) a notice  of default on a  senior lien is received; or
(iii) Mego discovers circumstances indicating potential loss exposure.

     Title I insurance  claim personnel are responsible  for managing Title I
insurance  claims, utilizing  a  claim management  system  designed to  track
insurance claims  for Title I Loans so that all required conditions precedent
to claim perfection are met.   See "Certain Legal Aspects of the Loans  - The
Title I  Program--Claims Procedures Under  Title I"  in the Prospectus  for a
description  of the  regulatory procedures  that Mego  is required  to follow
subsequent to the default and acceleration of the maturity of a secured Title
I home improvement loan.

DELINQUENCY EXPERIENCE

     The following  table sets forth information  relating to the delinquency
and Title I  insurance claims experience of Mego  for its servicing portfolio
of  all Title  I Loans and  conventional loans (including  loans serviced for
others) for the periods indicated.


     Mego  commenced originating  and  purchasing conventional  loans in  May
1996.   Accordingly, the information  set forth in  the table below reflects,
for  the most part, the loss and delinquency  experience of the Title I Loans
in  the servicing  portfolio.   Of  the 4,421  conventional  loans in  Mego's
servicing portfolio as  of February 28,  1997, only 20 of  such loans are  31
days or more past due.  Mego believes that such delinquency experience is not
representative   of  the  loss  and  delinquency  experience  of  a  seasoned
conventional  loan  portfolio.     Furthermore,  the  loss   and  delinquency
experience  set  forth  below for  the  Title  I  Loans  is  not  necessarily
indicative of the loss and  delinquency experience of a seasoned conventional
loan portfolio.

     The information in the  table below has not  been adjusted to  eliminate
the effect of  the significant growth  in the size  of Mego's loan  portfolio
during  the  periods  shown.    Accordingly,  delinquency  as percentages  of
aggregate principal balance of loans serviced for each period would be higher
than those shown if a group of loans were artificially isolated at a point in
time  and the information  showed the activity  only in that  isolated group.
However, since most of the loans in Mego's portfolio are not  fully seasoned,
the  delinquency  information  for  such  an isolated  group  would  also  be
distorted to some degree.







                                                                                     AT AUGUST 31,                 at February 28,
                                                                         -------------------------------           ---------------
                                                                         1994(1)    1995            1996                  1997
                                                                         -------    ----            ----           ---------------  
                                                                                 (dollars in thousands)
                                                                                                      
Delinquency period(2)
     31-60 days past due  . . . . . . . . . . . . . . . . . . . . .       2.06%      2.58%         2.17%                   2.46%
     61-90 days past due  . . . . . . . . . . . . . . . . . . . . .       0.48%      0.73%         0.85%                   1.06%
     91 days and over past due  . . . . . . . . . . . . . . . . . .       0.36%      0.99%       4.53%(3)                3.86%(3)
     91 days and over past due, net of claims filed (4) . . . . . .       0.26%      0.61%         1.94%                   2.03%
Claims filed with HUD(5)  . . . . . . . . . . . . . . . . . . . . .       0.10%      0.38%         2.59%                   1.83%
Number of Title I insurance claims outstanding  . . . . . . . . . .           1         23           255                     394
Total servicing portfolio at end of period  . . . . . . . . . . . .      $8,026    $92,286      $214,189              $368,368(6)
Amount of FHA insurance available for all                                   813     $9,552       $21,205               $23,342(7)
Title I Loans serviced by Mego  . . . . . . . . . . . . . . . . . .
Amount of FHA insurance available as a percentage of Title I Loans
Title I Loans serviced (end of period) . . . . . . . . . . . . . . .      10.13%     10.35%        10.46%                 9.82%(7) 
Losses on liquidated loans(8) . . . . . . . . . . . . . . . . . . .       $0.00      $16.8         $32.0                   $58.0




______________________

(1)  Mego commenced originating loans in March 1994.
(2)  Represents  the dollar  amount of  delinquent loans  as a  percentage of
     total dollar amount of loans serviced by  Mego (including loans owned by
     Mego) as of the date indicated.
(3)  During  the  year ended  August  31,  1996, and  the  six months  ending
     February  28, 1997, the processing  and payment of claims filed with HUD
     was delayed.  See the following paragraph for a further discussion.
(4)  Represents  the  dollar amount  of delinquent  loans (net  of delinquent
     Title I Loans for which claims have  been filed with HUD and payment  is
     pending) as  a percentage  of total dollar amount  of loans  serviced by
     Mego (including loans owned by Mego) as of the date indicated.
(5)  Represents  the dollar  amount  of delinquent  Title I  Loans  for which
     claims have been filed with  HUD and payment is pending as a  percentage
     of total dollar amount of loans serviced  by Mego (including loans owned
     by Mego) as of the date indicated.
(6)  Of  this  amount  $130,736  represents conventional  loans  and $237,632
     represents Title I loans (dollars in thousands).
(7)  If all claims with HUD had  been processed as of period end, the  amount
     of FHA insurance available would have been reduced to $16,900,000, which
     as a percentage of Title I loans serviced would have been 7.3%.
(8)  A loss  is recognized  upon  receipt  of payment  of  a claim  or  final
     rejection thereof.  Claims paid in a period may  relate to a claim filed
     in  an  earlier  period.   Since  Mego  commenced  its  Title  I lending
     operations in March 1994,  there has been no final  rejection of a claim
     by the FHA.  Aggregate losses  on liquidated Title I Loans  were related
     to 290 of the 684 Title I insurance claims made by Mego since commencing
     operations through February  28, 1997.  Losses  on liquidated loans will
     increase  as the balance of  the claims are processed by  HUD.  Mego has
     received an  average payment  from HUD equal  to 90%  of the outstanding
     principal balance of  such Title I Loans,  plus appropriate interest and
     costs.


     The processing  and payment of  claims filed with HUD  have been delayed
for a number of reasons including (i)  furloughs experienced by HUD personnel
in December 1995 and January 1996, (ii)  the growth in the volume of Title  I
Loans originated from  approximately $750 million in 1994  to $1.3 billion in
1995 without  a corresponding increase in HUD personnel to service claims and
(iii) the transition of processing  operations to regional centers during the
second  and third  quarters of 1996.   It  is expected that  once appropriate
staffing  and training  have  been  completed at  HUD  regional centers,  the
timeframe for payment of HUD claims will be significantly shortened.

     If the loss  and delinquency levels for  the loans in  a Related  Series
Trust (defined below) exceed certain  levels specified in the related pooling
and servicing agreement  or sale and servicing agreement, as the case may be,
the  Master Servicer  and  the Servicer  (who  serve as  master servicer  and
servicer,  respectively,  for each  such  trust)  may  be terminated  by  the
Securities Insurer pursuant  to such related agreement.   See "Description of
the  Transfer  and   Servicing  Agreements  -  Events   of  Master  Servicing
Termination."  Such  levels have been exceeded  in each of the  Mego Mortgage
FHA Title I Loan  Trust 1996-1 and the Mego  Mortgage FHA Title I Loan  Trust
1996-2; however,  at this  time  the Securities  Insurer has  elected not  to
terminate  the  Master Servicer  under  the  related  pooling  and  servicing
agreement or  the Servicer under  the related servicing agreement  for either
such Related Series Trust.



            THE TITLE I LOAN PROGRAM AND THE CONTRACT OF INSURANCE

THE TITLE I PROGRAM

     The  National Housing  Act  of  1934, as  amended  (the  "Housing Act"),
authorized the creation of the FHA and  the Title I Program.  Under the Title
I Program,  the FHA  is authorized to  insure qualified  lending institutions
against losses on certain types of loans,  including loans to finance actions
or  items that  substantially  protect  or improve  the  basic livability  or
utility of several types  of properties ("home  improvement loans").  All  of
the FHA Loans are home  improvement loans for one- to  four-family residences
that have been  originated under the Title  I Program, and will  be partially
insured under the Title I Program.   None of the FHA Loans are  loans made to
finance  improvements of manufactured housing or multifamily residences.  For
a description of the FHA regulations that apply to the origination, servicing
and claims payment procedures of the FHA Loans, see "Certain Legal Aspects of
the Loans--The Title I Program" in the Prospectus.

THE CONTRACT OF INSURANCE

     The aggregate amount  of insurance provided by  the FHA pursuant  to the
Title I Program  that is expected to be available to the Claims Administrator
in respect of the  FHA Loans is approximately $273,578 (the "Trust Designated
Insurance Amount").   Such amount represents  10% of the  sum of the  Cut-Off
Date Principal Balances of the FHA Loans.

     First Trust of New York, National Association holds the Title I contract
of insurance (the "Contract of Insurance")  for the benefit of the Trust,  as
well as the  Mego Mortgage FHA Title  I Loan Trust 1996-1, the  Mego Mortgage
FHA Title I Loan Trust  1996-2, the Mego Mortgage Home Loan  Trust 1996-3 and
the Mego  Mortgage Home Loan  Owner Trust 1997-1  and any  other subsequently
created trust  of which First Trust of New  York, National Association is the
trustee and  to which Title  I Loans are  sold directly or indirectly  by the
Seller and the related senior securities  of which are insured by a  guaranty
insurance policy  issued by the  Securities Insurer (each, a  "Related Series
Trust").    As  of  the  Cut-Off  Date,  the aggregate  amount  of  insurance
transferred  or to be transferred by the  FHA pursuant to the Title I Program
to an insurance coverage reserve account maintained by the FHA in the name of
the Contract of Insurance Holder (the "FHA Reserve Account") is approximately
$19,440,100  (the "Combined  FHA  Insurance  Amount"), and  for  any date  of
determination thereafter, the  Combined FHA Insurance Amount will  equal such
amount  plus all amounts subsequently transferred  by the FHA to the Contract
of Insurance Holder's FHA  Reserve Account less  the amount of FHA  Insurance
proceeds received by the Contract  of Insurance Holder under the  Contract of
Insurance with respect  to the FHA  Loans and loans  in other Related  Series
Trusts.  Based on information provided by  the Seller, as of April 30,  1997,
approximately $4,252,273 in claims under  the Contract of Insurance have been
paid, filed  or are pending filing against  the Combined FHA Insurance Amount
for other Related Series Trusts.  All proceeds received under the Contract of
Insurance in  respect of claims relating to the  FHA Loans shall be deposited
into the Note Distribution Account.

     With  respect  to  those FHA  Loans  for  which  FHA  Insurance coverage
reserves have not been transferred to the  FHA Reserve Account by the Closing
Date, the Seller  will be required to take appropriate steps to cause the FHA
to transfer the  appropriate amounts of FHA Insurance  coverage reserves from
the Seller's insurance  coverage reserve account to the  FHA Reserve Account.
To  accomplish this  transfer,  on or  after  the date  on  which the  Seller
receives the FHA Title I case numbers for  such FHA Loans, the Seller will be
required  to  submit  a transfer  of  note  report to  the  Secretary  of HUD
regarding the  conveyance of  such FHA  Loans to  the  Contract of  Insurance
Holder.

     The Secretary of HUD will not  earmark the insurance coverage in the FHA
Reserve  Account for  the benefit of  the Trust  or any other  Related Series
Trust;  however, each  of the  Contract of  Insurance Holder  and the  Claims
Administrator has  agreed in  the Agreement to  earmark the  Trust Designated
Insurance  Amount  exclusively for  the  benefit of  the  Trust.   The  Trust
Designated Insurance Amount and any trust designated insurance amount for any
Related Series Trust may be increased up to the Combined FHA Insurance Amount
with the consent of the Securities Insurer.  In the event that any portion of
the  Combined FHA Insurance  Amount is applied  to loans in  a Related Series
Trust other than the Trust in excess of the trust designated insurance amount
for such Related Series Trust, the Combined FHA Insurance Amount available to
cover defaults  on the  FHA Loans may  be reduced  below the  remaining Trust
Designated Insurance Amount for the Trust.


                             THE MASTER SERVICER 

NORWEST BANK MINNESOTA, N.A.

     The  information set  forth  below  has been  provided  by  Norwest Bank
Minnesota,  N.A. (the "Master Servicer") and  the Depositor does not make any
representations  or warranties  as to  the accuracy  or completeness  of such
information.

     The Master  Servicer is a  national banking association, with  executive
offices located at Sixth Street  and Marquette Avenue, Minneapolis, Minnesota
55479 and  its master  servicing  offices are  located at  11000 Broken  Land
Parkway, Columbia, Maryland 21044.

     The Master  Servicer will  enter into  the Servicing  Agreement with the
Servicer,  pursuant  to which  the Servicer  will service  all of  the Loans.
However, the Servicing Agreement will not relieve the Master  Servicer of any
of  its duties and  obligations to the  Indenture Trustee under  the Sale and
Servicing  Agreement.   The Master  Servicer will  be obligated  with respect
thereto as  if  it  alone  were  performing all  duties  and  obligations  in
connection with the collection and servicing in respect of the Loans.

DELINQUENCY AND LOSSES

     The Master Servicer is  engaged in the business of master servicing,  on
behalf of  third party investors,  residential single  family mortgage  loans
secured by properties located in all 50 states and the District  of Columbia.
As of February 28,  1997, the Master Servicer was master  servicing more than
185,000  mortgage  loans  representing  an  aggregate  outstanding  principal
balance  of  approximately  $22.9  billion.    No   specific  delinquency  or
foreclosure data relating to the Master Servicer's master servicing portfolio
is  provided  because  the  Master  Servicer  has  limited  master  servicing
experience with Title I Loans and conventional loans of the type  included in
the Trust.


                                   THE POOL

GENERAL

     The Pool will  consist of the  collective pool of Loans conveyed  to the
Trust  on the  Closing Date.    As of  the Cut-Off  Date,  Loans representing
approximately 95.7% of the Original Pool Principal Balance consist of closed-
end fixed-rate home improvement loans, retail installment sale  contracts and
debt consolidation loans  secured by first- and junior-lien  mortgages, deeds
of trust  and security deeds  on residential properties (which  are primarily
condominiums, townhouses  and one-  to four-family  residences) that  are not
insured  or guaranteed by  any government agency  (the "Conventional Loans").
The residential properties securing the Conventional Loans, together with the
residential properties securing the Secured FHA Loans, are referred to herein
as the  "Mortgaged Properties".   A substantial majority of  the Conventional
Loans are debt  consolidation loans.   In addition, as  of the Cut-Off  Date,
Loans representing  4.3% of  the Original Pool  Principal Balance  consist of
either  (i) closed-end   fixed-rate   home  improvement   loans  and   retail
installment  sale contracts that  are partially insured by  the FHA under the
Title I Program and are secured by first- and junior-lien mortgages, deeds of
trust  and security  deeds on  residential  properties (including  investment
properties)  (the "Secured  FHA Loans")  or (ii)  closed-end fixed  rate home
improvement loans  and retail installment  sale contracts that  are partially
insured by the FHA under  the Title I Program but that are  unsecured general
obligations of the related obligors  (the "Unsecured FHA Loans", and together
with the Secured FHA Loans, the "FHA Loans").  The Conventional Loans and the
FHA  Loans are  referred  to  collectively herein  as  the "Loans",  and  the
Conventional Loans  and the  Secured FHA Loans  are collectively  referred to
herein as the "Mortgage Loans."  

     Interest on  each Loan is  payable monthly on  the outstanding Principal
Balance  thereof at a fixed rate per annum  (the "Loan Rate").  The Loans are
actuarial  loans which  provide  that  interest is  charged  to the  obligors
thereunder (the "Obligors"), and payments are due from such Obligors, as of a
scheduled day  of each month which is fixed at the time or origination.  Each
payment  made  by   the  Obligor  is,  therefor,  treated   as  containing  a
predetermined amount of interest  and principal.  Scheduled  monthly payments
made by the Obligors on the Loans  either earlier or later than the scheduled
due  dates thereof will not affect the  amortization schedule or the relative
application of such payments to principal  and interest.  Interest accrued on
the  Loans will be  calculated on the  basis of a 360-day  year consisting of
twelve 30-day months.

     The statistical information  presented herein with respect to  the Loans
describes  the Loans  as of  the  Cut-Off Date.   In  addition,  all weighted
averages specified herein are  weighted based on the  Cut-Off  Date Principal
Balances of the Loans.

     Approximately 95.7%  of the Loans are Conventional  Loans, approximately
3.6% of the Loans are  Secured FHA Loans and approximately 0.7% of  the Loans
are Unsecured FHA Loans.  See "The  Title I Loan Program and the Contract  of
Insurance" herein.  Loans that are not insured under the Title I Program were
originated by  Mego pursuant to its conventional loan underwriting guidelines
and  are secured  by  first and  junior-lien  mortgages, deeds  of  trust and
security deeds on  Mortgaged Properties.   See  "Mego Mortgage  Corporation--
Conventional Loans"  herein.  As of  the Cut-Off Date, the  Combined Loan-To-
Value  Ratios (as  defined  below)  for the  Conventional  Loans ranged  from
approximately  22.0% to 125.0%, with  approximately 86.8% of the Conventional
Loans having Combined Loan-To-Value Ratios in excess of 100%.  As of the Cut-
Off  Date,  the  weighted  average  Combined  Loan-To-Value   Ratio  of  such
Conventional Loans  was approximately  113.5%.   The "Combined  Loan-to-Value
Ratio" for  any Conventional Mortgage  Loan is  the fraction, expressed  as a
percentage, the numerator of which is the principal  balance of such Mortgage
Loan as of the Cut-Off Date plus, in the case of a Mortgage Loan secured by a
junior lien, the outstanding principal balance of each related senior lien on
the date  of origination of such Mortgage Loan,  and the denominator of which
is the  appraised or stated  value, as  applicable, of the  related Mortgaged
Property at the time of origination of such Mortgage Loan.

     The sum of  the percentages set  forth in  the following tables  may not
equal 100.00% due to rounding.



                      CUT-OFF DATE PRINCIPAL BALANCES





                   RANGE OF                         Number                       Aggregate
                 CUT-OFF DATE                          of                       Cut-Off Date                 % of Original Pool
              PRINCIPAL BALANCES                    Loans                     Principal Balance               Principal Balance
             ----------------------              ----------                 --------------------             ------------------
                                                                                                         
           $       0.01 -  5,000.00                    66                      $   239,967.58                          0.38%
               5,000.01 - 10,000.00                    89                          657,437.16                          1.04
              10,000.01 - 15,000.00                   111                        1,469,279.94                          2.32
              15,000.01 - 20,000.00                   183                        3,372,599.64                          5.31
              20,000.01 - 25,000.00                   488                       11,768,434.39                         18.54
              25,000.01 - 30,000.00                   274                        7,787,058.90                         12.27
              30,000.01 - 35,000.00                   362                       12,267,360.63                         19.33
              35,000.01 - 40,000.00                   151                        5,835,792.37                          9.20
              40,000.01 - 45,000.00                   184                        8,113,301.77                         12.79
              45,000.01 - 50,000.00                   118                        5,757,601.87                          9.07
              50,000.01 - 55,000.00                    44                        2,367,955.03                          3.73
              55,000.01 - 60,000.00                    20                        1,166,053.89                          1.84
              60,000.01 - 65,000.00                    20                        1,270,106.47                          2.00
              65,000.01 - 70,000.00                     7                          486,683.54                          0.77
              70,000.01 - 75,000.00                    11                          819,749.33                          1.29
              75,000.01 - 80,000.00                     1                           79,701.26                          0.13
- --------------------------------------             ---------                   -------------------               --------------
TOTAL                                               2,129                      $63,459,083.77                        100.00%
=======================================            =========                   ====================               ============== 





The  average  Principal Balance  of  the Loans  as  of the  Cut-Off  Date was
approximately $29,807.



                             RANGE OF LOAN RATES




                                                                                Aggregate
           Range of                           Number of                       Cut-Off Date                    % of Original Pool
          Loan Rates                            Loans                       Principal Balance                  Principal Balance
      -----------------                       ----------                   -------------------                ------------------
                                                                                                           
        9.990 -  9.999%                            4                              $68,705.32                               0.11%
       10.500 - 10.999                            18                              478,507.21                               0.75
       11.000 - 11.499                            16                              470,905.66                               0.74
       11.500 - 11.999                           122                            4,222,616.78                               6.65
       12.000 - 12.499                            50                            1,881,516.13                               2.96
       12.500 - 12.999                           309                           10,174,512.39                              16.03
       13.000 - 13.499                            54                            1,861,746.41                               2.93
       13.500 - 13.999                           542                           15,403,739.59                              24.27
       14.000 - 14.499                           113                            3,869,777.22                               6.10
       14.500 - 14.999                           504                           14,524,117.05                              22.89
       15.000 - 15.499                            87                            2,562,118.45                               4.04
       15.500 - 15.999                           213                            5,413,109.82                               8.53
       16.000 - 16.499                            18                              458,903.27                               0.72
       16.500 - 16.999                            72                            1,907,828.76                               3.01
       17.000 - 17.499                             7                              160,979.71                               0.25
- -----------------------                       ----------                     -----------------                 -----------------
TOTAL                                          2,129                          $63,459,083.77                             100.00%
=======================                       ==========                     ==================                ==================






The  weighted average  Loan  Rate of  the Loans  as of  the Cut-Off  Date was
approximately 14.0% per annum.




                      NUMBER OF MONTHS SINCE ORIGINATION





                                                                            Aggregate
       Number of Months                     Number of                      Cut-Off Date                    % of Original Pool
      Since Origination                       Loans                     Principal Balance                  Principal Balance
    ---------------------                   ----------                 -------------------               ----------------------
                                                                                                   
             0 months                            618                        $20,391,944.54                        32.13%
             1                                   619                         19,058,888.27                        30.03  
             2                                   445                         12,879,707.09                        20.30  
             3                                   109                          3,313,374.35                         5.22  
             4                                   144                          3,862,405.66                         6.09  
             5                                   125                          2,867,090.38                         4.52  
             6                                    14                            370,269.04                         0.58  
             7                                    13                            199,411.40                         0.31  
             8                                    17                            273,086.87                         0.43  
             9                                     2                             59,150.34                         0.09  
             11                                    3                             23,404.71                         0.04  
             12                                    5                             53,576.35                         0.08  
             13                                    4                             23,949.68                         0.04  
             14                                    4                             22,221.79                         0.04  
             15                                    3                             45,592.73                         0.07  
             16                                    3                             10,216.48                         0.02  
             22                                    1                              4,794.09                         0.01  
- -------------------------                     ----------                   ----------------                      --------
TOTAL                                          2,129                        $63,459,083.77                        100.00%
==========================                    ===========                   ================                     =========







The  weighted  average  age  of  the  Loans   as  of  the  Cut-Off  Date  was
approximately 1.5 months.




                    MONTHS REMAINING TO SCHEDULED MATURITY






                Range of                                                           Aggregate
            Months Remaining                           Number of                  Cut-Off Date               % of Original Pool
          To Scheduled Maturity                         Loans                  Principal Balance             Principal Balance
      ---------------------------                     ------------            -------------------           --------------------
                                                                                                        
                22 - 24 months                                3                $      6,883.85                         0.01%
                25 - 36                                      13                      42,614.52                         0.07
                37 - 48                                      17                      93,631.21                         0.15
                49 - 60                                      53                     580,987.00                         0.92
                61 - 72                                      11                     142,677.59                         0.22
                73 - 84                                      34                     398,130.48                         0.63
                85 - 96                                       4                      46,882.42                         0.07
               97 - 108                                       5                      30,638.75                         0.05
              109 - 120                                     162                   3,685,964.14                         5.81
              121 - 144                                       8                     131,094.62                         0.21
              145 - 168                                       2                      28,433.32                         0.04
              169 - 180                                     593                  17,253,425.45                        27.19
              181 - 228                                       1                      19,707.75                         0.03
              229 - 240                                     597                  18,771,984.30                        29.58
              241 - 276                                       1                      27,127.00                         0.04
              277 - 288                                       1                      34,958.40                         0.06
              289 - 300                                     624                  22,163,942.97                        34.93
__________________________                              ---------              ----------------                    ----------
TOTAL                                                     2,129                 $63,459,083.77                       100.00%
==========================                              ==========             =================                   ===========







The weighted  average remaining term to maturity of  the Loans as of the Cut-
Off Date was approximately 232.4 months.





       GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES BY STATE/(1)/





                                                                                 Aggregate
                                                 Number of                     Cut-Off Date                    % of Original Pool
              State                                Loans                     Principal Balance                  Principal Balance
- ---------------------------                  ------------------           -----------------------            --------------------
                                                                                                       
Alaska                                                   11                  $       398,500.00                       0.63%
Arizona                                                  66                        2,095,317.45                       3.30
Arkansas                                                 16                          120,611.91                       0.19
California                                              453                       15,784,115.75                      24.87
Colorado                                                 69                        2,287,451.15                       3.60
Connecticut                                              11                          337,376.29                       0.53
Delaware                                                  2                           64,941.60                       0.10
District of Columbia                                      1                           35,600.00                       0.06
Florida                                                 393                       11,557,563.23                      18.21
Georgia                                                 101                        2,803,523.98                       4.42
Idaho                                                    12                          385,238.85                       0.61
Illinois                                                 86                        2,504,866.31                       3.95
Indiana                                                  25                          659,599.37                       1.04
Iowa                                                      7                          205,301.24                       0.32
Kansas                                                    7                          115,288.10                       0.18
Kentucky                                                 15                          497,902.33                       0.78
Louisiana                                                16                          443,748.82                       0.70
Maryland                                                 36                        1,260,562.00                       1.99
Massachusetts                                             2                           49,843.64                       0.08
Michigan                                                 15                          367,586.26                       0.58
Minnesota                                                55                        1,986,992.00                       3.13
Missouri                                                 22                          485,724.89                       0.77
Nebraska                                                 11                          290,676.59                       0.46
Nevada                                                  125                        4,098,725.99                       6.46
New Jersey                                               33                          675,198.02                       1.06
New Mexico                                                9                          261,117.90                       0.41
New York                                                 63                        1,707,722.34                       2.69
North Carolina                                           43                          806,709.08                       1.27
Ohio                                                     63                        1,840,835.65                       2.90
Oklahoma                                                 27                          561,035.96                       0.88
Oregon                                                   20                          619,949.43                       0.98
Pennsylvania                                             64                        1,179,907.04                       1.86
South Carolina                                            3                           17,093.03                       0.03
Tennessee                                                25                          705,985.41                       1.11
Texas                                                    22                          214,407.72                       0.34
Utah                                                     35                        1,156,170.61                       1.82
Virginia                                                 56                        1,554,570.99                       2.45
Washington                                              100                        3,084,008.47                       4.86
Wisconsin                                                 9                          237,314.37                       0.37
- ----------------------                             -----------                 ------------------                 -----------
Total                                                 2,129                      $63,459,083.77                     100.00%
======================                             ===========                 ===================                ============







(1)  Determined  by  mailing address  of the  related  Obligor.   The mailing
     address  is not always the same as the  address of the related Mortgaged
     Property.



REPURCHASE OR SUBSTITUTION OF LOANS

     The  Seller may, at its option, either repurchase any Defaulted Loan (as
defined  herein) or  remove  such Defaulted  Loan and  substitute  therefor a
Qualified  Substitute Loan in accordance with  the procedure set forth below,
provided that  the aggregate of  the Loan  Balances of  such Defaulted  Loans
repurchased or  substituted by the Seller may not  exceed 10% of the Original
Pool  Principal  Balance.   See  "Loan  Program--Representations  by Sellers;
Repurchases or Substitutions" in the Prospectus.

     Unless waived  by the  Securities Insurer,  the Seller  is required  (i)
within  60 days  after discovery or  notice thereof  to cure in  all material
respects any breach of the representations or warranties made with respect to
a Defective Loan  to the  extent that  such breach has  a materially  adverse
effect on the  interests of the Noteholders or the Securities Insurer in such
Loan, or (ii) on  or before the Determination Date next succeeding the end of
such  60-day period,  to  repurchase such  Defective  Loan  at a  price  (the
"Purchase Price") equal to the Principal Balance of such Defective Loan as of
the  date  of  repurchase,  plus all  accrued  and  unpaid  interest on  such
Defective  Loan to  and including the  last day  of the  month in  which such
repurchase  occurs, computed  at the Loan  Rate.   In lieu of  repurchasing a
Defective Loan,  the Seller may replace such Defective  Loan with one or more
Qualified  Substitute Loans.  If  the aggregate outstanding principal balance
of  the Qualified Substitute Loan(s)  plus accrued interest  is less than the
Principal Balance(s) of the Defective Loan(s) plus  accrued interest thereon,
the Seller  will also remit for  distribution to the holders of  the Notes an
amount  equal  to  such shortfall,  which  will  result  in  a prepayment  of
principal on the Notes  for the amount of such shortfall.   As used herein, a
"Qualified Substitute Loan"  is a  home loan  that (i) has  an interest  rate
which is at least equal to the Loan Rate for the Defective Loan, (ii) matures
no  later  than the  Defective Loan,  (iii)  has a  principal  balance (after
application  of  all  payments received  on  or  prior to  the  date  of such
substitution)  equal to  or less than  (but no  more than  1% less  than) the
Principal Balance of the Defective Loan  as of such date, (iv) has a  monthly
payment greater than or equal to that of  the Defective Loan, (v) complies as
of the date of substitution with  each representation and warranty set  forth
in  the Sale and  Servicing Agreement with  respect to the  Loans and certain
other conditions set forth in the Sale  and Servicing Agreement, and (vi) has
a  FICO score not be more  than ten points lower than  the FICO score for the
Defective Loan.   See "Loan Program--Representations by  Sellers; Repurchases
or Substitutions" in the Prospectus.

     No assurance can be given that, at any particular time,  the Seller will
be capable,  financially or  otherwise,  of repurchasing  Defective Loans  or
substituting  Qualified Substitute  Loans for  Defective Loans in  the manner
described above.  If  the Seller repurchases, or is  obligated to repurchase,
defective  loans from  other  series of  asset  backed  securities (each,  an
"Additional  Series"), the  financial  ability of  the  Seller to  repurchase
Defective Loans from the Trust may be adversely affected.  In addition, other
events  relating to the Seller and  its mortgage lending and consumer finance
operations can occur that would adversely affect the financial ability of the
Seller  to  repurchase  Defective  Loans from  the  Trust,  including without
limitation the sale or other disposition of all or any significant portion of
its  assets.  If  the Seller is  unable to repurchase  or replace a Defective
Loan, the  Servicer, on behalf of the Trust,  will pursue other customary and
reasonable  efforts, if  any,  to recover  the maximum  amount  possible with
respect to such  Defective Loan.   If the Servicer  is unable to  collect all
amounts due  to the Trust with respect to  such Defective Loan, the resulting
loss will  be borne by the holders of the Notes  to the extent that such loss
is not  otherwise covered by  amounts available  from the credit  enhancement
provided for the Notes, including the Securities Insurance Policy.  See "Risk
Factors-Limitations  on Repurchase  or  Replacement  of  Defective  Loans  by
Seller" herein.


                      DESCRIPTION OF CREDIT ENHANCEMENT

     Credit enhancement  with respect to the Notes will be provided by, among
other things, the Securities Insurance Policy.  Additional credit enhancement
with respect to the Notes will be  provided by (i) FHA Insurance in the  case
of the FHA  Loans, (ii) the  subordination of distributions  on the  Residual
Certificates    to   distributions    on   the    Notes    and   (iii)    the
overcollateralization feature described herein.

     The  information  set  forth  below  under the  section  entitled "--The
Securities Insurance Policy" and "--The Securities Insurer" has been supplied
by MBIA Insurance  Corporation (the  "Securities Insurer")  for inclusion  in
this  Prospectus Supplement  and has  not been  reviewed  or verified  by the
Seller, the Servicer, the Depositor, the Indenture Trustee, the Owner Trustee
or the Underwriter.

THE SECURITIES INSURANCE POLICY

     The Securities Insurer,  in consideration of the  payment of the premium
and subject  to the  terms of  the financial  guaranty insurance  policy (the
"Securities Insurance Policy"), unconditionally and irrevocably guarantees to
any Owner that an amount equal to each full and complete Insured Payment will
be received  by the  Indenture Trustee,  on behalf  of the  Owners, from  the
Securities Insurer, for  distribution by the Indenture Trustee  to each Owner
of  each Owner's proportionate share of the  Insured Payment.  The Securities
Insurer's obligations under the Securities Insurance Policy with respect to a
particular Insured Payment shall be  discharged to the extent funds equal  to
the applicable Insured Payment are received by the Indenture Trustee, whether
or  not such funds  are properly applied  by the Indenture  Trustee.  Insured
Payments shall be made only at the time set forth in the Securities Insurance
Policy and  no accelerated Insured Payments  shall be made regardless  of any
acceleration  of the  Securities, unless  such  acceleration is  at the  sole
option of the Securities Insurer.

     Notwithstanding the foregoing paragraph, the Securities Insurance Policy
does not cover shortfalls, if any, attributable to the liability of the Trust
or the  Indenture Trustee for  withholding taxes, if any  (including interest
and penalties in respect of any such liability).

     The Securities Insurer will pay any Insured Payment that is a Preference
Amount on the Business  Day following receipt on a Business Day by the Fiscal
Agent (as described below) of (i) a certified copy of the order requiring the
return of a  preference payment, (ii) an  opinion of counsel satisfactory  to
the Securities Insurer  that such order is  final and not subject  to appeal,
(iii) an assignment in such form as  is reasonably required by the Securities
Insurer,  irrevocably assigning  to  the Securities  Insurer  all rights  and
claims of  the Owner relating to or arising  under the Securities against the
debtor which made  such preference payment or otherwise with  respect to such
preference payment and (iv) appropriate instruments to effect the appointment
of  the Securities Insurer  as agent for  such Owner in  any legal proceeding
related  to  such  preference  payment,  such instruments  being  in  a  form
satisfactory to the  Securities Insurer, provided that if  such documents are
received after 12:00 noon New York City time on such Business Day,  they will
be deemed to be  received on the following Business Day.  Such payments shall
be  disbursed to  the receiver or  trustee in  bankruptcy named in  the final
order  of the court exercising jurisdiction on behalf of the Owner and not to
any Owner  directly unless such Owner has returned principal or interest paid
on such  Insured Securities  to such  receiver or  trustee in bankruptcy,  in
which case such payment shall be disbursed to such Owner.


     The  Securities Insurer  will  pay any  other amount  payable  under the
Securities Insurance Policy  no later than 12:00  noon New York City  time on
the later of the Distribution Date on which the related Noteholders' Interest
Distributable Amount  or the  Noteholder's Guaranteed  Principal Distribution
Amount is due or  the second Business Day following receipt  in New York, New
York on  a Business  Day by State  Street Bank  and Trust  Company, N.A.,  as
Fiscal  Agent  for the  Securities  Insurer  or  any successor  fiscal  agent
appointed by  the Securities  Insurer (the  "Fiscal Agent")  of a Notice  (as
described below); provided  that if such Notice is received  after 12:00 noon
New York City time on such Business Day,  it will be deemed to be received on
the following Business Day.  If any such Notice received by  the Fiscal Agent
is not in  proper form or is otherwise insufficient for the purpose of making
claim under the  Securities Insurance Policy it  shall be deemed not  to have
been received by  the Fiscal Agent  for purposes of  this paragraph, and  the
Securities Insurer or the Fiscal Agent, as the case may be, shall promptly so
advise the Indenture Trustee and the Indenture Trustee may  submit an amended
Notice.

     Insured  Payments  due  under the  Securities  Insurance  Policy  unless
otherwise  stated therein  will  be  disbursed by  the  Fiscal  Agent to  the
Indenture  Trustee on behalf  of the Owners  by wire  transfer of immediately
available funds  in the  amount of the  Insured Payment  less, in  respect of
Insured  Payments related  to  Preference  Amounts, any  amount  held by  the
Indenture  Trustee  for the  payment  of  such  Insured Payment  and  legally
available therefor.

     The Fiscal  Agent is  the agent of  the Securities Insurer only  and the
Fiscal Agent shall in no event be liable to Owners for any acts of the Fiscal
Agent or  any failure of  the Securities  Insurer to deposit  or cause to  be
deposited,  sufficient  funds  to  make payments  due  under  the  Securities
Insurance Policy.

     Subject to the terms of the Indenture,  the Securities Insurer shall  be
subrogated  to  the  rights of  each  Owner  to  receive payments  under  the
Securities to the extent  of any payment by the Securities  Insurer under the
Securities Insurance Policy.

     As used  in the Securities  Insurance Policy, the  following terms shall
have the following meanings:

     "Business Day" means any day other than a Saturday, a Sunday or a day on
which the Securities Insurer or banking  institutions in New York City or  in
the city  in which the corporate trust office  of the Indenture Trustee under
the  Indenture is  located are authorized  or obligated  by law  or executive
order to close.

     "Deficiency Amount" means, as  of any Distribution Date, an amount equal
to the sum of (a) the amount by which the Noteholders' Interest Distributable
Amount for  such Distribution Date exceeds the amount  on deposit in the Note
Distribution Account available  therefor and (b) the  Noteholder's Guaranteed
Principal Distributable Amount for such Distribution Date.

     "Insured Payment" means  (i) as of any  Distribution Date any Deficiency
Amount and (ii) any Preference Amount.

     "Notice" means the telephonic or telegraphic notice, promptly  confirmed
in writing by telecopy substantially in the form of Exhibit A attached to the
Securities Insurance Policy, the original of which  is subsequently delivered
by registered  or certified mail,  from the Indenture Trustee  specifying the
Insured  Payment which shall be due  and owing on the applicable Distribution
Date.

     "Owner" means  each Noteholder  (as defined  in the  Indenture and other
than the  Indenture Trustee, the  Seller, Mego Mortgage Home  Loan Acceptance
Corporation (the "Affiliated Holder"), the Servicer, the Owner Trustee or the
Depositor) who,  on the applicable  Distribution Date, is entitled  under the
terms of the related Note to distributions thereunder.

     "Preference Amount" means any amount previously  distributed to an Owner
in respect of the  Securities that is recoverable and sought  to be recovered
as a voidable  preference by a trustee  in bankruptcy pursuant to  the United
States  Bankruptcy Code  (11  U.S.C.),  as  amended  from  time  to  time  in
accordance  with a  final nonappealable  order  of a  court having  competent
jurisdiction.

     "Securities" means the Notes issued pursuant to the Indenture.

     Capitalized  terms used  in  the Securities  Insurance  Policy  and  not
otherwise  defined  in  the  Securities  Insurance  Policy  shall  have   the
respective meanings set forth in the Indenture as of the date of execution of
the  Securities Insurance  Policy, without  giving effect  to any  subsequent
amendment  or  modification  to  the  Indenture   unless  such  amendment  or
modification has been approved in writing by the Securities Insurer.

     Any notice under  the Securities Insurance Policy  or service of process
on the Fiscal  Agent may be made at  the address listed below  for the Fiscal
Agent  or  such other  address  as the  Securities  Insurer shall  specify in
writing to the Indenture Trustee.

     The  notice address of the Fiscal Agent is  15th Floor, 61 Broadway, New
York, New  York 10006  Attention: Municipal Registrar  and Paying  Agency, or
such other address as the Fiscal Agent shall specify to the Indenture Trustee
in writing.

     The Securities Insurance  Policy is being issued  under and pursuant to,
and shall  be construed  under, the laws  of the State  of New  York, without
giving effect to the conflict of laws principles thereof.

     The insurance provided by the Securities Insurance Policy is not covered
by the Property/Casualty  Insurance Security Fund specified in  Article 76 of
the New York Insurance Law.

     The Securities Insurance Policy is not  cancelable for any reason.   The
premium on the  Securities Insurance Policy is not  refundable for any reason
including payment, or provision being  made for payment prior to  maturity of
the Securities.

THE SECURITIES INSURER

     The Securities  Insurer is the  principal operating  subsidiary of  MBIA
Inc.,  a New York Stock Exchange listed  company.  MBIA Inc. is not obligated
to pay the debts of or claims against the Securities Insurer.  The Securities
Insurer is domiciled in the State of New  York and licensed to do business in
and is subject to regulation under the laws of all 50 states, the District of
Columbia, the Commonwealth  of Puerto Rico, the Commonwealth  of the Northern
Mariana Islands, the Virgin Islands of the United States and the territory of
Guam.  The Securities Insurer has two European branches, one in  the Republic
of  France and  the  other  in the  Kingdom  of Spain.    New  York has  laws
prescribing minimum capital requirements, limiting classes and concentrations
of investments  and requiring the approval of policy  rates and forms.  State
laws also regulate the amount of both the aggregate and individual risks that
may be insured, the payment of  dividends by the Securities Insurer,  changes
in control and transactions among  affiliates.  Additionally, the  Securities
Insurer is  required to maintain  contingency reserves on its  liabilities in
certain amounts and for certain periods of time.

     The  consolidated  financial  statements  of the  Securities  Insurer, a
wholly owned subsidiary of MBIA Inc., and its subsidiaries as of December 31,
1996 and December 31, 1995 and  for the three years ended December 31,  1996,
prepared  in  accordance  with   generally  accepted  accounting  principles,
included  in the Annual Report on  Form 10-K of MBIA  Inc. for the year ended
December   31,  1996,  and  the  consolidated  financial  statements  of  the
Securities Insurer and  its subsidiaries for the three months ended March 31,
1997 and for the periods ending March 31, 1997 and March 31, 1996 included in
the Quarterly  Report on Form 10-Q  of MBIA Inc. for the  period ending March
31,  1997,  are  hereby  incorporated  by  reference  into  this   Prospectus
Supplement and shall be deemed to  be a part hereof. Any statement  contained
in  a  document  incorporated  by  reference  herein  shall  be  modified  or
superseded for purposes of  this Prospectus Supplement to  the extent that  a
statement contained herein or in  any other subsequently filed document which
also  is  incorporated  by  reference  herein  modifies  or  supersedes  such
statement.  Any statement  so modified  or  superseded shall  not be  deemed,
except as so  modified or superseded, to constitute a part of this Prospectus
Supplement.

     All  financial statements of the Securities Insurer and its subsidiaries
included in documents filed by MBIA Inc. pursuant to Section 13(a), 13(c), 14
or 15(d) of  the Securities Exchange Act  of 1934, as amended,  subsequent to
the date of  this Prospectus Supplement and  prior to the termination  of the
offering of the  Notes shall be deemed  to be incorporated by  reference into
this Prospectus Supplement and to be a  part hereof from the respective dates
of filing such documents.

     The  tables   below  present  selected  financial  information   of  the
Securities  Insurer  determined  in  accordance  with  statutory   accounting
practices prescribed or permitted by insurance regulatory authorities ("SAP")
as well as generally accepted accounting principles ("GAAP"):






                                                                                                SAP
                                                                     ------------------------------------------------------
                                                                     DECEMBER 31, 1996                       MARCH 31, 1997
                                                                     ------------------                      ---------------
                                                                         (Audited)                             (Unaudited)
                                                                                           (in millions)
                                                                                                         
     Admitted Assets  . . . . . . . . . . . . . . . . . .                  $4,476                                $4,598
     Liabilities  . . . . . . . . . . . . . . . . . . . .                   3,009                                 3,067
     Capital and Surplus  . . . . . . . . . . . . . . . .                   1,467                                 1,531








                                                                                               GAAP
                                                                    --------------------------------------------------------
                                                                    DECEMBER 31, 1996                        MARCH 31, 1997
                                                                    -----------------                        ---------------
                                                                        (Audited)                              (Unaudited)
                                                                                          (in millions)
                                                                                                         
     Assets . . . . . . . . . . . . . . . . . . . . . .                  $5,066                                   $5,110
     Liabilities  . . . . . . . . . . . . . . . . . . .                   2,262                                    2,262
     Shareholder's Equity . . . . . . . . . . . . . . .                   2,804                                    2,848





     Copies  of   the  financial   statements  of   the  Securities   Insurer
incorporated by reference herein and  copies of the Securities Insurer's 1996
year-end audited financial  statements prepared in accordance  with statutory
accounting  practices  are  available, without  charge,  from  the Securities
Insurer. The  address of the Securities  Insurer is 113  King Street, Armonk,
New York 10504.  The telephone number of the Securities Insurer is (914) 273-
4545.

     The Securities  Insurer  does  not  accept  any responsibility  for  the
accuracy or completeness of this  Prospectus Supplement or any information or
disclosure contained herein, or omitted  herefrom, other than with respect to
the accuracy of the information regarding the Securities Insurance Policy and
the Securities Insurer set forth under the headings "The Securities Insurance
Policy" and "The  Securities Insurer."  Additionally,  the Securities Insurer
makes no representation regarding the  Notes or the advisability of investing
in the Notes.

     Moody's Investors Service,  Inc. rates the claims  paying ability of the
Securities Insurer "Aaa";  Standard & Poor's Ratings Services,  a division of
The  McGraw-Hill Companies,  Inc., rates  the  claims paying  ability of  the
Securities Insurer "AAA"; and Fitch  Investors Service, L.P. rates the claims
paying ability of the Securities Insurer "AAA".

     Each rating of the Securities Insurer should be evaluated independently.
The ratings reflect the respective  rating agency's current assessment of the
creditworthiness of the  Securities Insurer and its ability  to pay claims on
its policies of insurance.  Any further explanation as to the significance of
the above ratings may be obtained only from the applicable rating agency.

     The  above ratings  are not  recommendations to  buy, sell  or  hold the
Notes, and such ratings may be subject to revision  or withdrawal at any time
by  the rating agencies.   Any downward revision or withdrawal  of any of the
above ratings may  have an adverse effect  on the market price  of the Notes.
The Securities Insurer  does not guaranty the  market price of the  Notes nor
does  it  guaranty that  the  ratings on  the Notes  will  not be  revised or
withdrawn.

SUBORDINATION AND ALLOCATION OF LOSSES

     The  rights of  the  holders  of the  Residual  Certificates  to receive
distributions  from amounts available in the Certificate Distribution Account
on each Distribution Date will be  subordinated to the rights of the  holders
of the Notes  to receive distributions of interest and principal from amounts
available in  the Note Distribution Account  on each Distribution Date.   The
subordination  of the  Residual  Certificates  to the  Notes  is intended  to
enhance the likelihood of regular receipt by  the holders of the Notes of the
full amount of  interest and principal distributions due  to such holders and
to  afford such  holders  protection  against  losses  on  the  Loans.    See
"Description of the Securities - Priority of Distributions" herein.

     On each  Distribution Date, the  Principal Balance of  Loans that became
Defaulted Loans  during the immediately  preceding Due Period (the  "Net Loan
Losses") to  the extent  not covered  by the  Excess Spread  will reduce  the
Overcollateralization    Amount.      Following    any   reduction   of   the
Overcollateralization Amount to  zero, Net Loan Losses during  any Due Period
to the extent not covered by the Excess Spread will  trigger a draw under the
Securities Insurance Policy.

OVERCOLLATERALIZATION

     As of  each date  of determination,  the "Overcollateralization  Amount"
will equal the excess of (A) the Pool Principal Balance as of  the end of the
preceding Due Period over (B) the aggregate of the sum of the Class Principal
Balances of all Classes of Notes (the "Aggregate Note Principal Balance").  A
limited  acceleration of  the principal  amortization of  the  Aggregate Note
Principal Balance relative to the Pool Principal Balance has been designed to
increase  the Overcollateralization  Amount over  time  by making  additional
sequential distributions  of principal to  the holders of the  Notes from the
distribution of Distributable Excess Spread,  until the Overcollateralization
Amount is equal to the required level of overcollateralization.


                        DESCRIPTION OF THE SECURITIES

GENERAL

     The Trust will  issue five Classes of  Home Loan Asset-Backed Notes (the
"Notes")  having the  designations and  aggregate  initial principal  amounts
specified on  the cover hereof.   The  Notes will  be issued  pursuant to  an
indenture dated as  of May 1, 1997  (the "Indenture"), between the  Trust and
the Indenture Trustee.  The  Trust will also issue the  Residual Certificates
(which will have no  principal balance and will not accrue interest) pursuant
to  the  terms of  a trust  agreement dated  as  of May  1, 1997  (the "Trust
Agreement"), among  Mego, the Depositor,  the Owner Trustee and  the Co-Owner
Trustee.   The Notes will be secured  by the assets of the  Trust pursuant to
the  Indenture.    The  Residual  Certificates  will  represent  an undivided
beneficial ownership interest in the Trust.

     On the 25th day of each month or, if such day is not a business day, the
first business day immediately following,  commencing in June 1997 (each such
date,  a "Distribution  Date"), the  Indenture Trustee  or its  designee will
distribute to the persons in whose names the Notes are registered on the last
day of the month immediately preceding the month  of the related Distribution
Date (the "Record Date") the portion of the aggregate distribution to be made
to  each Noteholder  as described  below.   Prior to  Book-Entry Termination,
distributions on the Book-Entry Securities  will be made to Beneficial Owners
of the Notes only through DTC and  its DTC Participants.  See "Description of
the Securities--Book-Entry Registration of Securities" in the Prospectus.

     Beneficial ownership interests  in each Class of  Notes will be  held in
minimum  denominations of  $1,000  and  integral multiples  of  $1 in  excess
thereof.

DISTRIBUTIONS ON THE NOTES

     For  the  definitions  of  certain  of the  defined  terms  used in  the
following subsection, see "--Related Definitions" below.

     Payments of Interest.   Interest on the Class  Principal Balances of the
Classes
     ------------------
of  Notes  will  accrue  at the  respective  per  annum  Note Interest  Rates
specified  below  and will  be payable  to  the Noteholders  monthly  on each
Distribution Date, commencing in June 1997.   Interest on each Class of Notes
will be calculated on the basis of a 360-day year of twelve 30-day months.

     The Class A-1 Note Interest Rate will be 6.87% per annum.

     The Class A-2 Note Interest Rate will be 6.88% per annum.

     The Class A-3 Note Interest Rate will be 7.00% per annum.

     The Class A-4 Note Interest Rate will be 7.17% per annum.

     The Class A-5 Note Interest Rate will be 7.63% per annum.


     Interest  distributions on  the Notes  will generally  be made  from the
Available Amount remaining  after the payment of the trust fees and expenses.
Interest payments to all Classes of  Noteholders will have the same priority.
Under  certain circumstances, including  an occurrence and  continuation of a
Securities  Insurer  Default (as  defined  below), the  amount  available for
interest payments could  be less than the  amount of interest payable  on the
Notes on any Distribution Date, in which case each Class of  Noteholders will
receive their ratable share  (based upon the aggregate amount of interest due
to  such Class  of  Noteholders)  of the  aggregate  amount  available to  be
distributed in respect of interest on the Notes.

     The  Master Servicer  is required  to deposit  in the  Note Distribution
Account  with respect  to each  Distribution  Date, an  amount  equal to  the
scheduled installment  of interest due on  each Loan (other than  a Defaulted
Loan) during  the related  Due Period,  but not  received as  of the  related
Determination  Date, net  of the  related Servicing  Fee (each,  an "Interest
Advance").  The Master Servicer is not  required to make any Interest Advance
that   it  determines  would  be  nonrecoverable.     Interest  Advances  are
reimbursable to  the  Master  Servicer  subject  to  certain  conditions  and
restrictions,  and  are  intended  to  provide  liquidity  for  the  required
distributions of interest on the Notes.

     Payments  of  Principal.    Principal  payments  will  be  made  to  the
     -----------------------
Noteholders on
each Distribution Date  in an amount  generally equal to the  sum of (i)  the
Noteholders'  Principal Distributable Amount for such Distribution Date, (ii)
the   Noteholders'  Guaranteed   Principal  Distribution   Amount   for  such
Distribution  Date  and  (iii)  the  Distributable  Excess  Spread  for  such
Distribution Date.

PRIORITY OF DISTRIBUTIONS

     For the definitions of certain of the defined terms used in this and the
immediately following subsection, see "--Related Definitions" below.

     (a) Subject  to paragraphs (b)  through (j) below,  on each Distribution
Date,  the Collected  Amount (net  of  all amounts  representing payments  by
Obligors on Invoiced Loans in respect  of premiums on FHA Insurance) will  be
allocated in the following order of priority:

         (i) to  distribute on such  Distribution Date the  following amounts
in the following order:

              first, for deposit in the FHA Premium  Account (defined below),
         the   FHA  Premium   Account  Deposit   (defined  below)   for  such
         Distribution Date;

              second,  concurrently, to (x)  the Master Servicer,  the Master
         Servicer Fee,  (y) the Servicer,  the Servicer  Fee and  (z) to  the
         Indenture Trustee, the Indenture Trustee Fee,  in each case for such
         Distribution Date;

              third,  to the  Master  Servicer  or Servicer,  any  amount  in
         respect  of  reimbursement  of  Interest  Advances   or  Foreclosure
         Advances (defined  below),  to  which the  Master  Servicer  or  any
         Servicer  is entitled  under the  terms  of the  Sale and  Servicing
         Agreement with respect to such Distribution  Date, and to the Claims
         Administrator, amounts in reimbursement  of any expenses, of  filing
         of any FHA Insurance claims pursuant to the FHA Loans;

              fourth, to  the Owner Trustee,  the Owner Trustee  Fee, in each
         case for such Distribution Date; and


              fifth,  to  the  Securities  Insurer,  the  securities  insurer
         premium for such Distribution Date and  any such unpaid premiums for
         any preceding Distribution Dates;

          (ii)    to  the holders  of  each  Class of  Notes  outstanding, an
     amount equal to the related Class Interest Distributable Amount for such
     Distribution Date (subject to the limitation described in paragraphs (b)
     and (j) below);

         (iii)    to the holders of the applicable Class or  Classes of Notes
     outstanding  (as   further  described  in  paragraph  (c)   below),  the
     Noteholders' Principal  Distributable Amount for such  Distribution Date
     (subject to the limitation described in paragraph (d) below);

          (iv)    to the holders of the applicable Class or  Classes of Notes
     outstanding  (as   further  described  in  paragraph  (c)   below),  the
     Distributable Excess Spread for such Distribution Date;

           (v)    to the  Securities Insurer,  any  other amounts  (including
     any  Securities Insurer  Reimbursement Amounts) owing to  the Securities
     Insurer under the Insurance Agreement;

          (vi)    to any  successor Master Servicer,  such fees  and expenses
     reimbursable to such Master  Servicer pursuant to the Sale and Servicing
     Agreement, if any, for  such Distribution Date in addition to the Master
     Servicer Fee;

         (vii)    to  the  party entitled  thereto,  payments  in respect  of
     Other Fees  and  certain other  amounts  as specified  in the  Sale  and
     Servicing Agreement; and

        (viii)    to the holders  of the Residual Certificates, any remaining
     amount.


     (b) Any shortfall in  the amount of interest required to  be distributed
pursuant to clause (a)(ii) above will be allocated among the Classes of Notes
in proportion  to the  amount each  such Class  would have  been entitled  to
receive in the absence of such shortfall.  

     (c) As to  each Distribution  Date,  distributions in  reduction of  the
Class Principal Balances  of the Notes pursuant to clauses  (a)(iii) and (iv)
above will be made to the Classes of Notes as follows:

           (i)    prior  to the  occurrence and  continuance of  a Securities
     Insurer Default,  sequentially, to the  holders of the  Class A-1 Notes,
     Class A-2 Notes, Class  A-3 Notes, Class A-4 Notes  and Class A-5 Notes,
     in that order, until their respective Class Principal Balances have been
     reduced to zero; and

          (ii)    upon  the  occurrence  and  continuance  of   a  Securities
     Insurer Default  and upon the first  reduction of the Overcollateraliza-
     tion Amount to zero  after such default, concurrently, to the holders of
     each  Class  of  Notes then  outstanding,  pro  rata,  based  upon their
     respective  Class   Principal  Balances   immediately   prior  to   such
     Distribution Date,  until their respective Class Principal  Balances are
     reduced to zero.

     (d) If  on any Distribution  Date any  distribution of  the Noteholders'
Principal Distributable  Amount would cause the  Overcollateralization Amount
to  exceed the  required  level,  the amount  of  the Noteholders'  Principal
Distributable Amount distributed on the Notes will be correspondingly reduced
by the amount  necessary such that the Overcollateralization  Amount will not
exceed the required level of overcollateralization after giving effect to the
distribution  in reduction of  Class Principal  Balances to  be made  on such
Distribution Date.


     (e) All  distributions  made  to  each  Class  of  Noteholders  on  each
Distribution Date  will be made on a pro  rata basis among the Noteholders of
record with  respect to such Class  on the immediately preceding  Record Date
based on the  percentage interest represented by their  respective Notes, and
except  as otherwise  provided herein,  will be  made through  the book-entry
system maintained by DTC.

     (f) The Class Principal Balance  of each Class of  Notes, to the  extent
not previously paid, will be due on the Final Maturity Date.  The actual date
on which the Class Principal Balance of any Class of Notes is reduced to zero
is  anticipated to  be earlier, and  may be  substantially earlier,  than the
Final Maturity Date set forth herein based on a variety of factors, including
those described under "Prepayment and  Yield Considerations--Weighted Average
Lives of the Notes" herein.

     (g) If  on  any  Distribution Date,  (i)  the  Collected  Amount,  after
payment  of  the applicable  trust  fees  and  expenses, is  insufficient  to
distribute   the  Noteholders'   Interest  Distributable   Amount  for   such
Distribution  Date or (ii)  a Noteholders' Guaranteed  Principal Distribution
Amount is due  to the Noteholders,  the Indenture Trustee  will make a  claim
under the Securities Insurance Policy in the amount of any such insufficiency
or the  amount  of any  such Noteholders'  Guaranteed Principal  Distribution
Amount in accordance with  the terms thereof.  As described  in the preceding
sentence,  Insured Payments,  if any,  for any  Insured Securities  under the
Securities Insurance  Policy will  be distributed to  holders of  the Insured
Securities to  compensate for any  shortfalls in respect of  the Noteholders'
Interest Distributable Amount or to pay the Noteholders' Guaranteed Principal
Distribution Amount, as the case may be.

     (h) If on a  particular Distribution Date, the Available  Amount applied
as described  above is  not sufficient  to make  a full  distribution of  the
applicable Class  Interest Distributable Amount  on any Class of  Notes, then
any such unpaid  Class Interest Distributable Amount will  be carried forward
as a Class Interest  Carry-Forward Amount and will be  distributed to holders
of such  Class of  Notes on  the next Distribution  Date to  the extent  that
sufficient funds are available.  Such  an interest shortfall could occur, for
example, if losses  realized on  the Loans  were exceptionally  high or  were
concentrated  in a  particular month  and  Insured Payments  were not  timely
received under the Securities Insurance Policy.


     (i) The holders  of the  Residual Certificates will  not be required  to
refund any  amounts previously  distributed to such  holders pursuant  to the
Transfer and Servicing Agreements (as defined  herein), regardless of whether
there are sufficient funds on a  subsequent Distribution Date to make a  full
distribution to holders of the Notes. 

     (j) The interest entitlement for all Classes  of Insured Securities will
be reduced on each Distribution Date in the amount of (i) Prepayment Interest
Shortfalls  not  covered  by the  Servicing  Fee and  (ii)  Civil  Relief Act
Interest Shortfalls.  The amount of such shortfall will be allocated pro rata
among the Classes of Insured Securities based on the amount of  interest each
such  Class  would have  been  entitled to  receive  in the  absence  of such
shortfall and such shortfalls will not be covered by the Securities Insurance
Policy.

RELATED DEFINITIONS

     For  purposes  hereof,  the following  terms  shall have  the  following
meanings:

     "Available Amount" means, with respect to any Distribution Date, the sum
      ----------------
of (i) the Collected Amount for such Distribution Date and (ii) the amount of
the Insured Payments, if any, for such Distribution Date.


     "Class  Interest  Carry-Forward  Amount"  means,  with  respect  to  any
      --------------------------------------
Distribution Date and any Class of Notes, the excess of the related Class
Monthly Interest Distributable Amount for the preceding Distribution Date
and any  outstanding related  Class Interest Carry-Forward  Amount on such 
preceding Distribution Date, over  the  amount in  respect  of interest 
that  is actually  paid  as interest on such  Class of  Notes on such 
preceding Distribution Date,  plus interest on such  excess, to the extent 
permitted by law, at  the applicable Note Interest Rate from such  preceding
Distribution Date through the current Distribution Date.

     "Class  Interest  Distributable  Amount"  means,  with  respect  to  any
      --------------------------------
Distribution Date and any Class of Notes, the related Class Monthly Interest
Distributable Amount  for such  Distribution Date  and  the related  Class
Interest  Carry- Forward Amount, if any, for such Distribution Date.

     "Class Monthly Interest Distributable Amount" means, with respect to any
      --------------------------------------------
Distribution  Date  and any  Class  of Notes,  the  interest accrued  for the
related Due Period on such Class of  Notes at the Note Interest Rate for such
Class  on  the outstanding  principal  balance  of the  Notes  of such  Class
immediately preceding  such Distribution Date  (or, in  the case of the first
Distribution Date, on the Closing Date).

     "Collected Amount" means with  respect to any Distribution Date, the sum
      ----------------
of (i) (A) all payments  of interest in respect of the  Loans due during the
related Due Period and received prior  to the related Determination Date and
(B) all payments  of  principal in  respect  of the  Loans  received during
such Due Period; (ii) FHA Insurance  premiums in respect of FHA  Loans
received during the related Due  Period; (iii) the Purchase  Price for
repurchased  Loans and additional  cash adjustments (described in the  Sale
and Servicing Agreement) in respect of substitutions  of Loans during such
Due Period;  (iv) Insurance Proceeds received  by the Master  Servicer
during  such Due  Period; (v)  FHA Insurance claims payments received  in
respect of  FHA Loans during such  Due Period; (vi)  payments received 
during such Due  Period from  the Securities Insurer, Mego or Master 
Servicer in connection with  the termination of  the Trust as  provided in
the  Sale and  Servicing Agreement; and  (vii) Interest Advances for the
Loans in respect of such Distribution Date.

     "Defaulted Loan" means any Loan with respect to which:   (i) a claim has
      --------------
been paid or finally rejected pursuant to the Contract of Insurance, (ii) the
Property has  been repossessed and sold, or (iii)  any portion of a scheduled
monthly payment of principal and interest is in excess of 180 days past due.

     "Distributable  Excess Spread"  means, with respect to  any Distribution
      ----------------------------
Date. the lesser of (i) the amount of Excess Spread for such Distribution
Date and (ii) the portion (not greater  than 100%) of such Excess Spread, 
if any, required to   be   distributed   on   such    Distribution   Date  
to   satisfy   the overcollateralization requirement  in effect  for such 
Distribution Date  as specified in the Sale and Servicing Agreement.

     "Excess  Spread"  means, with  respect  to  any  Distribution  Date, the
      -----------
positive excess, if any, of (x) the Collected Amount with respect to such
Distribution Date over (y) the  amount required to be distributed pursuant 
to clauses (a) (i) through (iii) above under "--Priority of Distributions."


     "Insurance Proceeds" means,  with respect to any  Distribution Date  and
      ----------------
with respect to any Loan, all amounts collected in respect of related insurance
policies  (other than  the Securities  Insurance Policy  and the  Contract of
Insurance) that are not applied to the restoration or repair of the Mortgaged
Property  or released  to  the  borrower in  accordance  with customary  loan
servicing procedures.

     "Noteholders'  Guaranteed  Principal  Distribution  Amount"  means  with
      ---------------------------------------------------------
respect to any  Distribution  Date,  the  excess,  if any,  of  (i)  the 
Aggregate Note Principal  Balance as  of such  Distribution  Date (taking 
into account  the Noteholders'  Principal Distributable Amount  and
Distributable Excess Spread distributed  to Noteholders  on such 
Distribution Date)  over (ii)  the Pool Principal Balance  as of the end of
the related Due Period; provided, that on
                        --------  ----
the Final Maturity Date, the Noteholders' Guaranteed Principal Distribution 
Amount for any Class of  Notes shall equal the  amount necessary to  reduce
the Class Principal  Balance thereof to zero (taking into account the
Noteholders' Principal Distributable  Amount and the Distributable Excess
Spread distributed to Noteholders on such Final Maturity Date).

     "Noteholders' Interest Distributable Amount" means  the sum of the Class
      ------------------------------------------
Interest Distributable Amounts for such Distribution Date.

     "Noteholders' Principal  Distributable Amount"  means, with  respect  to
      ---------------------------------------
each Distribution Date, the amount equal to the sum of  the following  amounts
(without duplication) with respect  to the immediately preceding  Due Period:
(i) that  portion of all payments  received on Loans allocable  to principal,
including all full and partial principal prepayments (including such payments
in respect of such Loans that became Defaulted Loans during the preceding Due
Period), (ii) the portion of the Purchase Price allocable to principal of all
repurchased Loans  with respect  to such Due  Period and  the portion  of the
Termination  Price  (defined herein),  if  any, allocable  to  principal with
respect to the Loans, and (iii) any additional cash adjustments (described in
the Sale and Servicing Agreement)  deposited to the related Note Distribution
Account  on  the  previous Determination  Date  provided,  however, that  the
Noteholders'  Principal Distributable Amount shall not exceed the outstanding
Class  Principal  Balance of  the  Notes;  and  provided, further,  that  the
Noteholders' Principal Distributable  Amount on the Final Maturity Date shall
not be less than  the amount that is necessary (after giving  effect to other
amounts to be deposited in the Note Distribution Account on such Distribution
Date and  allocable to principal)  to reduce the outstanding  Class Principal
Balance of each of  the Class A-1, Class A-2, Class A-3,  Class A-4 and Class
A-5 Notes to zero.

     "Other Fees" means, with  respect to any  Distribution Date, the sum  of
      ----------
(i) amounts in respect of fees and expenses due to any provider of services to
the Trust, except  the Indenture Trustee, the Master  Servicer, the Servicer,
the Claims  Administrator, the Contract  of Insurance Holder and  any Person,
the fees of which are required by the Sale and Servicing Agreement to be paid
by the Master Servicer, the  Servicer, the Claims Administrator, the Contract
of  Insurance Holder  or the  Trustee; (ii)  any  taxes assessed  against the
Trust; and  (iii) the  reasonable transition expenses  of a  successor Master
Servicer incurred in acting as successor Master Servicer.




SECURITIES INSURER REIMBURSEMENT AMOUNT

     On each Distribution Date, the Securities Insurer will be entitled to be
reimbursed for  any unreimbursed Insured  Payments in respect of  the Insured
Securities  not previously  reimbursed  and  any other  amounts  owed to  the
Securities  Insurer  under  the Insurance  Agreement  together  with interest
thereon at  the rate  specified in the  Insurance Agreement  (the "Securities
Insurer Reimbursement  Amount") and  any accrued and  unpaid Premiums  as set
forth  above under "--Priority of Distributions".   The "Insurance Agreement"
means the Insurance  Agreement dated as of  May 1, 1997 among  the Securities
Insurer,  the  Depositor,  Mego,  as  the Servicer  and  Seller,  the  Master
Servicer, the Trust and the Indenture Trustee.

     In connection  with  each Insured  Payment, the  Indenture  Trustee,  as
attorney-in-fact for the  holder thereof, will be  required to assign to  the
Securities  Insurer the rights of the  Noteholders with respect to the Notes,
to the extent of  such Insured Payments.   In the  event that any  Securities
Insurer  Reimbursement Amount  is  outstanding, the  holders of  the Residual
Certificates will  not be  entitled to receive  distributions of  any amounts
until the  Securities Insurer  has been  distributed such Securities  Insurer
Reimbursement Amount in full.

OVERCOLLATERALIZATION PROVISIONS

     The provisions of  the Sale and Servicing  Agreement provide for limited
overcollateralization as of  the Closing Date and for  a limited acceleration
of  the Aggregate Note Principal Balance  relative to the amortization of the
Pool Principal Balance.  The acceleration of principal payments on the  Notes
is achieved by distributing Distributable Excess Spread as principal thereon.
This  acceleration feature creates overcollateralization (i.e., the excess of
the  Pool Principal  Balance over  the Aggregate  Note Principal  Balance) in
addition  to the overcollateralization  in effect on the  Closing Date.  Once
the required  level of  overcollateralization is reached  and subject  to the
provisions described  in the  next paragraph,  the acceleration  feature will
cease,   unless    necessary   to    maintain   the    required   level    of
overcollateralization specified in the Sale and Servicing Agreement.

     The  Sale  and  Servicing Agreement  provides  that, subject  to certain
floors, caps  and triggers, the  required level of  overcollateralization may
increase  or decrease  over time.    Any decrease  in the  required  level of
overcollateralization  beyond  that  which  is  specified  in  the  Sale  and
Servicing Agreement will only occur at  the sole discretion of the Securities
Insurer.   Any such decrease  will have  the effect of  reducing the  rate of
principal payments on  the Notes relative  to the rate  that would  otherwise
have occurred.

FHA PREMIUM ACCOUNT

     An  account (the  "FHA  Premium  Account") will  be  established  by the
Indenture Trustee into  which an initial  deposit of approximately  $1,019.55
will be  made on the  Closing Date.   No later  than the second  business day
preceding each Distribution Date, the Indenture Trustee will deposit into the
applicable FHA Premium Account, FHA insurance premiums received from Obligors
on the Invoiced  Loans (as defined below).   The Indenture Trustee  will also
deposit into  the applicable  FHA  Premium Account,  to the  extent of  funds
available therefor in the  Note Distribution Account, an amount  equal to the
greater of (i)  0.75% of the Principal  Balance of each outstanding  FHA Loan
(determined without including the Principal Balances of  any Invoiced Loans),
divided by  12 and (ii)  the positive excess,  if any,  of (A) the  amount of
premium and other charges due under  the Contract of Insurance in respect  of
the FHA Loans (other than Invoiced Loans) for the next succeeding  Due Period
over (B)  the balance in  the related FHA Premium  Account as of  the related
Determination Date (each a "FHA  Premium Account Deposit").  "Invoiced Loans"
are FHA Loans  with respect to which  the related Obligor is required  to pay
the premium onFHA Insurance as aseparate amount with respect tosuch FHA Loan.



REPORTS TO NOTEHOLDERS

     Concurrently  with  each  distribution  to  Noteholders,  the  Indenture
Trustee  will  forward  to  each  Noteholder and  the  Securities  Insurer  a
statement setting forth as to each Class of Notes, among other items:

         (i)  the aggregate  amount  of the  distribution  to each  Class  of
     Noteholders on the Distribution Date;

         (ii) the amount of distribution set forth in paragraph  (i) above in
     respect  of interest  and the  amount thereof  in respect  of  any Class
     Interest  Carry-Forward Amount  for each  Class, and  the amount  of any
     Class Interest Carry-Forward Amount remaining for each Class;

         (iii) the  distribution amount set forth  in paragraph (i)  above in
     respect of principal;

         (iv) the amount of Distributable Excess  Spread paid as principal in
     respect of the Notes;

         (v) the Noteholders' Principal Distributable Amount;

         (vi) the  amount paid in respect of the Insured Securities under the
     Securities Guarantee Policy for such Distribution Date on account of the
     Noteholders' Guaranteed Principal  Distribution Amount and related Class
     Interest Distributable Amount of each such Class;

         (vii) the  related Master Servicing  Fee and  the related  Servicing
     Fee;

         (viii) the  Pool Principal Balance  as of the  close of business  on
     the last day of the preceding Due Period;

         (ix) the  Aggregate Note  Principal Balance  after giving effect  to
     payments allocated to principal in clause (iii) above;

         (x) the  amount of overcollateralization  required by  the Sale  and
     Servicing  Agreement  for  such  Distribution  Date and  the  amount  of
     overcollateralization as  of the  close of business  on the Distribution
     Date,  after  giving  effect  to  distributions  of  principal  on  such
     Distribution Date;

         (xi) the aggregate  amount of claims filed, paid and  rejected under
     the FHA Insurance for the related Due  Period and the cumulative  amount
     of such claims as of the date of the statement;

         (xii) the Principal  Balance of each  Defaulted Loan and  delinquent
     Loan and  the aggregate amount  of Defaulted Loans  and delinquent Loans
     for the related Due Period; and

         (xiii) the  number and  aggregate Principal  Balance  of Loans  that
     have been repurchased by the Seller for the related Due Period.

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

OPTIONAL REDEMPTION OF THE NOTES

     On  or after any Distribution  Date on which  the Pool Principal Balance
declines  to 10% or  less of the  Original Pool Principal  Balance, Mego, the
Master Servicer or  the Securities Insurer may purchase  the then outstanding
Loans at  a price equal  to the Termination  Price, thereby causing  an early
redemption of the Notes.  The  Termination Price will be equal to the  sum of
(i) the aggregate  of the  Principal Balances  of the Loans  and accrued  and
unpaid interest thereon at the weighted average of the Loan Rates through the
end of the preceding calendar month, (ii) the appraised value of  pending FHA
claims with respect  to any Loans and  the appraised value of  any foreclosed
Mortgaged Properties that have not been liquidated in each case  as of a date
not more than 30  days prior to the end of the  preceding calendar month, and
(iii) all  amounts due and  owing to  the Securities  Insurer (including  any
amounts  that may  be paid  by  the Securities  Insurer under  the Securities
Insurance Policy in connection with the final distribution on the Notes).

     The Owner Trustee shall cause the Indenture Trustee to effect such early
redemption of the Notes by paying to the Noteholders, an amount in respect of
the Notes  equal to  the  then outstanding  Class Principal  Balances of  the
Notes, plus accrued  interest thereon at the applicable  Note Interest Rates,
(ii) to the Securities  Insurer, an amount equal  to any amounts owed  to the
Securities Insurer under  the Insurance Agreement and (iii)  any unpaid trust
fees and expenses.



             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes certain terms of the Indenture, Sale and
Servicing Agreement,  the Administration  Agreement and  the Trust  Agreement
(collectively,  the "Transfer  and  Servicing Agreements").    Copies of  the
Transfer and Servicing Agreements will be filed with the Commission following
the issuance of the  Notes.  The summary does not purport  to be complete and
is  subject to,  and  qualified in  its  entirety by  reference  to, all  the
provisions of the  Transfer and Servicing Agreements.   The following summary
supplements,  and  to   the  extent  inconsistent  therewith   replaces,  the
description of the general terms and provisions of the Transfer and Servicing
Agreements  set forth  under the  headings "Description  of the  Transfer and
Servicing Agreements" herein, to which description reference is hereby made.

SALE AND ASSIGNMENT OF THE LOANS

     On the Closing Date, the Seller will  sell, convey, transfer and  assign
all of its right,  title and interest in  and to the Loans to  the Depositor,
and the Depositor  will sell, convey,  transfer and assign  the Loans to  the
Trust.  The Trust will, concurrently  with the sale, conveyance, transfer and
assignment of the  Loans deliver or cause  to be delivered the  Securities to
the Depositor in  exchange for the Loans.   The Trust will pledge  and assign
the Loans to the Indenture Trustee as security for the Notes.  Each Loan will
be identified in a schedule appearing as an exhibit to the Sale and Servicing
Agreement delivered to the Indenture Trustee (the "Loan Schedule").

     In addition, the  Seller will deliver or  cause to be  delivered, as  to
each Loan to the Indenture Trustee or the Custodian the related note endorsed
to  the order of the Indenture Trustee and Co-Owner Trustee without recourse,
any assumption  and modification  agreements and the  Mortgage, if  any, with
evidence of recording indicated thereon (except for any Mortgage not returned
from the public  recording office), an assignment of the Mortgage, if any, in
the name  of the Co-Owner  Trustee and  the Indenture  Trustee in  recordable
form, and  any intervening assignments  of the Mortgage (each,  an "Indenture
Trustee's Loan File").  Within 60  days of the Closing Date, the Seller  will
cause the  Indenture Trustee to record the assignments  of the Mortgages.  In
the event that, with respect to each Mortgage Loan, the Seller cannot deliver
the Mortgage or any assignment of Mortgage with evidence of recording thereon
concurrently with  the  conveyance  thereof  under  the  Sale  and  Servicing
Agreement because  they have not  yet been returned  by the public  recording
office, the  Seller will deliver  or cause to  be delivered to  the Indenture
Trustee  or the  Custodian a  certified true  photocopy of  such Mortgage  or
assignment of Mortgage.   The Seller will deliver or cause to be delivered to
the Indenture  Trustee or the  Custodian any such  Mortgage or  assignment of
Mortgage with  evidence of recording  indicated thereon upon  receipt thereof
from  the public  recording office.   The Indenture Trustee  or the Custodian
will  agree, for the benefit of the holders  of the Securities, to review (or
cause to be reviewed) each Indenture Trustee's Loan File within 45 days after
the  conveyance  of the  related  Loan to  the  Trust to  ascertain  that all
required documents have been executed and received, subject to the applicable
cure period in the Transfer and Servicing Agreements.

TRUST FEES AND EXPENSES

     As compensation for  their services pursuant to the  applicable Transfer
and Servicing Agreements, the Indenture  Trustee is entitled to the Indenture
Trustee Fee and the Owner Trustee  is entitled to the Owner Trustee Fee.   As
compensation for its  services pursuant to the Sale  and Servicing Agreement,
the Master Servicer is entitled to the Master Servicer Fee, and  the Servicer
is entitled  to the Servicing  Fee and additional servicing  compensation and
reimbursement as described  under the "Servicing Compensation  and Payment of
Expenses" subheading  below.   As  compensation  for issuing  the  Securities
Insurance Policy, the Securities Insurer is entitled to the Premium.


COLLECTION ACCOUNT,  NOTE DISTRIBUTION ACCOUNT  AND CERTIFICATE  DISTRIBUTION
ACCOUNT

     The Master  Servicer will cause  the Servicer to deposit  in an Eligible
Account (the "Collection Account"), within  two business days of receipt, all
payments received on or after the Cut-Off Date on account of principal on the
Loans, all payments due  on or after the Cut-Off Date  on account of interest
on the Loans, all net liquidation proceeds, insurance proceeds, and any other
amounts  in  respect of  the  Loans.    Withdrawals  will be  made  from  the
Collection Account only for the purposes specified  in the Sale and Servicing
Agreement.   The  Collection  Account  may be  maintained  at any  depository
institution which satisfies  the requirements set forth in  the definition of
Eligible  Account  in the  Sale  and  Servicing  Agreement.   Initially,  the
Collection Account will be maintained with The First National Bank of Boston.

     The Indenture  Trustee will  establish and  maintain an  account, in the
name  of  the Indenture  Trustee  on behalf  of  the Noteholders,  into which
amounts  released from  the Collection  Account,  and any  proceeds from  the
Securities  Insurance  Policy for  distribution  to the  Noteholders  will be
deposited and  from which all distributions  to the Noteholders will  be made
(the "Note Distribution Account").  The Indenture Trustee will also establish
and  maintain an account, in the  name of the Owner  Trustee on behalf of the
Residual  Certificateholders, into  which  amounts  released  from  the  Note
Distribution Account for distribution to the Residual Certificateholders will
be   deposited  and   from   which   all   distributions  to   the   Residual
Certificateholders  will be made (the "Certificate Distribution Account" and,
together with the Note Distribution Account, the "Distribution Accounts").

     No later  than the second business day prior to  each Distribution Date,
the Indenture  Trustee will  deposit into the  Note Distribution  Account the
portion  of the  Collected Amount  on deposit  in the  Collection Account  by
making  the appropriate  withdrawals from  the Collection  Account.   On each
Distribution Date,  the  Indenture Trustee  will  make withdrawals  from  the
Distribution Accounts for application of the amounts specified above under "-
- -Priority of Distributions."

INCOME FROM ACCOUNTS

     Amounts on deposit  in the Note Distribution  Account and the Collection
Account   (sometimes  referred  to  herein,  together  with  the  Certificate
Distribution Account, as an "Account") will be invested, as directed by Mego,
in one or  more Permitted Investments (as  defined in the Sale  and Servicing
Agreement) bearing interest  or sold at  a discount.   No such investment  of
amounts in the Collection Account will mature later than  three business days
immediately preceding the  next Distribution Date.  All  income or other gain
from investments of  amounts in any  such Account will  be deposited in  such
Account immediately on  receipt, unless otherwise specified herein.   All net
investment earnings will be distributed to Mego.


COLLECTION AND OTHER SERVICING PROCEDURES ON LOANS; CLAIMS ADMINISTRATION

     The Master Servicer  has agreed to manage,  service, administer and make
collections  on  the Loans,  and perform  the other  actions required  by the
Master  Servicer under the Sale and  Servicing Agreement.  In performing such
obligations, the  Master  Servicer is  required to  act in  good  faith in  a
commercially reasonable manner and in accordance with all requirements of the
FHA  applicable  to  the servicing  of  the  FHA Loans,  and  to  service and
administer such FHA Loans in accordance  with the Title I Program, the  terms
of  the Sale  and Servicing  Agreement  and the  respective FHA  Loans.   The
obligations of the Master Servicer under the Sale and Servicing Agreement are
expected to be performed by the Servicer pursuant to the Servicing Agreement.
The Master Servicer has full power and authority, acting alone and/or through
the Servicer  subject only to  the specific requirements and  prohibitions of
the Title I  Program with respect to  the FHA Loans,  the Sale and  Servicing
Agreement and the  respective Loans, to do  any and all things  in connection
with such servicing and administration which are consistent with the ordinary
practices of prudent  mortgage lending institutions and, with  respect to the
FHA Title I home loans, prudent FHA Title I home loan servicers.

     If any payment due under any Loan is not paid  when the same becomes due
and payable, or if the related Obligor fails to perform any other covenant or
obligation under  the Loan and  such failure continues beyond  any applicable
grace  period, the  Master Servicer  must take  such action  (consistent with
Title I, in the case of the FHA Loans, including efforts to cure the  default
of such FHA Loan) as it shall deem to be in the best interest of the Trust.

     With respect to the  FHA Loans, if the  maturity of the related note  or
obligation  has been  accelerated pursuant  to  the requirements  of Title  I
following the Master  Servicer's efforts to cure the default of such FHA Loan
(and such FHA Loan is not required  to be purchased pursuant to the Sale  and
Servicing Agreement) and (i) if the Trust Designated Insurance Amount has not
been  depleted at  that time,  the  Claims Administrator  shall initiate,  on
behalf of the Trust and the  Contract of Insurance Holder, a claim  under the
Contract of Insurance for reimbursement for loss on such FHA Loan pursuant to
Title I or, (ii) if the  Trust Designated Insurance Amount has been  depleted
at that time (an "FHA Insurance Coverage Insufficiency"), the Master Servicer
shall determine within 90 days whether or not to proceed against the property
securing the FHA  Loan if such  FHA Loan is  a Mortgage Loan  or against  the
Obligor if the  FHA Loan is unsecured pursuant to the  provisions of the Sale
and  Servicing   Agreement.    Thereafter,  if  an   FHA  Insurance  Coverage
Insufficiency does not exist and the claim period has not expired, the Master
Servicer  may  notify  the  Claims  Administrator to  seek  approval  of  the
Secretary of  HUD to  submit a  claim under  the Contract  of Insurance  with
respect to such FHA Loan.

     If the FHA rejects or  refuses to pay any claim made  under the Contract
of Insurance (including a rejection of  a previously paid claim and a  demand
by the FHA  of a previously paid claim  amount for such FHA Loan)  for an FHA
Loan (other than a  refusal or rejection for clerical error  in computing the
claim amount or due to an  exhaustion of the Combined FHA Insurance  Amount),
upon receipt of the FHA's rejection notice or demand and determination by the
Claims Administrator  that the rejection  or demand  was not due  to clerical
error, then (i)  the Claims Administrator must promptly  notify the Indenture
Trustee  (if the  Indenture Trustee  shall not  initially have  received such
notice)  and  the  Securities Insurer  of  such  fact, and  (ii)  if  the FHA
indicates  rejection for  other than a  failure to  service such FHA  Loan in
accordance  with Title  I or  the exhaustion  of the  Combined FHA  Insurance
Amount, the Seller shall be liable on or before the  last day of the calendar
month next following the date of such notice from the Claims Administrator to
repurchase such FHA Loan for the Purchase Price thereof.  In  connection with
its rejection or refusal  to pay a claim  or demand for payment related  to a
previously  paid  but rejected  claim, if  the  FHA shall  have  indicated in
writing,  or if  the FHA  does not  indicate in  writing  the reason  for its
rejection  or  refusal  or  demand and  it  is  otherwise  evident  that such
rejection or refusal or demand is due  to a failure to service such FHA  Loan
in accordance with Title I, the Claims Administrator shall notify the Seller,
the Master Servicer and the Securities Insurer of such determination, and the
Master Servicer or the Servicer shall on or before the  later to occur of (i)
the last day of the calendar month next succeeding the date of such rejection
or demand and (ii)  ten business days from the  date on which notice of  such
rejection  is received  by  the  Claims Administrator  from  the FHA,  either
directly or  from the FHA or the Indenture  Trustee, repurchase such FHA Loan
from the Trust or the FHA, as applicable, for the Purchase Price.

     The Indenture Trustee  will deposit in the  Note Distribution Account on
the day of receipt all amounts received from the FHA or any other Person with
respect to the FHA Loans or any other assets of the Trust.

     In addition, with  respect to any Mortgage  Loan, the Master Servicer is
required to advance funds  for the payment of certain expenses  in connection
with  the foreclosure  of a  Mortgaged Property  (the "Foreclosed  Property")
relating to insurance,  taxes, property protection, maintenance,  third party
expenses and similar expenses ("Foreclosure Advances").  The  Master Servicer
must  advance  the  Foreclosure Advances  but  only  if it  has  approved the
foreclosure in writing and the Master Servicer  would make such an advance if
it or an affiliate held the affected Mortgage Loan or Foreclosed Property for
its own  account and,  in  the Master  Servicer's good  faith judgment,  such
amounts  will be  recoverable  from the  related  proceeds.   In  making such
assessment with  respect to the  institution of foreclosure  proceedings, the
Master  Servicer shall  not advance  funds with  respect to  a Mortgage  Loan
unless the appraised value of the related  Mortgaged Property exceeds the sum
of (i) the amount  necessary to satisfy any liens  prior to the Mortgage  and
(ii) the reasonably anticipated costs of foreclosure or similar proceedings.

     The Master Servicer may modify, waive or amend any provision of any Loan
if, in the Master Servicer's good faith judgment, such modification (i) would
minimize  the loss that  might otherwise be experienced  with respect to such
Loan and (ii)  with respect to FHA  Loans, complies with the  requirements of
Title I and,  in either case,  only in  the event of  a payment default  with
respect to  such Loan or in the event that  a payment default with respect to
such  Loan is  reasonably  foreseeable  by the  Master  Servicer. The  Master
Servicer may agree  to subordinate the position  of the security interest  in
the Mortgaged Property which secures any Loan provided such subordination (i)
would permit the borrower to  refinance a senior lien to take  advantage of a
lower interest rate  or (ii) would permit the borrower to  extend the term of
the  senior  lien and,  with respect  to  any FHA  Loan, the  Master Servicer
receives  written   approval  of  HUD   to  such  subordination   or  written
certification by the Servicer that  such proposed subordination complies with
current published HUD requirements.

INSURANCE

     With respect to each  Conventional Loan, the Master Servicer shall cause
to be  maintained fire  and hazard insurance  naming Mego  as loss  payee and
providing extended  coverage in  an amount  which is  at least  equal to  the
lesser of (i) the maximum  insurable value of the improvements  securing such
Conventional  Loan from  time to  time, (ii)  the combined  principal balance
owing  on  such Conventional  Loan  and  any  mortgage  loan senior  to  such
Conventional Loan  and (iii)  the minimum amount  required to  compensate for
damage or loss on a replacement cost basis.   In cases in which any Mortgaged
Property securing  a Conventional Loan  is located in a  federally designated
flood area, the  hazard insurance to be maintained for the related Loan shall
include flood insurance  to the extent such flood insurance  is available and
the  Master  Servicer  has  determined  such insurance  to  be  necessary  in
accordance with accepted mortgage loan servicing standards for mortgage loans
similar  to the Mortgage Loans.  All such flood insurance shall be in amounts
equal to the  least of  (A) the  maximum insurable value  of the  improvement
securing such Conventional Loan, (B)  the combined principal balance owing on
such Conventional Loan and any mortgage loan senior to such Conventional Loan
and  (C) the maximum  amount of insurance available  under the National Flood
Insurance Act of 1968, as amended.


     With respect to the  Secured FHA Loans, FHA  Regulations do not  require
hazard insurance to be maintained on the related Mortgaged Properties and the
Master Servicer  will not  require such  insurance to  be maintained  on such
Mortgaged  Properties.  FHA  regulations require borrowers  to maintain flood
insurance  with respect to the Mortgaged  Property securing an FHA Loan where
the Mortgaged Property securing the Loan is located in an area that  has been
identified  by the  Federal Emergency  Management Agency  ("FEMA") as  having
special flood  hazards in  accordance with FHA  regulations.   Such insurance
must be  maintained by the  borrower for  the full term  of such FHA  Loan or
until  the Mortgaged  Property is  either  repossessed or  foreclosed by  the
Master Servicer.   The  Master  Servicer will  cause to  be maintained  flood
insurance with respect to each Mortgaged Property located in any such area as
having been identified  by FEMA as having special flood hazards in accordance
with FHA regulations in an amount  equal to the outstanding Principal Balance
of the related FHA Loan.

REALIZATION UPON DEFAULTED LOANS

     With respect  to any  Mortgage Loan,  the Master  Servicer may institute
foreclosure proceedings, exercise  any power of sale to  the extent permitted
by law, obtain a deed in lieu of foreclosure, or otherwise acquire possession
of  or title to any Mortgaged Property, by operation of law or otherwise, and
only  in the  event that  in the Master  Servicer's reasonable  judgment such
action is likely  to result in  a positive economic  benefit to the Trust  by
creating net  liquidation proceeds (after  reimbursement of all  amounts owed
with respect to  such Mortgage Loan to  the Master Servicer or  the Servicer)
and provided that prior to taking title to any Mortgaged Property, the Master
Servicer has requested  that the Indenture Trustee obtain,  and the Indenture
Trustee shall have obtained, an  environmental review to be performed  on the
Mortgaged Property by  a company having appropriate  experience and otherwise
reasonably  acceptable to the  Indenture Trustee and  the Securities Insurer,
the scope  of which is limited to the review  of public records and documents
for information regarding whether such Mortgaged Property has on it, under it
or is near, hazardous or toxic material or waste. If such review reveals that
the  Mortgaged Property has  on it,  under it or  is near  hazardous or toxic
material or waste  or reveals any other environmental  problem, the Indenture
Trustee shall provide a copy of the related report to the Master Servicer and
the Securities  Insurer and title  shall be taken to  such Mortgaged Property
only  after obtaining  the written  consent  of the  Master Servicer  and the
Securities Insurer.   In general, with respect  to the FHA Loans,  the Master
Servicer  will only  institute  such  foreclosure  proceedings if  the  Trust
Designated Insurance  Amount is  depleted and  the  other considerations  set
forth in this paragraph are satisfied.

     In connection with any  such foreclosure proceeding, power of sale, deed
in  lieu of  foreclosure or  other acquisition  of a Mortgaged  Property, the
Master Servicer  shall comply with  the requirements  under Title I,  if such
Mortgage Loan is an FHA Loan, and the Sale and Servicing Agreement, and shall
follow such practices and procedures in a manner which is consistent with the
Master Servicer's  procedure for foreclosure and operation  of the foreclosed
property  with  respect  to  similar  loans held  in  the  Master  Servicer's
portfolio for its  own account  or, if there  are no such  loans, such  loans
serviced  by the  Master Servicer  for  others, giving  due consideration  to
accepted    servicing   practices    of    prudent   lending    institutions.
Notwithstanding the  foregoing with respect to any  Defaulted Loan that is an
FHA  Loan  assuming  the  Trust  Designated Insurance  Amount  has  not  been
depleted, the Claims  Administrator will make a  claim under the  Contract of
Insurance prior  to  initiating any  foreclosure proceedings  on the  related
Mortgaged  Property.   Concurrently with  the  filing of  any such  insurance
claim, the Trust will assign  its entire interest in  the Loan to the  United
States of America.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     On each  Distribution Date,  the Master  Servicer will  receive from the
Collected Amount a monthly master  servicing fee (the "Master Servicing Fee")
in the amount  equal to 0.08% per annum ("Master Servicing  Fee Rate") on the
Pool Principal Balance as  of the first day of the  immediately preceding Due
Period (or  as of the  Cut-Off Date, with  respect to the first  Due Period).
The Servicer will receive  from the Collected Amount a monthly  servicing fee
(the "Servicing Fee") in the amount equal  to 1.00% per annum (the "Servicing
Fee  Rate")  on the  Pool  Principal  Balance  as of  the  first  day of  the
immediately preceding Due Period (or as of the Cut Off-Date, with  respect to
the  first Distribution Date), subject to reduction  as described below.  All
assumption fees,  late payment charges,  prepayment penalties and  other fees
and charges, to the extent collected from borrowers, will be retained  by the
Servicer as additional servicing compensation.

     The Servicer  will be required to  fund in respect of  each Distribution
Date, without any  right of reimbursement, an  amount equal to the  lesser of
(a) the  excess, if any, of (x) a full month's interest on the amount of each
principal  prepayment in full of any  Loan at the related  Loan Rate (or such
lower rate  as may be  in effect  for a  Loan because of  application of  the
Soldiers'  and Sailors'  Civil Relief  Act of  1940,  as amended  (the "Civil
Relief Act")) minus  the Servicing Fee Rate  over (y) the amount  of interest
actually paid  by the  Obligor in connection  with such  principal prepayment
during the related Due Period (a "Prepayment Interest Shortfall") and (b) the
aggregate  of the Servicing Fee to be received by the Servicer in the related
Due Period  (without giving effect  to any such  reduction).  Any  Prepayment
Interest Shortfall not covered by such  Servicing Fee will not be covered  by
the application of any Excess Spread or by the Securities Insurance Policy.


EVIDENCE AS TO COMPLIANCE

     The Sale and Servicing  Agreement provides for delivery to the Indenture
Trustee,  the  Securities  Insurer  and  the Rating  Agencies  of  an  annual
statement signed by  two officers of the  Master Servicer to the  effect that
the  Master  Servicer  has  fulfilled  its obligations  under  the  Sale  and
Servicing Agreement  throughout the  preceding year,  except as  specified in
such statement.

     Each year (within  150 days following  the end of the  Master Servicer's
fiscal year),  beginning in 1998,  the Master Servicer will  furnish a report
prepared by  a firm of  nationally recognized independent  public accountants
(who may also render other services to the Master Servicer or  the Depositor)
to the Indenture Trustee  and the Securities Insurer to the  effect that such
firm has examined certain documents and  the records relating to servicing of
the Loans as  specified in the Sale  and Servicing Agreement and  such firm's
conclusion that the Master Servicer is in compliance with respect thereto.

     The Master Servicer's fiscal year is the calendar year.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND SERVICER

     The Sale and  Servicing Agreement provides that  the Master Servicer may
not  resign from  its obligations and  duties thereunder except  (i) with the
consent  of  the Securities  Insurer and  the  Rating Agencies  or  (ii) upon
determination  that  by  reason  of   a  change  in  legal  requirements  the
performance of its duties under the Sale and  Servicing Agreement would cause
it to  be in violation  of such  legal requirements in  a manner which  would
result in  a  material  adverse  effect  on  the  Master  Servicer,  and  the
Securities Insurer (so long as an Insurer Default shall not have occurred and
be continuing) does not elect to waive the obligations of the Master Servicer
to perform the duties  which render it legally  unable to act or to  delegate
those duties. Any such determination permitting the resignation of the Master
Servicer by reason of a change in such legal requirements shall  be evidenced
by an  opinion of  counsel to  such effect  delivered and  acceptable to  the
Indenture Trustee  and the Securities  Insurer (unless  a Securities  Insurer
Default shall have occurred and be  continuing). No resignation of the Master
Servicer shall  become effective until  the Indenture Trustee or  a successor
master servicer acceptable  to the Securities Insurer shall  have assumed the
Master Servicer's servicing responsibilities and obligations.

     The Master Servicer  has agreed  not to  merge or  consolidate with  any
other company or  permit any  other company  to become the  successor to  the
Master  Servicer's business  unless, after  the merger or  consolidation, the
successor or surviving entity (i)  shall be an Eligible Servicer  (as defined
in the Sale and Servicing Agreement), (ii) shall be capable of fulfilling the
duties of the  Master Servicer contained in the Sale  and Servicing Agreement
and  (iii) shall have  a long-term debt  rating which is  at least investment
grade from each  of the Rating  Agencies. Any company  into which the  Master
Servicer  may  be merged  or  consolidated,  shall  execute an  agreement  of
assumption to perform  every obligation of the Master Servicer under the Sale
and Servicing  Agreement and, shall be  the successor to the  Master Servicer
under the Sale and Servicing Agreement.

     The Master  Servicer will  enter into  the Servicing  Agreement with the
Servicer, the Indenture  Trustee and the Trust. The  Servicing Agreement will
not relieve  the Master Servicer of any of its  duties and obligations to the
Indenture  Trustee on behalf  of Noteholders and  Residual Certificateholders
with  respect to the  servicing and administration  of the  Loans. The Master
Servicer will be obligated with respect thereto to the same extent  and under
the same terms and  conditions as if it alone were  performing all duties and
obligations  in connection  with  the servicing  and  administration of  such
Loans.

     The Master  Servicer will review  the servicing reports  prepared by the
Servicer in order to verify the accuracy thereof, monitor the performance  by
the Servicer  under the Servicing Agreement  and will be  obligated to ensure
that the Servicer deposits payments on the Loans into the Collection Account.


     The Securities  Insurer and the  Master Servicer have  various rights to
terminate  the  Servicing  Agreement  upon   the  occurrence  of  a  Servicer
Termination Event, as defined in the Servicing Agreement. The Master Servicer
is required  to perform  the obligations  of the  Servicer in  the event  the
Servicer  fails to  perform its  duties and  obligations under  the Servicing
Agreement.

     The  Sale and  Servicing  Agreement provides  that  neither  the  Master
Servicer nor any  of its  directors, officers, employees  or agents shall  be
under any  liability to the Trust  or to the Residual  Certificateholders for
any action  taken or for  refraining from  the taking of  any action  in good
faith  pursuant to  the  Sale  and  Servicing Agreement,  or  for  errors  in
judgment, unless  liability would otherwise  be imposed by reason  of willful
misfeasance,  bad faith  or negligence  in performing  or failing  to perform
duties.

EVENTS OF MASTER SERVICING TERMINATION

     "Events  of Master Servicing  Termination" will consist of,  among other
things: (i)  (A) any  failure by  the Master  Servicer to  make any  required
interest advance, which failure  continues beyond the grace  period specified
in the  Sale and Servicing Agreement, or (B)  any other failure of the Master
Servicer  to  deposit or  cause  the Servicer  to  deposit in  the Collection
Account  any amount  required to  be deposited under  the Sale  and Servicing
Agreement, which  failure continues unremedied  for two business days  or (C)
any failure by the  Master Servicer to pay when due any  amount payable by it
under the Sale and Servicing Agreement and  such failure results in a drawing
under  the Securities  Insurance  Policy  or (D) any  failure  by the  Master
Servicer to  pay  when due  any  amount payable  by  it under  the  Insurance
Agreement, which failure continues unremedied for two business days; (ii) any
failure by  the Master Servicer  duly to observe  or perform in  any material
respect any other  of its covenants or  agreements in the Sale  and Servicing
Agreement, which failure  continues unremedied for thirty business days after
notice;  (iii) the  Master Servicer's  failure to  maintain a  long-term debt
rating  of  at  least  BBB  and  Baa2  by  Standard  &  Poor's   and  Moody's
respectively; (iv)  the loss and  delinquency experience with respect  to the
Loans  exceeds  certain  levels  as  specified  in  the  Sale  and  Servicing
Agreement;  or  (v)  certain  events  of  insolvency, readjustment  of  debt,
marshalling of assets and liabilities  or similar proceedings relating to the
Master  Servicer and  certain  actions  by  the  Master  Servicer  indicating
insolvency,   reorganization  or  inability   to  pay  its   obligations  (an
"Insolvency Event")  or the Master  Servicer shall dissolve or  liquidate, in
whole or part, in any material respect.

     If  an  Event  of  Master  Servicing  Termination  shall  occur  and  be
continuing, the Securities Insurer (or, if a Securities Insurer Default shall
have occurred and  be continuing, the Indenture  Trustee at the  direction of
the Securityholders), by notice given in  writing to the Master Servicer (and
to  the  Indenture  Trustee  if  given  by  the  Securities  Insurer  or  the
Securityholders)  may terminate  all of  the  rights and  obligations of  the
Master  Servicer under  the Sale  and  Servicing Agreement.  On or  after the
receipt by the Master Servicer of such written notice, and the appointment of
and  acceptance  by  a  successor  Master  Servicer,  all  authority,  power,
obligations and  responsibilities of the  Master Servicer under the  Sale and
Servicing  Agreement shall  become obligations  and  responsibilities of  the
successor Master  Servicer. After  the Master Servicer  receives a  notice of
termination or  upon the  resignation of the  Master Servicer,  the Indenture
Trustee shall be the successor in all respects to the Master  Servicer in its
capacity as master servicer under the Sale and Servicing Agreement.

     Any successor  Master Servicer shall  be entitled  to such  compensation
(whether payable out  of the Distribution Amount or  otherwise) as the Master
Servicer would have been entitled  to under the Sale and  Servicing Agreement
if the Master  Servicer had  not resigned or  been terminated hereunder.  The
Securities Insurer  and a successor  Master Servicer may agree  on additional
compensation to be paid to  such successor Master Servicer. In addition,  any
successor Master Servicer shall be entitled to reasonable transition expenses
incurred in acting as successor Master Servicer.

     An  Event of  Master Servicing  Termination with  respect to  the Master
Servicer under the applicable pooling and servicing agreement and an event of
servicing termination under  the applicable servicing agreement  with respect
to the Servicer has occurred and is continuing  for each of Mego Mortgage FHA
Title I Loan Trust  1996-1 and Mego Mortgage FHA  Title I Loan Trust  1996-2.
See "Mego Mortgage Corporation - Delinquency Experience."

RESTRICTIONS ON SECURITYHOLDER RIGHTS

     So  long  as  (i) there  does  not  exist  a continuing  failure  by the
Securities Insurer to make a  required payment under the Securities Insurance
Policy and (ii)  certain bankruptcy-related events specified in  the Sale and
Servicing Agreement have not occurred  with respect to the Securities Insurer
(any  of  the  events  described  in  (i)  and  (ii), a  "Securities  Insurer
Default"), the Securities Insurer will have the right to exercise all rights,
including voting  rights, which the  Insured Securityholders are  entitled to
exercise  pursuant to  the Indenture  and the  Trust Agreement  (the "Insured
Securityholder Rights"), without any consent of such Insured Securityholders;
provided,  however, that  without the consent  of each  holder of a  Class of
Notes or Residual Certificates affected thereby, the Securities Insurer shall
not exercise such Insured Securityholder Rights to amend the Indenture in any
manner that  would  (i)  reduce  the  amount of,  or  delay  the  timing  of,
collections of  payments on Loans or  distributions which are required  to be
made  on  any Security,  (ii) adversely  affect in  any material  respect the
interests of the  holders of any Class of Notes or the Residual Certificates,
or (iii) alter  the rights of any  such Insured Securityholder to  consent to
any such amendment.


THE OWNER TRUSTEE AND INDENTURE TRUSTEE

     The Owner  Trustee, the  Indenture Trustee  and any  of their respective
affiliates may  hold Securities in their  own names or as pledgees.   For the
purpose  of  meeting the  legal  requirements of  certain  jurisdictions, the
Servicer, the Owner  Trustee and the Indenture Trustee  acting jointly (or in
some instances, the Owner Trustee or the Indenture Trustee acting alone) will
have the power to appoint co-trustees or separate trustees of all or any part
of  the Trust with the  prior written consent of the  Securities Insurer.  In
the event of such an appointment, all rights,  powers, duties and obligations
conferred  or  imposed upon  the  Owner Trustee  by  the  Sale and  Servicing
Agreement  and the Trust Agreement and the Indenture Trustee by the Indenture
will  be  conferred or  imposed  upon  the Owner  Trustee  and the  Indenture
Trustee, respectively,  and in each  such case  such separate trustee  or co-
trustee  jointly,  or, in  any  jurisdiction in  which the  Owner  Trustee or
Indenture Trustee will 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
Owner Trustee or the Indenture Trustee, respectively.

     The Indenture Trustee may resign  at any time, in which event the  Owner
Trustee will be obligated to appoint a successor thereto.  The  Owner Trustee
may resign at any time, in which event the Co-Owner Trustee will be obligated
to appoint a successor thereto.  The Servicer, with the prior written consent
of the  Securities Insurer,  or the  Securities Insurer  may also  remove the
Owner Trustee or  the Indenture Trustee  if either ceases  to be eligible  to
continue as such under the Trust Agreement or the Indenture, as the case  may
be,  becomes  legally   unable  to  act  or  becomes   insolvent.    In  such
circumstances, the  Servicer will be  obligated to appoint a  successor Owner
Trustee or a  successor Indenture Trustee, as applicable,  that is acceptable
to the  Securities Insurer.  Any resignation or  removal of the Owner Trustee
or Indenture Trustee and appointment  of a successor thereto will not  become
effective until acceptance of the  appointment by such successor and approval
by the Securities Insurer.

     The Trust  Agreement and Indenture  will further provide  that the Owner
Trustee  and Indenture  Trustee will  be entitled  to indemnification  by the
Seller for, and will be held harmless against, any loss, liability or expense
incurred  by the  Owner Trustee,  Co-Owner Trustee  or Indenture  Trustee not
resulting from  its own willful  misfeasance, bad faith or  negligence (other
than by reason of a breach of any  of its representations or warranties to be
set forth in the Trust Agreement or Indenture, as the case may be).

DUTIES OF THE OWNER TRUSTEE AND INDENTURE TRUSTEE

     The  Owner Trustee will  make no  representations as to the  validity or
sufficiency of the Trust Agreement, the Residual Certificates (other than the
execution and authentication thereof),  the Notes or of any Loans  or related
documents, and  will not  be accountable for  the use  or application  by the
Depositor or  the Master Servicer of any  funds paid to the  Depositor or the
Master  Servicer in  respect of the  Notes, the Residual  Certificates or the
Loans,  or the investment  of any monies  by the Master  Servicer before such
monies  are  deposited into  the  Collection Account,  the  Note Distribution
Account  or the  Certificate Distribution Account.   So  long as no  Event of
Default has occurred and is continuing, the Owner Trustee will be required to
perform  only  those duties  specifically  required  of  it under  the  Trust
Agreement.   Generally, those duties  will be limited  to the receipt  of the
various certificates, reports or other  instruments required to be  furnished
to the Owner Trustee under the Trust Agreement, in which case it will only be
required  to  examine   them  to  determine  whether  they   conform  to  the
requirements of  the Trust Agreement.  The Owner  Trustee will not be charged
with knowledge of a  failure by the Servicer to perform  its duties under the
Trust Agreement or Sale and  Servicing Agreement which failure constitutes an
Event of  Default unless the Owner  Trustee obtains actual knowledge  of such
failure as will be specified in the Trust Agreement.


     The Owner Trustee  will be under no  obligation to exercise  any of  the
rights or  powers  vested  in it  by  the  Trust 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 Residual Certificateholders, unless such Residual
Certificateholders have offered to  the Owner Trustee reasonable security  or
indemnity against  the costs, expenses  and liabilities that may  be incurred
therein or thereby.   Subject to  the rights or  consent of the  Noteholders,
Securities  Insurer and Indenture Trustee, no Residual Certificateholder will
have  any right under  the Trust Agreement  to institute  any proceeding with
respect to the  Trust Agreement, unless  such holder previously has  given to
the Owner Trustee written notice of the occurrence of an Event of Default and
(i) the Event of Default arises from the Master Servicer's or  the Servicer's
failure  to  remit  payments  when  due  or  (ii)  the  holders  of  Residual
Certificates evidencing not  less than 25%  of the  voting interests of  each
Class  of the Residual Certificates have  made written request upon the Owner
Trustee to institute  such proceeding in  its own name  as the Owner  Trustee
thereunder and have offered to the Owner Trustee reasonable indemnity and the
Owner Trustee  for 30  days has neglected  or refused  to institute  any such
proceedings.

     The Indenture Trustee will make no representations as to the validity or
sufficiency  of the  Indenture, the Residual  Certificates, the  Notes (other
than the  execution and  authentication thereof) or  of any Loans  or related
documents, and  will not  be accountable for  the use  or application  by the
Depositor, the  Master Servicer  or the  Servicer of  any funds  paid to  the
Depositor, the Master Servicer or the  Servicer in respect of the Notes,  the
Residual Certificates or the Loans, or the use or investment of any monies by
the Master Servicer or the Servicer before such monies are deposited into the
Collection Account  or any  Distribution Account.   So  long as no  Indenture
Event of Default  has occurred and is continuing, the  Indenture Trustee will
be  required to perform  only those duties specifically  required of it under
the Indenture.  Generally, those duties will be limited to the receipt of the
various certificates, reports  or other instruments required  to be furnished
to the Indenture Trustee  under the Indenture, in which case it  will only be
required  to  examine   them  to  determine  whether  they   conform  to  the
requirements of the  Indenture.  The  Indenture Trustee  will not be  charged
with knowledge of a failure by the Master Servicer or the Servicer to perform
its  duties  under the  Trust  Agreement,  Sale  and Servicing  Agreement  or
Administration  Agreement which  failure constitutes  an  Indenture Event  of
Default unless the Indenture Trustee obtains actual knowledge of such failure
as will be specified in the Indenture.

     The Indenture Trustee will be under no obligation to exercise any of the
rights or  powers vested in it by the Indenture  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 Noteholders, unless  such Noteholders have offered to
the  Indenture Trustee reasonable  security or  indemnity against  the costs,
expenses and liabilities that may be incurred therein or thereby.  Subject to
the rights or  consent of the Securities Insurer, no Noteholder will have any
right under the  Indenture to  institute any proceeding  with respect to  the
Indenture, unless such  holder previously has given to  the Indenture Trustee
written notice of the  occurrence of an Event of Default and (i) the Event of
Default arises from the Master Servicer's or the Servicer's failure  to remit
payments when  due or (ii) the  holders of Class A-1 Notes,  Class A-2 Notes,
Class A-3 Notes, Class A-4 Notes and Class A-5 Notes evidencing not less than
25% of the voting interests of each such Class of Notes, acting together as a
single  class,  have made  written  request  upon  the Indenture  Trustee  to
institute such proceeding in its own name as the Indenture Trustee thereunder
and  have offered  to  the  Indenture Trustee  reasonable  indemnity and  the
Indenture Trustee for 30 days has neglected  or refused to institute any such
proceedings.


                     PREPAYMENT AND YIELD CONSIDERATIONS

     Except as otherwise provided  herein, no principal payments will be made
on any  Class of  Notes until  each Class  of  Notes with  a lower  numerical
designation has  been paid in  full.   See "Description  of the  Securities--
Priority of Distributions"  herein.  As the  rate of payment of  principal of
each  Class of  Notes depends  primarily on  the  rate of  payment (including
prepayments) of the  Principal Balances  of the Loans,  final payment of  any
Class of  Notes could occur  significantly earlier than Final  Maturity Date.
Holders of the Notes  will bear the risk of being  able to reinvest principal
payments  on  the Notes  at  yields at  least  equal to  the  yield  on their
respective Notes.  No prediction can be made as to the rate of prepayments on
the Loans  in either  stable or  changing interest  rate  environments.   Any
reinvestment risk resulting from the rate of  prepayment of the Loans and the
distribution of  such payments  to the  holders of  the Notes  will be  borne
entirely by the holders of the Notes.

     The effective  yield to the  holders of the  Notes of any  Class will be
lower than the yield  otherwise produced by the applicable Note Interest Rate
because the  distribution of the interest  accrued during each Due  Period (a
calendar  month  consisting  of  thirty days)  will  not  be  made  until the
Distribution  Date occurring  in the month  following such  Due Period.   See
"Description  of the  Securities--Priority of  Distributions"  herein.   This
delay  will result  in funds being  distributed to  the holders of  the Notes
approximately 25  days after the  end of  the monthly accrual  period, during
which 25-day period no interest  will accrue on such funds.   As discussed in
greater detail below, greater than anticipated distributions of principal can
also affect the yield on Notes purchased at a price greater or less than par.

     The rate  of principal payments  on the  Notes, the aggregate amount  of
each interest  payment on the  Notes and the yield  to maturity on  the Notes
will be directly related to and affected by the rate and timing  of principal
reductions on the Loans.   The principal reductions  on such Loans may be  in
the  form  of scheduled  amortization  payments  or unscheduled  payments  or
reductions,  which may include  prepayments, repurchases and  liquidations or
write-offs due to default, casualty, insurance  or other dispositions.  On or
after any Distribution Date  on which the Pool Principal Balance  declines to
10% or less of the Original Pool Principal Balance, Mego, the Master Servicer
or the Securities Insurer may effect  a redemption of the Notes as  described
herein.   See  "Description of  the  Securities--Optional Redemption  of  the
Notes" herein.

     The "Weighted  Average Life" of a Note  refers to the average  amount of
time that will elapse  from May 28, 1997 (the "Settlement  Date") to the date
each  dollar in respect  of principal of  such Note is  repaid.  The Weighted
Average  Life of a Note will be  influenced by, among other factors, the rate
at  which  principal reductions  occur on  the  Loans and  the rate  at which
Distributable  Excess  Spread is  distributed  to  holders  of the  Notes  as
described  herein.   If substantial  principal prepayments  on the  Loans are
received  from unscheduled prepayments, liquidations or repurchases, then the
distributions to the holders of the Notes resulting from such prepayments may
significantly  shorten the  Weighted Average  Lives of  the Notes  than would
otherwise be the case.  If the Loans experience delinquencies and defaults in
the payment  of  principal, then  the  holders of  the Notes  will  similarly
experience a delay in the  receipt of principal distributions attributable to
such delinquencies  and default which  in certain instances  may result in  a
longer Weighted Average  Lives of the Notes than would otherwise be the case;
however, the Pool Principal Balance will  be reduced by the Principal Balance
of Defaulted Loans, thereby reducing the Overcollateralization Amount.   This
may  result in  Distributable  Excess  Spread  being  included  in  principal
distributions on the Notes until  the required level of overcollateralization
is  achieved.   As a  result, the  holders of  the Notes  will experience  an
acceleration  in the  receipt  of principal  distributions  which in  certain
instances may result  in a shorter Weighted  Average Lives of the  Notes than
would otherwise be the case.


     The  rate and  timing  of  principal reductions  on  the Loans  will  be
influenced by  a variety of  economic, geographic, social and  other factors.
These factors may include changes in borrowers' housing needs, job transfers,
unemployment,  borrowers' net equity,  if any,  in the  mortgaged properties,
servicing  decisions, homeowner mobility, the existence and enforceability of
"due-on-sale" clauses,  seasoning of loans, market interest rates for similar
types of loans and  the availability of  funds for such loans.   Each of  the
Loans  may be assumed  at the Master  Servicer's option upon the  sale of the
Mortgaged Property.   A majority of the  Loans are not subject  to prepayment
penalties and  may be prepaid  at any time.   As with fixed  rate obligations
generally,  the  rate  of  prepayment on  a  pool  of  loans  is affected  by
prevailing market interest rates  for similar types of loans  of a comparable
term and risk level.  If prevailing interest rates were to fall significantly
below the respective  Loan Rates on  the Loans, the  rate of prepayment  (and
refinancing)  would  be  expected to  increase.    Conversely,  if prevailing
interest rates were to rise significantly above the respective  Loan Rates on
the Loans, the rate of prepayment on the Loans would be expected to decrease.
In addition,  depending  on  prevailing  market interest  rates,  the  future
outlook for  market interest  rates and economic  conditions generally,  some
borrowers  may sell  or refinance  mortgaged properties  in order  to realize
their equity in the mortgaged properties, to meet cash  flow needs or to make
other  investments.   In addition, any  future limitations  on the  rights of
borrowers to  deduct interest payments  on mortgage loans for  federal income
tax purposes  may result in  a higher rate of  prepayment on the  Loans.  The
Depositor and the Seller make no representations as to the particular factors
that will affect the  prepayment of the Loans, as to  the relative importance
of such  factors, or as  to the percentage  of the Principal  Balances of the
Loans that will be paid as of any date.

     Distributions of principal to holders of the Notes at a faster rate than
anticipated will increase the yield on Notes purchased at a discount but will
decrease  the yield on  Notes purchased at a  premium, which distributions of
principal  may  be  attributable to  scheduled  payments  and  prepayments of
principal on the Loans and to Distributable Excess Spread.   The effect on an
investor's  yield due  to distributions  of principal  to the holders  of the
Notes (including without limitation prepayments  on the Loans) occurring at a
rate  that is faster  (or slower) than  the rate anticipated  by the investor
during any period  following the issuance of  the Notes will not  be entirely
offset by  a subsequent  like reduction  (or increase)  in the  rate of  such
distributions of principal during any subsequent period.

     The rate of delinquencies and defaults on the Loans, and the recoveries,
if  any, on defaulted  Loans and foreclosed properties,  will also affect the
rate  and timing  of principal payments  on the  Loans, and  accordingly, the
Weighted Average  Lives of the Notes, and could cause  a delay in the payment
of  principal or a  slower rate of  principal amortization to  the holders of
Notes.   Alternatively, the occurrence  of delinquencies and defaults  on the
Loans could result in an increase in principal payments or more rapid rate of
principal amortization of the Notes as a  result of the inclusion of Net Loan
Losses from Defaulted Loans  in the amounts  distributable to the holders  of
the  Notes  as  described  herein.     Certain  factors  may  influence  such
delinquencies and defaults, including origination and underwriting standards,
loan-to-value ratios and  delinquency history.  In general,  defaults on home
loans  are expected to  occur with  greater frequency  in their  early years,
although little  data is  available with respect  to the  rate of  default on
similar types of home loans.  The rate of default on Loans with high loan-to-
value ratios, secured by junior liens or unsecured may be higher than that of
home  loans with  lower loan-to-value  ratios or  secured by  first liens  on
comparable properties.   Furthermore,  the  rate and  timing of  prepayments,
defaults  and liquidations  on  the Loans  will  be affected  by the  general
economic  condition  of the  region  of  the  country in  which  the  related
Mortgaged Properties  are located or the  related borrower is  residing.  See
"The  Pool" herein.    The risk  of  delinquencies and  loss  is greater  and
voluntary principal  prepayments are less likely  in regions where a  weak or
deteriorating economy  exists, as may  be evidenced by, among  other factors,
increasing unemployment or falling property values.


     Because principal  distributions are  paid to certain  Classes of  Notes
before other Classes, holders of the Classes of Notes having a later priority
of principal  distribution bear a  greater risk of losses  from delinquencies
and defaults on the Loans than holders of the Classes of Notes having earlier
priorities for payment of principal.  See "Description of Credit Enhancement-
- -Subordination and Allocation of  Losses" herein.  Nevertheless, the  holders
of such  Class  will be  distributed  the full  amount  of the  interest  and
principal distributions due such holders  to the extent that Insured Payments
therefor are made under the Securities Insurance Policy.

     Although certain data have been published with respect to the historical
prepayment  experience of certain  residential mortgage loans,  such mortgage
loans may differ in material respects from the Loans and such data may not be
reflective of conditions  applicable to the Loans.  No  prepayment history is
generally  available with  respect to any  of the  Loans or similar  types of
loans, and there can  be no assurance that the Loans will  achieve or fail to
achieve  any particular rate  of principal prepayment.   A number  of factors
suggest  that the  prepayment experience  of  the Pool  may be  significantly
different  from that  of a  pool  of conventional  first-lien, single  family
mortgage  loans with  equivalent interest  rates  and maturities.   One  such
factor is that the principal balance of the average Loan is smaller than that
of the  average conventional first-lien  mortgage loan.  A  smaller principal
balance may  be easier for  a borrower to prepay  than a larger  balance and,
therefore,  a higher prepayment rate may result for  the Pool than for a pool
of first-lien mortgage  loans, irrespective of the  relative average interest
rates and the  general interest rate environment.   In addition, in  order to
refinance a first-lien  mortgage loan, the borrower must  generally repay any
junior liens.  However, a small principal balance may make refinancing a Loan
at a lower  interest rate less  attractive to the  borrower as the  perceived
impact to the borrower  of lower interest  rates on the  size of the  monthly
payment may  not be  significant.  Other  factors that  might be  expected to
affect the prepayment  rate of the Pool include  general economic conditions,
the amounts of  and interest rates  on the underlying senior  mortgage loans,
and the tendency  of borrowers to use  real property mortgage loans  as long-
term financing for  home purchase and junior liens  as shorter-term financing
for a variety of purposes, which may include the direct or indirect financing
of home  improvement, education  expenses, debt  consolidation, purchases  of
consumer  durables such as automobiles,  appliances and furnishings and other
consumer purposes.   Furthermore, because at origination the  majority of the
Loans had  combined  loan-to-value ratios  that  exceeded 100%,  the  related
borrowers for these Loans will generally have significantly less  opportunity
to  refinance the  indebtedness secured  by the related  Mortgaged Properties
including these Loans, and, therefore, a lower prepayment rate may result for
the Pool than for  a pool of mortgage (including first  or junior lien) loans
that  have  combined  loan-to-value  ratios  less than  100%.    Given  these
characteristics,  the  Loans  may  experience  a  higher  or  lower  rate  of
prepayment than first-lien mortgage loans.

REINVESTMENT RISK

     The reinvestment risk with respect to an investment in the Notes will be
affected by the rate and timing of principal payments (including prepayments)
in relation to  the prevailing interest rates at the time  of receipt of such
principal payments.   For example, during periods of  falling interest rates,
holders of  the Notes are likely to receive  an increased amount of principal
payments from the Loans at a time when such holders may be unable to reinvest
such  payments in  investments having  a yield  and rating comparable  to the
Notes.  Conversely,  during periods of rising interest rates,  holders of the
Notes are likely to receive a decreased  amount of principal prepayments from
the  Loans at a  time when such  holders may have an  opportunity to reinvest
such  payments in investments  having a higher  yield than, and  a comparable
rating to, the Notes.



FINAL MATURITY DATE

     The  Final Maturity Date for  the Classes of  Notes as set  forth in the
"Summary of  Terms" herein  has been calculated  by adding  12 months  to the
Distribution Date  in the month  following the  latest maturity  date on  any
Loan.   The  actual maturity  of  any Class  of Notes  is  anticipated to  be
earlier, and may be substantially  earlier, than the Final Maturity  Date set
forth herein under "Summary of Terms".

WEIGHTED AVERAGE LIVES OF THE NOTES

     The Weighted Average Lives of  the Notes will be influenced by the  rate
at  which  principal of  the  Loans is  paid,  which may  be in  the  form of
scheduled  amortization   or  prepayments   (for  this   purpose,  the   term
"prepayment"  includes reductions of  principal, including without limitation
those resulting from  unscheduled full or partial  prepayments, refinancings,
liquidations   and  write-offs   due  to   defaults,   casualties  or   other
dispositions, substitutions and  repurchases by or on behalf  of the Seller),
the rate at which  Distributable Excess Spread is  distributed to holders  of
the Notes as described  herein and the extent to which any amounts in respect
of principal  received on the  Loans is not  distributed as principal  to the
holders of the Notes as described herein.

     Prepayments on loans such as the Loans are commonly measured relative to
a prepayment standard or model.  The model used in this Prospectus Supplement
is  the prepayment assumption (the "Prepayment Assumption"), which represents
an assumed  rate of prepayment  each month relative  to the  then outstanding
principal balance of  the pool of loans for  the life of such loans.   A 100%
Prepayment Assumption assumes a constant  prepayment rate ("CPR") of 3.0% per
annum of the outstanding principal balance  of such loans in the first  month
of the life  of the loans and  an additional 1.0% (expressed  as a percentage
per annum) in each month thereafter until the twelfth month; beginning in the
twelfth month and in  each month thereafter during  the life of the loans,  a
CPR of 14.0% per annum each month is assumed.  As used in the table below, 0%
Prepayment Assumption assumes prepayment rates  equal to 0% of the Prepayment
Assumption  (i.e.,  no  prepayments),  which  would  include  a  CPR  of  0%.
Correspondingly, a 75%  Prepayment Assumption assumes prepayment  rates equal
to 75% of the Prepayment Assumption, and so forth.  The Prepayment Assumption
does not purport to be a historical description of prepayment experience or a
prediction of  the anticipated  rate  of prepayment  of  any pool  of  loans,
including  the  Loans.   Neither  the  Seller  nor  the  Depositor  make  any
representations about the appropriateness of the Prepayment Assumption or the
CPR.

     MODELING ASSUMPTIONS.   For purposes of preparing  the tables below, the
following assumptions (the "Modeling Assumptions") have been made:

         (i)  the Loans consist of 16 pools of loans with the characteristics
     set forth below,

         (ii)     scheduled  monthly payments  of principal  and interest  on
     the  Loans are assumed to  be received on  the last day  of each  month,
     commencing in May 1997,

         (iii)    prepayments  represent payment in  full of individual Loans
     and are assumed to be received on the last day of each month, commencing
     in May 1997, and include 30 days' interest thereon,

         (iv)     the scheduled  monthly payment for each Loan below has been
     calculated based  on the characteristics  set forth below  such that the
     Loans  will  fully  amortize  by  their  respective  remaining  term  to
     maturity,

         (v)  no  defaults  or delinquencies  in,  or  modifications  of  the
     payment of a Loan  occur and no substitutions or  repurchase of any Loan
     occurs, 


         (vi)     the  Loans  prepay  at  the  indicated  percentage  of  the
     Prepayment Assumption,

         (vii)    no optional repurchase of the Loans occurs (other than  for
     "Weighted Average Life to Call"),

         (viii)   distributions  on the  Notes are  received in  cash on  the
     25th day of each month commencing in June 1997,

         (ix)     the Settlement Date is May 28, 1997,

         (x)  no   reinvestment  income  from  any  Account  is  earned  (and
     therefore none is available for distribution), 

         (xi)     the amount of  interest accrued on the Loans is  reduced by
     the applicable trust fees and expenses, and


         (xii)    the  overcollateralization provisions are  as set  forth in
     the Sale and Servicing Agreement.




                         ASSUMED LOAN CHARACTERISTICS




                                                                                        Original                Remaining Term to
                                Aggregate                                           Term to Maturity                Maturity 
      Pool                    Cut-Off Date                                             (in months)                 (in months)
     Number                 Principal Balance                Loan Rate
   ---------               -------------------             ------------              ---------------              ----------------
                                                                                                               
           1                   $    457,740.31                     13.3397%                      59                            58
           2                        357,592.72                   13.7219                         80                            80
           3                      3,396,992.12                   13.9232                        120                           119
           4                     16,504,297.96                   14.0109                        180                           179
           5                     17,780,651.04                   14.0021                        240                           239
           6                     22,226,028.37                   14.0297                        300                           299
           7                         18,507.81                   12.5291                         60                            52
           8                          4,457.99                   14.0000                         84                            77
           9                         46,636.87                   14.4128                        120                           115
          10                        396,679.67                   14.4184                        179                           174
          11                        638,211.37                   14.3264                        240                           235
          12                        243,608.67                   14.0544                         53                            50
          13                        174,144.58                   14.2217                         81                            78
          14                        328,728.89                   13.9583                        119                           114
          15                        511,975.76                   13.6904                        178                           173
          16                        372,829.64                   14.0538                        240                           235





                        PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
                       AT THE FOLLOWING PERCENTAGES OF PREPAYMENT ASSUMPTION(1)





                                                          Class A-1 Notes                              Class A-2 Notes
                                             ------------------------------------         --------------------------------------
   Distribution Date                          0%   50%    75%   100%  150%   200%          0%    50%   75%   100%   150%    200%
   -----------------                          --   ---    ---   ----  ----   ----          --    ---   ---   ----   ----    ----
                                                                                        
Initial Percentage                           100   100    100    100   100    100         100    100   100    100    100     100
 May 1998                                     71    52     43     33    14      0         100    100   100    100    100      91
 May 1999                                     63    19      0      0     0      0         100    100    97     56      0       0
 May 2000                                     55     0      0      0     0      0         100     77    18      0      0       0
 May 2001                                     45     0      0      0     0      0         100     20     0      0      0       0
 May 2002                                     34     0      0      0     0      0         100      0     0      0      0       0
 May 2003                                     23     0      0      0     0      0         100      0     0      0      0       0
 May 2004                                     10     0      0      0     0      0         100      0     0      0      0       0
 May 2005                                      0     0      0      0     0      0          91      0     0      0      0       0
 May 2006                                      0     0      0      0     0      0          59      0     0      0      0       0
 May 2007                                      0     0      0      0     0      0          23      0     0      0      0       0
 May 2008                                      0     0      0      0     0      0           0      0     0      0      0       0

Weighted Average Life to Maturity (2):       3.52  1.22   0.97   0.83  0.67   0.58        9.26   3.51  2.62   2.10   1.53    1.23
Weighted Average Life to Call (2):           3.52  1.22   0.97   0.83  0.67   0.58        9.26   3.51  2.62   2.10   1.53    1.23



                             
- --------------------------
(1)  The percentages  in this  table have been  rounded to  the nearest whole
number.
(2)  The Weighted  Average Life  of a  Class of  Notes is  determined by  (a)
     multiplying the amount of  each distribution of principal thereof by the
     number of  years from  the Settlement  Date to  the related Distribution
     Date, (b) summing the results and  (c) dividing the sum by the aggregate
     distributions of  principal referred to  in clause (a),  and rounding to
     two decimal places.

     These  tables  have been  prepared  based  on  the  Modeling Assumptions
(including the assumptions  regarding the characteristics and  performance of
the Loans  which may differ  from the actual characteristics  and performance
thereof) and should be read in conjunction therewith.




           PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
           AT THE FOLLOWING PERCENTAGES OF PREPAYMENT ASSUMPTION(1)




                                                          Class A-3 Notes                               Class A-4 Notes
                                            --------------------------------------        --------------------------------------
Distribution Date                            0%    50%   75%   100%    150%   200%         0%   50%    75%   100%   150%    200%
- -----------------                            --    ---   ---   ----    ----   ----         --   ---    ---   ----   ----    ----
                                                                                       
Initial Percentage                          100    100   100    100     100    100        100   100    100    100    100     100
 May 1998                                   100    100   100    100     100    100        100   100    100    100    100     100
 May 1999                                   100    100   100    100      75      0        100   100    100    100    100      95
 May 2000                                   100    100   100     55       0      0        100   100    100    100     68      23
 May 2001                                   100    100    37      0       0      0        100   100    100     80     28       0
 May 2002                                   100     59     0      0       0      0        100   100     81     46      0       0
 May 2003                                   100      0     0      0       0      0        100   100     53     21      0       0
 May 2004                                   100      0     0      0       0      0        100    72     31      0      0       0
 May 2005                                   100      0     0      0       0      0        100    51     11      0      0       0
 May 2006                                   100      0     0      0       0      0        100    32      0      0      0       0
 May 2007                                   100      0     0      0       0      0        100    15      0      0      0       0
 May 2008                                    88      0     0      0       0      0        100     0      0      0      0       0
 May 2009                                    42      0     0      0       0      0        100     0      0      0      0       0
 May 2010                                     0      0     0      0       0      0         95     0      0      0      0       0
 May 2011                                     0      0     0      0       0      0         65     0      0      0      0       0
 May 2012                                     0      0     0      0       0      0         41     0      0      0      0       0
 May 2013                                     0      0     0      0       0      0         28     0      0      0      0       0
 May 2014                                     0      0     0      0       0      0         13     0      0      0      0       0
 May 2015                                     0      0     0      0       0      0          0     0      0      0      0       0
Weighted Average Life to Maturity (2):    11.84   5.19  3.88   3.09    2.20   1.72      14.97  8.22   6.29   5.02   3.54    2.67
Weighted Average Life to Call (2):        11.84   5.19  3.88   3.09    2.20   1.72      14.97  8.22   6.29   5.02   3.54    2.67






                             
- --------------------------
(1)  The percentages  in this  table have been  rounded to  the nearest whole
     number.
(2)  The Weighted  Average Life  of a  Class of  Notes is  determined by  (a)
     multiplying the amount of  each distribution of principal thereof by the
     number of  years from  the Settlement  Date to  the related Distribution
     Date, (b) summing the results and  (c) dividing the sum by the aggregate
     distributions of  principal referred to  in clause (a),  and rounding to
     two decimal places.

     These  tables  have been  prepared  based  on  the  Modeling Assumptions
(including the assumptions  regarding the characteristics and  performance of
the Loans  which may differ  from the actual characteristics  and performance
thereof) and should be read in conjunction therewith.




           PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
           AT THE FOLLOWING PERCENTAGES OF PREPAYMENT ASSUMPTION(1)






                                                                                            Class A-5 Notes
                                                                          ----------------------------------------------------------
Distribution Date                                                       0%       50%       75%       100%       150%        200%
- ------------------                                                      --       ---       ---       ----       ----        ----
                                                                                                         
Initial Percentage                                                     100       100       100        100        100         100
 May 1998                                                              100       100       100        100        100         100
 May 1999                                                              100       100       100        100        100         100
 May 2000                                                              100       100       100        100        100         100
 May 2001                                                              100       100       100        100        100          90
 May 2002                                                              100       100       100        100         97          63
 May 2003                                                              100       100       100        100         74          44
 May 2004                                                              100       100       100         99         56          30
 May 2005                                                              100       100       100         81         43          21
 May 2006                                                              100       100        94         66         32          14
 May 2007                                                              100       100        79         54         24           9
 May 2008                                                              100       100        66         43         18           4
 May 2009                                                              100        86        55         35         13           2
 May 2010                                                              100        73        45         27          8           0
 May 2011                                                              100        60        35         21          4           0
 May 2012                                                              100        48        27         15          2           0
 May 2013                                                              100        41        22         12          0           0
 May 2014                                                              100        34        18          8          0           0
 May 2015                                                               97        27        14          5          0           0
 May 2016                                                               78        20         9          2          0           0
 May 2017                                                               58        14         5          0          0           0
 May 2018                                                               49        11         2          0          0           0
 May 2019                                                               39         7         0          0          0           0
 May 2020                                                               28         3         0          0          0           0
 May 2021                                                               14         0         0          0          0           0
 May 2022                                                                0         0         0          0          0           0
Weighted Average Life to Maturity (2):                               21.17     15.74     13.25      11.20       8.22        6.31
Weighted Average Life to Call (2):                                   20.79     14.81     12.24      10.24       7.37        5.61


                             
- --------------------------
(1)  The percentages  in this  table have been  rounded to  the nearest whole
     number.
(2)  The Weighted  Average Life  of a  Class of  Notes is  determined by  (a)
     multiplying the amount of  each distribution of principal thereof by the
     number of  years from  the Settlement  Date to  the related Distribution
     Date, (b) summing the results and  (c) dividing the sum by the aggregate
     distributions of  principal referred to  in clause (a),  and rounding to
     two decimal places.

     These  tables  have been  prepared  based  on  the  Modeling Assumptions
(including the assumptions  regarding the characteristics and  performance of
the Loans  which may differ  from the actual characteristics  and performance
thereof) and should be read in conjunction therewith.

     The paydown scenarios  for the Notes set  forth in the  foregoing tables
are subject to  significant uncertainties and contingencies  (including those
discussed above under  "Prepayment and Yield Considerations").   As a result,
there can be no assurance that any of the foregoing paydown scenarios and the
Modeling Assumptions  on which they  were made will  prove to be  accurate or
that  the actual Weighted Average Lives of the Notes will not vary from those
set forth in the foregoing tables, which variations may be shorter or longer,
and  which   variations  may  be   greater  with  respect  to   later  years.
Furthermore, it is  unlikely that the Loans will prepay at a constant rate or
that all  of the  Loans will prepay  at the same  rate.  Moreover,  the Loans
actually  included in  the  Pool, the  payment experience  of such  Loans and
certain  other factors  affecting the  distributions  on the  Notes will  not
conform to the Modeling  Assumptions made in preparing the above  tables.  In
fact, the characteristics and  payment experience of the Loans will differ in
many respects from such Modeling Assumptions.  See "The Pool" herein.  To the
extent that the Loans actually included in the  Pool have characteristics and
a  payment  experience  that  differ  from those  assumed  in  preparing  the
foregoing  tables, the Notes are  likely to have  Weighted Average Lives that
are shorter or longer than those set forth in the foregoing tables.

     In  light  of  the  uncertainties  inherent  in  the  foregoing  paydown
scenarios, the inclusion  of the Weighted Average  Lives of the Notes  in the
foregoing  tables should not  be regarded as  a representation by  the Master
Servicer, the  Servicer, the Depositor,  the Underwriter or any  other person
that  such  Weighted  Average Lives  will  be  achieved or  that  any  of the
foregoing paydown scenarios will be experienced.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     In the  opinion of  Brown &  Wood LLP  ("Tax Counsel"),  counsel to  the
Issuer and counsel  to the Underwriter, for federal  income tax purposes, the
Notes will be characterized as debt  and the Trust will not be  characterized
as an association (or a publicly traded partnership) taxable as a corporation
or as a taxable mortgage pool.  Each Noteholder, by the acceptance of a Note,
will agree to treat the Notes as indebtedness.  See "Certain Material Federal
Income  Tax  Considerations"  in the  Prospectus  for  additional information
concerning the application  of federal income tax  laws to the Trust  and the
Securities.

     The Notes, depending  on their  issue prices, may  be treated  as having
been issued with original issue discount.  As a  result, holders of the Notes
may  be required to  recognize income with  respect to the  Notes somewhat in
advance of the receipt  of cash attributable to that income.   The prepayment
assumption that will be used for purpose of computing original issue discount
for federal  income tax  purposes is  100% of  the Prepayment  Assumption (as
defined herein  under "Prepayment and Yield  Considerations--Weighted Average
Lives of the Notes").



                            STATE TAX CONSEQUENCES

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


                             ERISA CONSIDERATIONS

GENERAL

     The  Employee  Retirement  Income  Security  Act  of  1974,  as  amended
("ERISA")  and  Section 4975  of  the  Code  impose certain  restrictions  on
employee benefit plans subject to  ERISA or plans or arrangements subject  to
Section 4975 of the Code ("Plans") and on persons who are parties in interest
or disqualified persons  ("parties in interest") with respect  to such Plans.
Certain employee benefit  plans, such as governmental plans  and church plans
(if no election  has been made  under section  410(d) of the  Code), are  not
subject  to  the restrictions  of  ERISA, and  assets  of such  plans  may be
invested  in  the  Securities  without  regard  to  the ERISA  considerations
described below, subject to other applicable federal and state law.  However,
any such  governmental or church plan which is qualified under section 401(a)
of the  Code and exempt  from taxation  under section 501(a)  of the  Code is
subject to  the prohibited transaction rules set forth  in section 503 of the
Code.  Any Plan fiduciary  which proposes to cause a  Plan to acquire any  of
the Securities should consult with its counsel with respect to  the potential
consequences  under  ERISA, and  the  Code,  of  the Plan's  acquisition  and
ownership of the  Securities.  See "ERISA CONSIDERATIONS"  in the Prospectus.
Investments   by  Plans  are  also  subject   to  ERISA's  general  fiduciary
requirements,   including  the   requirement  of   investment  prudence   and
diversification  and the  requirement that  a Plan's  investments be  made in
accordance with the documents governing the Plan. 

PROHIBITED TRANSACTIONS

GENERAL

     Section 406  of ERISA  prohibits parties in interest  with respect  to a
Plan from engaging in certain transactions (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  which  engage  in  non-exempt   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 were deemed
to  be  equity  interests  and  no  statutory, regulatory  or  administrative
exemption  applies, the  Trust  could be  considered to  hold plan  assets by
reason of  a Plan's investment in the Notes.   Such plan assets would include
an undivided interest in any assets held by the Trust.  In such an event, the
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  which  has no  "substantial
equity features." Although the Plan  Assets Regulation is silent with respect
to the  question of  which law constitutes  "applicable local  law" for  this
purpose, Labor  has stated that these determinations should be made under the
state law governing  interpretation of  the instrument in  question.  In  the
preamble to the  Plan Assets Regulation, Labor declined to  provide a precise
definition of  what features are  equity features or the  circumstances under
which  such  features  would  be considered  "substantial,"  noting  that the
question of whether a  plan's interest has substantial equity  features is an
inherently  factual one,  but that  in  making a  determination  it would  be
appropriate to take into account whether the equity features are such  that a
Plan's investment would be a practical vehicle  for the indirect provision of
investment  management services.    Brown & Wood  LLP  ("ERISA Counsel")  has
rendered  its opinion  that  the  Notes will  be  classified as  indebtedness
without  substantial equity  features for  ERISA purposes.    ERISA Counsel's
opinion is based upon the terms of the Notes, the opinion of Tax Counsel that
the  Notes will  be classified  as debt  instruments for  federal income  tax
purposes and the ratings which have been assigned to the Notes.   However, if
contrary  to  ERISA Counsel's  opinion  the Notes  are  deemed  to be  equity
interests  in  the  Trust  and no  statutory,  regulatory  or  administrative
exemption applies,  the Trust  could be  considered to  hold  plan assets  by
reason of a Plan's investment in the Notes.

REVIEW BY PLAN FIDUCIARIES

     Any Plan fiduciary  considering whether to purchase  any Notes 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, a fiduciary of a Plan should  make its own determination as to whether
the  Trust, as obligor on the  Notes, 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.


                            METHOD OF DISTRIBUTION

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

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

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

     The Underwriter and one of its affiliated companies maintain significant
contractual agreements with Mego relating  to, among other things, the Loans.
In  addition, the Underwriter  holds warrants to acquire  the common stock of
the parent of Mego, Mego Financial Corp.


                       LEGAL INVESTMENT CONSIDERATIONS

     The Notes  will not  constitute "mortgage related  securities" under the
Secondary  Mortgage  Market  Enhancement  Act  of 1984  ("SMMEA")  because  a
substantial number of the Loans are  either unsecured or secured by liens  on
real estate that are  not first liens.   Accordingly, many institutions  with
legal authority to invest in "mortgage related securities" may not be legally
authorized to invest in the Notes.

     There may be restrictions on the ability of certain investors, including
depository institutions,  either to purchase  the Notes or to  purchase Notes
representing  more than  a  specified percentage  of  the investor's  assets.
Investors should consult their own  legal advisors in determining whether and
to what extent the Notes constitute legal investments for such investors.


                                LEGAL MATTERS

     Certain legal matters  will be passed  upon on  behalf of the  Seller by
Brown  & Wood  LLP, New York,  New York  and by Greenberg,  Traurig, Hoffman,
Lipoff, Rosen  & Quentel, Miami, Florida; on behalf  of the Depositor and the
Underwriter by Brown &  Wood LLP, New  York, New York; and  on behalf of  the
Securities Insurer by Kutak Rock, Omaha, Nebraska.


                                   RATINGS

     It is a condition to the issuance of the Notes that each of the Class A-
1 Notes,  Class A-2 Notes,  Class A-3  Notes, Class A-4  Notes and Class  A-5
Notes be  rated "AAA" by Standard & Poor's and "Aaa" by Moody's.  The ratings
assigned to the Notes will be based primarily on the claims-paying ability of
the Securities Insurer.

     The ratings on  the Notes address the  likelihood of the  receipt by the
holders  of the Notes  of all  distributions on the  Loans to  which they are
entitled.  The  ratings on the Notes  also address the structural,  legal and
issuer-related aspects associated with the Notes, including the nature of the
Loans.  In  general, the ratings  on the  Notes address credit  risk and  not
prepayment risk.  The ratings on the Notes do not represent any assessment of
the  likelihood that  principal  prepayments of  the Loans  will  be made  by
borrowers or the  degree to which the  rate of such prepayments  might differ
from that originally anticipated.  As a result, the initial  ratings assigned
to the Notes do not  address the possibility that holders of the  Notes might
suffer  a  lower  than anticipated  yield  in  the event  that  the  Trust is
terminated prior to the Final Maturity Dates of each Class of Notes.

     The  Depositor has not solicited  ratings on  the Notes with  any rating
agency other than the Rating Agencies.  However, there can be no assurance as
to whether any other rating agency will rate  the Notes, or, if it does, what
rating would be assigned by any such other rating agency.  Any  rating on the
Notes  by another rating agency,  if assigned at  all, may be  lower than the
ratings assigned to the Notes by the Rating Agencies.



     A  security  rating  is  not a  recommendation  to  buy,  sell  or  hold
securities  and may be subject  to revision or withdrawal  at any time by the
assigning  rating organization.   Each  security rating  should be  evaluated
independently of any  other security rating.   In the event that  the ratings
initially  assigned  to  any  of  the  Notes  by  the   Rating  Agencies  are
subsequently lowered  for any  reason, no person  or entity  is obligated  to
provide any  additional support  or credit enhancement  with respect  to such
Notes.

                              REPORT OF EXPERTS

     The consolidated financial statements of MBIA Insurance Corporation  and
Subsidiaries as of December 31, 1996 and 1995 and for each of the three years
in the  period ended  December 31, 1996 incorporated  by reference  into this
Prospectus   Supplement  have  been  audited  by  Coopers &  Lybrand  L.L.P.,
independent accountants, as set forth in their report thereon incorporated by
reference herein in  reliance upon the authority  of such firm as  experts in
accounting and auditing.










  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              MEGO MORTGAGE HOME
  Prospectus and,  if given  or made,           LOAN OWNER TRUST 1997-2
  such information  or representation
  must not be  relied upon  as having
  been authorized by the depositor or
  the underwriter.   This  Prospectus
  Supplement and  the  Prospectus  do                 $58,794,841
  not  constitute  an  offer  of  any
  securities  other  than   those  to         $15,950,000 CLASS A-1 6.87%
  which they  relate or  an offer  to          $8,100,000 CLASS A-2 6.88%
  sell or a solicitation of an  offer          $6,750,000 CLASS A-3 7.00%
  to  buy,  to   any  person  in  any         $13,600,000 CLASS A-4 7.17%
  jurisdiction where such an offer or         $14,394,841 CLASS A-5 7.63%
  solicitation  would   be  unlawful.
  Neither  the   delivery   of   this        Home Loan Asset-Backed Notes,
  Prospectus   Supplement   and   the                Series 1997-2
  Prospectus  nor   any   sale   made
  hereunder    shall,    under    any               FINANCIAL ASSET 
  circumstances,      create      any               SECURITIES CORP.
  implication  that  the  information                 (DEPOSITOR)
  contained herein  is correct  as of
  any  time   subsequent   to   their
  respective date.
           _________________                                         
                                                    -----------------
           TABLE OF CONTENTS                     PROSPECTUS SUPPLEMENT

                                                                     
  Page                                              -----------------
                                   
  ---

         PROSPECTUS SUPPLEMENT

  Summary . . . . . . . . . . . .  S-4             GREENWICH CAPITAL
  Risk Factors  . . . . . . . .   S-17      M  A  R  K  E  T  S,   I  N  C.
  The Trust . . . . . . . . . .   S-23
  Mego Mortgage Corporation . .   S-24
  The  Title I  Loan Program  and the
  Contract of Insurance . . . .   S-31
  The Master Servicer . . . . .   S-36
  The Pool  . . . . . . . . . .   S-36
  Description of Credit Enhancement 
                                  S-43
  Description of the Securities   S-48
  Description  of  the  Transfer  and
  Servicing Agreements  . . . .   S-57
  Prepayment and Yield Considerations 
                                  S-66                MAY 21, 1997
  Certain    Federal    Income    Tax
  Consequences  . . . . . . . .   S-74
  State Tax Consequences  . . .   S-74
  ERISA Considerations  . . . .   S-75
  Method of Distribution  . . .   S-76
  Legal Investment Considerations S-76
  Legal Matters . . . . . . . .   S-77
  Ratings . . . . . . . . . . .   S-77
  Reports of Experts  . . . . .   S-77

               PROSPECTUS

  Prospectus  Supplement  or  Current
  Report on Form 8-K  . . . . . . .  2
  Incorporation of  Certain Documents
  by Reference  . . . . . . . . . .  2
  Available Information . . . . . .  2
  Reports to Securityholders  . . .  3
  Summary of Terms  . . . . . . . .  4
  Risk Factors  . . . . . . . . .   12
  The Trust Fund  . . . . . . . .   17
  Use of Proceeds . . . . . . . .   22
  The Depositor . . . . . . . . .   22
  Loan Program  . . . . . . . . .   23
  Description of the Securities .   25
  Credit Enhancement  . . . . . .   35
  Yield and Prepayment Considerations 
                                    41
  The Agreements  . . . . . . . .   43
  Certain Legal Aspects of the Loans  
                                    56
  Certain Material Federal Income Tax
  Considerations  . . . . . . . .   68
  State Tax Considerations  . . .   88
  ERISA Considerations  . . . . .   88
  Legal Investment  . . . . . . .   91
  Method of Distribution  . . . .   92
  Legal Matters . . . . . . . . .   92
  Financial Information . . . . .   93
  Rating  . . . . . . . . . . . .   93







PROSPECTUS
                           Asset Backed Securities
                             (Issuable in Series)
                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor

    This  Prospectus relates  to the  issuance of  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") by Financial Asset  Securities Corp.
(the "Depositor") on  terms determined at the  time of sale and  described in
this Prospectus and the  related Prospectus Supplement.  The  Securities of a
Series will evidence beneficial ownership of  a trust fund (a "Trust  Fund").
As  specified in  the related  Prospectus Supplement,  the Trust  Fund for  a
Series of  Securities will include  certain assets (the "Trust  Fund Assets")
which will primarily  consist of (i) closed-end and/or  revolving home equity
loans (the "Home Equity Loans") secured primarily by subordinate liens onone-
to   four-family residential  properties, (ii)  home improvement  installment
sales  contracts and  installment  loan  agreements  (the  "Home  Improvement
Contracts") that  are either  unsecured or  secured primarily by  subordinate
liens on  one- to  four-family residential properties,  or by  purchase money
security interests  in  the home  improvements  financed thereby  (the  "Home
Improvements")  and/or  (iii)  Private Asset  Backed  Securities  (as defined
herein).   The  Home Equity  Loans  and the  Home  Improvement Contracts  are
collectively referred  to herein as the "Loans".   The Trust Fund Assets will
be acquired by the Depositor, either directly or indirectly, from one or more
institutions (each,  a "Seller"), which  may be affiliates of  the Depositor,
and conveyed  by the Depositor to the related Trust  Fund.  A Trust Fund also
may  include  insurance  policies,  reserve  accounts,  reinvestment  income,
guaranties, obligations, agreements, letters of credit or other assets to the
extent described in the related Prospectus Supplement.

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

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

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

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

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

    FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 11.

THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND THE
  NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED TRUST FUND
   ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR,
    ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE EXTENT DESCRIBED
     IN THE RELATED PROSPECTUS SUPPLEMENT.  NEITHER THE SECURITIES NOR
      THE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY,
       EXCEPT TO THE EXTENT DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT.

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

    Prior to issuance there  will have been no  market for the Securities  of
any Series  and there  can be no  assurance that  a secondary market  for any
Securities will develop, or  if it does develop, that it will continue.  This
Prospectus may not  be used to consummate  sales of Securities of  any Series
unless accompanied by a Prospectus Supplement.  Offers of the  Securities may
be made through  one or more  different methods, including offerings  through
underwriters, as more  fully described under "Method  of Distribution" herein
and in the related Prospectus Supplement.  All Securities will be distributed
by, or sold by underwriters managed by:


                       GREENWICH CAPITAL MARKETS, INC.



May 21, 1997

    Until 90 days after the date  of each Prospectus Supplement, all  dealers
effecting  transactions  in   the  securities  covered  by   such  Prospectus
Supplement, whether or not participating in  the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus.   This is
in  addition  to the  obligation  of  dealers  to deliver  a  Prospectus  and
Prospectus Supplement when acting  as underwriters and with respect  to their
unsold allotments or subscriptions.

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are  incorporated herein  by reference  all documents  and reports
filed or caused  to be filed by  the Depositor with  respect to a Trust  Fund
pursuant to Section 13(a), 14  or 15(d) of the Securities and Exchange Act of
1934,  as amended  (the  "Exchange  Act") prior  to  the termination  of  the
offering of  Securities evidencing  interests therein.   Upon request  by any
person to whom  this Prospectus is delivered in connection  with the offering
of one or more classes of Securities, the Depositor will provide or  cause to
be  provided  without charge  a  copy of  any  such documents  and/or reports
incorporated herein by reference,  in each case to the  extent such documents
or reports relate to  such classes of Securities, other than  the exhibits to
such  documents  (unless  such  exhibits  are  specifically  incorporated  by
reference in such documents).   Requests to the Depositor should  be directed
in writing  to:  Paul  D. Stevelman,  Assistant  Secretary,  Financial  Asset
Securities Corp., 600 Steamboat Road, Greenwich, Connecticut 06830, telephone
number (203) 625-2756.    The Depositor  has  determined that  its  financial
statements are not material to the offering of any Securities.

                            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, 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
Offices located as follows: Midwest Regional Office, 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.  In addition, the
Securities and Exchange Commission (the "Commission") maintains a Web site at
http://www.sec.gov containing reports,  proxy and information  statements and
other information regarding  registrants, including the Depositor,  that file
electronically with the Commission.

    No  person has  been authorized  to give any  information or  to make any
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.

                          REPORTS TO SECURITYHOLDERS

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


                               SUMMARY OF TERMS

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

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

Depositor                    Financial  Asset  Securities Corp.,  a  Delaware
                             corporation,   an   indirect   limited   purpose
                             finance subsidiary of  National Westminster Bank
                             Plc  and  an  affiliate  of   Greenwich  Capital
                             Markets, Inc.  See "The Depositor" herein.

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

Master Servicer          The entity or entities named as Master Servicer (the
                         "Master Servicer") will be specified  in the related
                         Prospectus Supplement.  See "The Agreements--Certain
                         Matters  Regarding  the  Master   Servicer  and  the
                         Depositor".

Trust Fund Assets            Assets  of  the  Trust  Fund  for  a  Series  of
                             Securities  will  include  certain  assets  (the
                             "Trust  Fund   Assets")  which  will   primarily
                             consist  of  (a)  Loans  or  (b)  Private  Asset
                             Backed  Securities,  together with  payments  in
                             respect of  such Trust  Fund Assets and  certain
                             other  accounts, obligations  or agreements,  in
                             each   case   as   specified   in   the  related
                             Prospectus  Supplement.    The   Loans  will  be
                             collected in a pool  (each, a "Pool") as of  the
                             first day  of the month  of the issuance  of the
                             related Series of Securities or such other  date
                             specified  in  the  Prospectus  Supplement  (the
                             "Cut-off  Date").   Trust  Fund assets  also may
                             include   insurance  policies,   cash  accounts,
                             reinvestment  income,  guaranties,  letters   of
                             credit or  other assets to  the extent described
                             in  the  related  Prospectus  Supplement.    See
                             "Credit  Enhancement".    In  addition,  if  the
                             related Prospectus  Supplement so provides,  the
                             related  Trust Funds'  assets  will include  the
                             funds  on deposit in  an account (a "Pre-Funding
                             Account")  which   will  be  used   to  purchase
                             additional Loans during the  period specified in
                             the  related  Prospectus Supplement.    See "The
                             Agreements--Pre-Funding Accounts".

A.  Loans                    The Loans will consist  of (i) closed-end  loans
                             (the "Closed-End  Loans") and/or revolving  home
                             equity loans  or certain  balances therein  (the
                             "Revolving  Credit  Line Loans",  together  with
                             the  Closed-End Loans, the "Home Equity Loans"),
                             and  (ii)  home  improvement  installment  sales
                             contracts and  installment loan agreements  (the
                             "Home  Improvement Contracts").  The Home Equity
                             Loans  and the  Home  Improvement Contracts  are
                             collectively referred to herein as  the "Loans".
                             All  Loans  will  have  been  purchased  by  the
                             Depositor,   either  directly   or  through   an
                             affiliate, from one or more Sellers.

                         As specified  in the related  Prospectus Supplement,
                         the Home Equity Loans will, and the Home Improvement
                         Contracts may, be  secured by mortgages or  deeds of
                         trust or other similar security instruments creating
                         a  lien  on  a mortgaged  property  (the  "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".

B. Private Asset-
  Backed Securities          Private Asset Backed Securities may  include (a)
                             pass-through      certificates      representing
                             beneficial  interests  in certain  loans  and/or
                             (b) collateralized  obligations secured by  such
                             loans.    Private  Asset  Backed  Securities may
                             include  stripped  securities  representing   an
                             undivided interest  in all or  a part  of either
                             the   principal  distributions   (but  not   the
                             interest   distributions)   or   the    interest
                             distributions    (but    not    the    principal
                             distributions) or  in some specified  portion of
                             the  principal and  interest distributions  (but
                             not  all  of  such  distributions)   on  certain
                             loans.   Although individual loans  underlying a
                             Private Asset Backed Security may  be insured or
                             guaranteed by  the United States or an agency or
                             instrumentality thereof,  they need not  be, and
                             the Private  Asset Backed Securities  themselves
                             will not  be so insured or guaranteed.  Payments
                             on the Private Asset  Backed Securities will  be
                             distributed   directly   to   the   Trustee   as
                             registered  owner of  such Private  Asset Backed
                             Securities.  See "The  Trust Fund--Private Asset
                             Backed Securities".

Description of
  the Securities             Each  Security   will  represent  a   beneficial
                             ownership  interest  in, or  will be  secured by
                             the  assets  of, a  Trust  Fund  created by  the
                             Depositor  pursuant  to an  Agreement  among the
                             Depositor, the  Master Servicer and  the Trustee
                             for the related Series.   The Securities of  any
                             Series  may be issued in one  or more classes as
                             specified in the  related Prospectus Supplement.
                             A Series of Securities  may include one or  more
                             classes of senior  Securities (collectively, the
                             "Senior Securities") and one or more classes  of
                             subordinate   Securities    (collectively,   the
                             "Subordinated Securities").   Certain Series  or
                             classes   of  Securities   may  be   covered  by
                             insurance  policies  or other  forms  of  credit
                             enhancement,  in each  case as  described herein
                             and in the related Prospectus Supplement.

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

Distributions on
  the Securities             Distributions   on   the   Securities   entitled
                             thereto will  be made monthly  or at  such other
                             intervals and  on  the  dates specified  in  the
                             related    Prospectus   Supplement    (each,   a
                             "Distribution   Date")  out   of  the   payments
                             received  in  respect  of  the  assets   of  the
                             related  Trust  Fund or  Funds  or  other assets
                             pledged for  the  benefit of  the Securities  as
                             specified in the  related Prospectus Supplement.
                             The  amount allocable  to payments  of principal
                             and interest  on any  Distribution Date  will be
                             determined   as   specified   in   the   related
                             Prospectus    Supplement.       Allocations   of
                             distributions among Securityholders  of a single
                             class  shall  be   set  forth  in   the  related
                             Prospectus Supplement.

                         Unless otherwise specified in the related Prospectus
                         Supplement, the aggregate original principal balance
                         of  the Securities  will  not exceed  the  aggregate
                         distributions  allocable  to   principal  that  such
                         Securities  will  be   entitled  to  receive.     If
                         specified in the  related Prospectus Supplement, the
                         Securities will have an aggregate original principal
                         balance equal  to  the  aggregate  unpaid  principal
                         balance of the Trust Fund Assets as of the first day
                         of the month of creation  of the Trust Fund and will
                         bear interest  in the aggregate  at a rate  equal to
                         the interest rate borne by the underlying Loans (the
                         "Loan Rate") and/or Private Asset Backed Securities,
                         net  of the aggregate  servicing fees and  any other
                         amounts   specified   in  the   related   Prospectus
                         Supplement (the "Pass-Through Rate").   If specified
                         in the related Prospectus Supplement, the  aggregate
                         original  principal balance  of  the Securities  and
                         interest  rates on the classes of Securities will be
                         determined based on the cash flow on the  Trust Fund
                         Assets.

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

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

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

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

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


C. Special Hazard Insurance
    Policy               Certain  classes of Securities  may have the benefit
                         of  a  Special  Hazard Insurance  Policy.    Certain
                         physical  risks  that   are  not  otherwise  insured
                         against by standard hazard insurance policies may be
                         covered  by  a Special  Hazard  Insurance Policy  or
                         Policies.  Each Special Hazard Insurance Policy will
                         be limited in  scope and will cover  losses pursuant
                         to  the  provisions  of  each  such  Special  Hazard
                         Insurance  Policy   as  described  in   the  related
                         Prospectus Supplement.

D. Bankruptcy Bond           One   or   more   bankruptcy   bonds   (each   a
                             "Bankruptcy  Bond")  may  be  obtained  covering
                             certain losses  resulting from action  which may
                             be taken  by  a bankruptcy  court in  connection
                             with a  Loan.   The  level of  coverage and  the
                             limitations  in scope  of  each Bankruptcy  Bond
                             will  be  specified in  the  related  Prospectus
                             Supplement.

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

F. FHA Insurance             If   specified   in   the   related   Prospectus
                             Supplement, (i)  all or a  portion of  the Loans
                             in a Pool may be insured by the  Federal Housing
                             Administration (the "FHA") and/or (ii) all  or a
                             portion   of   the   Loans   may   be  partially
                             guaranteed  by   the  Department  of   Veterans'
                             Affairs   (the  "VA").     See   "Certain  Legal
                             Considerations--Title I Program".

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

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

H.  Other Arrangements       Other arrangements  as described in  the related
                             Prospectus   Supplement   including,   but   not
                             limited  to,  one  or  more  letters of  credit,
                             surety  bonds,  other insurance  or  third-party
                             guarantees may  be used to  provide coverage for
                             certain risks  of defaults  or various types  of
                             losses.

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

                         Any  such obligation  of the  Master  Servicer or  a
                         Sub-Servicer  to make  Advances may be  supported by
                         the delivery to the Trustee of a support letter from
                         an  affiliate  of  the   Master  Servicer  or   such
                         Sub-Servicer  or  an  unaffiliated  third  party  (a
                         "Support Servicer") guaranteeing the payment of such
                         Advances by the Master Servicer or Sub-Servicer,  as
                         the  case  may  be,  as  specified  in  the  related
                         Prospectus Supplement.

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

Optional Termination         The Master  Servicer or the  party specified  in
                             the  related  Prospectus  Supplement,  including
                             the holder  of the residual interest in a REMIC,
                             may have  the option to  effect early retirement
                             of a  Series of Securities through  the purchase
                             of  the Trust  Fund Assets  and other  assets in
                             the related  Trust Fund under  the circumstances
                             and in the  manner described in "The Agreements-
                             -Termination;  Optional Termination"  herein and
                             in the related Prospectus Supplement.

Legal Investment             The  Prospectus Supplement  for  each series  of
                             Securities  will specify which,  if any,  of the
                             classes    of    Securities   offered    thereby
                             constitute  "mortgage  related  securities"  for
                             purposes  of   the  Secondary  Mortgage   Market
                             Enhancement Act  of 1984 ("SMMEA").   Classes of
                             Securities  that  qualify as  "mortgage  related
                             securities"  will   be  legal  investments   for
                             certain types of institutional investors  to the
                             extent  provided in SMMEA, subject, in any case,
                             to  any  other  regulations   which  may  govern
                             investments  by  such  institutional  investors.
                             Institutions  whose  investment  activities  are
                             subject   to   review  by   federal   or   state
                             authorities  should consult  with their  counsel
                             or  the  applicable   authorities  to  determine
                             whether an  investment in a  particular class of
                             Securities   (whether   or    not   such   class
                             constitutes   a  "mortgage   related  security")
                             complies  with  applicable  guidelines,   policy
                             statements   or   restrictions.     See   "Legal
                             Investment."

Certain Material 
  Federal Income Tax
  Consequences               The material federal income  tax consequences to
                             Securityholders will  vary depending on  whether
                             one or  more  elections are  made  to treat  the
                             Trust Fund  or specified  portions thereof  as a
                             real   estate   mortgage   investment    conduit
                             ("REMIC") under  the provisions of  the Internal
                             Revenue Code  of 1986, as amended  (the "Code").
                             The  Prospectus  Supplement for  each  Series of
                             Securities   will   specify  whether   such   an
                             election will  be made.   See "Certain  Material
                             Federal Income Tax Consequences".

ERISA Considerations         A fiduciary  of  any  employee benefit  plan  or
                             other retirement plan or arrangement  subject to
                             the Employee  Retirement Income Security  Act of
                             1974, as amended  ("ERISA"), or the Code  should
                             carefully   review  with   its  legal   advisors
                             whether  the purchase  or holding  of Securities
                             could give  rise to a transaction  prohibited or
                             not  otherwise  permissible under  ERISA  or the
                             Code.    See  "ERISA  Considerations".   Certain
                             classes  of Securities  may  not be  transferred
                             unless  the  Trustee   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 Trustee,  the
                             Depositor or the  Master Servicer to  additional
                             obligations.      See    "Description   of   the
                             Securities-General" and "ERISA Considerations".


                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

    The  Securities will not  represent an  interest in or  obligation of the
Depositor,  the Master Servicer or  any of their  respective affiliates.  The
only obligations,  if any, of  the Depositor with  respect to the  Trust Fund
Assets  or  the  Securities  of  any  Series  will  be  pursuant  to  certain
representations and warranties.   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 Trust  Fund 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 Loan,  its only sources of  funds to
make such repurchase would be from funds obtained (i) from the enforcement of
a corresponding obligation, if  any, on the part of the  Seller or originator
of such Loan,  or (ii) from a  Reserve Account or similar  credit enhancement
established to  provide funds  for such repurchases.   The  Master Servicer's
servicing obligations under  the related  Agreement may  include its  limited
obligation to  make certain  advances in  the event  of delinquencies  on the
Loans, but only to the extent deemed recoverable.  To the extent described in
the related Prospectus  Supplement, the Depositor or Master  Servicer will be
obligated  under  certain limited  circumstances  to  purchase  or act  as  a
remarketing  agent with  respect to a  convertible Loan upon  conversion to a
fixed rate.

CREDIT ENHANCEMENT

    Although credit enhancement is intended to  reduce the risk of delinquent
payments or losses  to holders of Securities entitled to the benefit thereof,
the amount of such credit  enhancement will be limited,  as set forth in  the
related Prospectus  Supplement, and may  decline and could be  depleted under
certain circumstances  prior to the payment in full  of the related Series of
Securities, and  as a  result Securityholders may  suffer losses.   Moreover,
such credit  enhancement may not  cover all potential  losses or risks.   For
example,  credit enhancement may  or may not  cover fraud or  negligence by a
loan originator or other parties.  See "Credit Enhancement".


PREPAYMENT AND YIELD CONSIDERATIONS

    The timing of principal  payments of the Securities  of a Series will  be
affected by a number  of factors, including the following: (i)  the extent of
prepayments of the Loans and, in the case of Private Asset Backed Securities,
the  underlying  loans related  thereto,  comprising  the Trust  Fund,  which
prepayments may be  influenced by a  variety of factors,  (ii) the manner  of
allocating principal  and/or payments  among the classes  of Securities  of a
Series as specified in the  related Prospectus Supplement, (iii) the exercise
by the party entitled  thereto of any right of optional  termination and (iv)
the rate and timing of payment  defaults and losses incurred with respect  to
the Trust  Fund  Assets.   Prepayments  of  principal may  also  result  from
repurchases of Trust  Fund Assets due to material breaches of the Depositor's
or the Master Servicer's representations  and warranties, as applicable.  The
yield to maturity  experienced by a holder  of Securities may be  affected by
the rate of prepayment  of the Loans comprising or underlying  the Trust Fund
Assets.  See "Yield and Prepayment Considerations".

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

BALLOON PAYMENTS

    Certain  of the Loans as of the Cut-off  Date may not be fully amortizing
over their  terms to maturity  and, thus, will require  substantial principal
payments  (i.e., balloon  payments) at  their  stated maturity.   Loans  with
balloon payments involve  a greater degree of  risk because the ability  of a
borrower to  make a  balloon payment typically  will depend upon  its ability
either to  timely refinance the loan or to  timely sell the related Property.
The  ability  of a  borrower  to accomplish  either  of these  goals  will be
affected by  a number of  factors, including the level  of available mortgage
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.

NATURE OF MORTGAGES

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

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


    Liquidation  expenses  with  respect  to  defaulted  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 loan having a small remaining principal balance as
it would in the  case of a defaulted loan having  a large remaining principal
balance, the amount  realized after expenses of liquidation  would be smaller
as a  percentage of the outstanding principal balance  of the small loan than
would be the case with the defaulted  loan having a large remaining principal
balance.   Since the mortgages  and deeds of  trust securing the  Home Equity
Loans will  be  primarily junior  liens  subordinate  to the  rights  of  the
mortgagee  under the  related senior  mortgage(s)  or deed(s)  of trust,  the
proceeds from  any liquidation,  insurance or  condemnation proceeds  will be
available to satisfy the outstanding balance of such junior lien only  to the
extent that the claims of such senior mortgagees have been satisfied in full,
including any related foreclosure costs.  In addition, a junior mortgagee may
not foreclose on the property securing a junior mortgage unless it forecloses
subject to any senior mortgage,  in which case it must either pay  the entire
amount due on any senior mortgage to the related senior mortgagee at or prior
to the  foreclosure sale or undertake the obligation  to make payments on any
such senior  mortgage in the  event the  mortgagor is in  default thereunder.
The Trust  Fund  will not  have any  source of  funds to  satisfy any  senior
mortgages or make payments due to any senior mortgagees.

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

ENVIRONMENTAL RISKS

    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.

    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.

    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."


CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

    The  Riegle  Act.   Certain  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 specific  statutory
liabilities  upon creditors who fail to  comply with their provisions and may
affect the enforceability of the related loans.  In addition, any assignee of
the creditor  would generally be subject to all  claims and defenses that the
consumer  could assert against  the creditor, including,  without limitation,
the right to rescind the 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  which 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 Master 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".

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

    If issued in book-entry form, such  registration may reduce the liquidity
of  the Securities  in the  secondary trading  market since investors  may be
unwilling  to  purchase  Securities  for which  they  cannot  obtain physical
certificates.  Since transactions in  Securities can be effected only through
the   Depository   Trust   Company   ("DTC"),   participating   organizations
("Participants"),  Financial Intermediaries and certain banks, the ability of
a Securityholder to  pledge a  Security to  persons or entities  that do  not
participate in  the DTC system,  or otherwise to  take actions in  respect of
such  Securities, may  be  limited  due to  lack  of  a physical  certificate
representing the Securities.

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

PRE-FUNDING ACCOUNTS

    If so  provided in the related Prospectus Supplement, on the Closing Date
the Depositor will  deposit an amount (the "Pre-Funded  Amount") specified in
such Prospectus Supplement  into the Pre-Funding Account.  In  no event shall
the Pre-Funded Amount exceed 25% of the initial aggregate principal amount of
the Certificates and/or Notes of the related Series of Securities.   The Pre-
Funded Amount will be used to purchase Loans ("Subsequent Loans") in a period
from the Closing Date to a date not more than three months after the  Closing
Date (such period, the  "Funding Period") from the Depositor (which, in turn,
will acquire  such Subsequent Loans from  the Seller or Sellers  specified in
the related Prospectus Supplement).  To the extent that the entire Pre-Funded
Amount has not been applied to the purchase of Subsequent Loans by the end of
the related Funding Period, any  amounts remaining in the Pre-Funding Account
will be distributed as a prepayment of principal to Certificateholders and/or
Noteholders on  the Distribution  Date immediately following  the end  of the
Funding Period, in  the amounts and pursuant  to the priorities set  forth in
the related Prospectus Supplement.

LOWER CREDIT QUALITY TRUST FUND ASSETS

    Certain  of the Trust Fund Assets underlying or securing, as the case may
be,  a  Series of  Securities  may have  been  made to  lower  credit quality
borrowers who  have marginal  credit  and fall  into one  of two  categories:
customers   with   moderate   income,  limited   assets   and   other  income
characteristics  which  cause difficulty  in borrowing  from banks  and other
traditional sources of lenders, and customers with a derogatory credit report
including a  history of  irregular employment,  previous bankruptcy  filings,
repossession of  property, charged-off loans  and garnishment of wages.   The
average interest rate charged on such  Trust Fund Assets made to these  types
of borrowers  is generally higher than that charged by lenders that typically
impose more stringent  credit requirements.  The payment  experience on loans
made to  these types of  borrowers is likely  to be different  (i.e., greater
likelihood of  later payments  or defaults,  less likelihood  of prepayments)
from that  on loans  made to  borrowers with  higher credit  quality, and  is
likely to  be more sensitive to changes in the  economic climate in the areas
in which  such borrowers  reside.   See "The  Mortgage Pool"  in the  related
Prospectus Supplement.

DELINQUENT TRUST FUND ASSETS

    No more than 5% (by principal balance)  of the Trust Fund Assets for  any
particular Series of Securities will be between 30 and 59 days past due as of
the related Cut-off Date.

OTHER CONSIDERATIONS

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


                                THE TRUST FUND


    The Certificates  of each Series will  represent interests in  the assets
of the related Trust  Fund, and the Notes of  each Series will be secured  by
the pledge of the assets of the related Trust Fund.  The  Trust Fund for each
Series  will  be  held  by  the  Trustee  for  the  benefit  of  the  related
Securityholders.  Each Trust Fund will consist of certain assets  (the "Trust
Fund Assets") consisting  of a pool  (each, a "Pool")  comprised of Loans  or
Private Asset  Backed Securities,  in each case  as specified in  the related
Prospectus Supplement, together  with payments in respect of  such Trust Fund
Assets and certain other accounts, obligations or agreements, in each case as
specified in the related Prospectus Supplement./F1/  The Pool will be created
on the  first day  of the  month of  the issuance  of the  related Series  of
Securities or  such other  date specified in  the Prospectus  Supplement (the
"Cut-off Date").   The Securities will be entitled to payment from the assets
of the related Trust Fund or Funds or other assets pledged for the benefit of
the  Securityholders as  specified in the  related Prospectus  Supplement and
will not be entitled  to payments in respect of the assets of any other trust
fund established by the Depositor.


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

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


    The Trust Fund Assets will be acquired  by the Depositor, either directly
or through affiliates, from originators or sellers which may be affiliates of
the  Depositor (the "Sellers"), and conveyed  by the Depositor to the related
Trust Fund.   Loans acquired  by the Depositor  will have been  originated in
accordance  with  the  underwriting  criteria  specified  below  under  "Loan
Program-Underwriting  Standards" or  as  otherwise  described  in  a  related
Prospectus Supplement.  See "Loan Program--Underwriting Standards".

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

    As  used  herein,  "Agreement"  means,  with   respect  to  a  Series  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.

    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.

    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 of  the related Trust  Fund 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
credit enhancement.

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

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

THE LOANS

    General.   For purposes hereof, "Home  Equity Loans" includes "Closed-End
Loans" and "Revolving  Credit Line Loans".   The real property which  secures
repayment of  the Loans is  referred to  as "Properties".   Unless  otherwise
specified in the related Prospectus Supplement, the Loans will be secured  by
mortgages or  deeds of trust or other similar security instruments creating a
lien on a Property, which may be subordinated to one  or more senior liens on
the  related  Properties,  each  as  described   in  the  related  Prospectus
Supplement.   As more fully  described in the related  Prospectus Supplement,
the Loans may be "conventional" loans or loans that are insured or guaranteed
by a governmental agency such as the FHA or VA.

    The Properties  relating to Loans will  consist primarily of  detached or
semi-detached  one- to  four-family  dwelling units,  townhouses,  rowhouses,
individual  condominium units, individual units in planned unit developments,
and certain other dwelling units ("Single Family Properties") or Small Mixed-
Used Properties (as defined herein)  which consist of structures of  not more
than three  stories which include  one- to  four-family residential  dwelling
units and space used for retail, professional or other commercial uses.  Such
Properties  may include vacation and  second homes, investment properties and
leasehold interests.   The Properties may be located in any  one of the fifty
states, the District of Columbia, Guam, Puerto Rico or any other territory of
the United States.

    The payment terms  of the Loans  to be included  in a Trust Fund  will be
described in the related Prospectus  Supplement and  may include  any  of the
 following features  (or combination thereof) or other features,
all as described above or in the related Prospectus Supplement:

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

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

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

        (d)  Prepayments of  principal may  be subject  to  a prepayment  fee,
    which  may be fixed for  the life of  the loan or  may decline over time,
    and may  be prohibited for the  life of the  loan or for  certain periods
    ("lockout  periods").     Certain  loans  may  permit  prepayments  after
    expiration of the  applicable lockout period and may require  the payment
    of a  prepayment fee in connection  with any such  subsequent prepayment.
    Other loans may  permit prepayments without payment  of a fee unless  the
    prepayment occurs during  specified time periods.  The loans  may include
    "due on  sale" clauses which  permit the  mortgagee to demand  payment of
    the  entire loan in connection with the  sale or certain transfers of the
    related Property.  Other  loans may be assumable  by persons meeting  the
    then applicable underwriting standards of the Seller.

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

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

    The  Loans may include fixed-rate, closed-end mortgage loans having terms
to maturity of  up to 30 years and secured by first-lien mortgages originated
on Properties containing one to four residential units and no more than three
income  producing non-residential units  ("Small Mixed-Use Properties").   At
least 50% of the units contained  in a Small Mixed-Use Property will  consist
of residential units.  Income from such non-residential units will not exceed
40% of the adjusted gross income of the related borrower.   The maximum Loan-
to-Value Ratio  on Small  Mixed-Use Properties  will not  exceed 65%.   Small
Mixed-Use Properties  may be  owner occupied or  investor properties  and the
loan purpose may be a refinancing or a purchase. 

    Home Improvement  Contracts.   The Trust  Fund  Assets for  a Series  may
consist, in  whole or part,  of home improvement installment  sales contracts
and installment loan agreements (the "Home Improvement Contracts") originated
by a home improvement contractor, a thrift or a commercial mortgage banker 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 subordinate to other  mortgages on the same Property, or secured by
purchase money security interest  in the Home Improvements financed  thereby.
Except as otherwise specified in  the related Prospectus Supplement, the Home
Improvement Contracts  will be fully  amortizing and may have  fixed interest
rates  or  adjustable  interest  rates  and may  provide  for  other  payment
characteristics as described below and in the related Prospectus Supplement.

    Except as otherwise  specified in the related Prospectus  Supplement, the
home improvements  (the "Home  Improvements") securing  the Home  Improvement
Contracts will  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  is
computed in the manner described in the related Prospectus Supplement.

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

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

PRIVATE ASSET BACKED SECURITIES

    General.   Private  Asset  Backed Securities  may  consist of  (a)  pass-
through  certificates or  participation certificates evidencing  an undivided
interest  in  a pool  of  home  equity  or  home improvement  loans,  or  (b)
collateralized   mortgage  obligations  secured   by  home  equity   or  home
improvement  loans.   Private  Asset Backed  Securities may  include stripped
asset backed securities representing  an undivided interest in all or  a part
of either the principal distributions (but not the interest distributions) or
the interest distributions  (but not the principal distributions)  or in some
specified portion of the principal and interest distributions (but not all of
such  distributions)  on  certain  home  equity  or  home  improvement loans.
Private Asset Backed  Securities will have been issued pursuant  to a pooling
and  servicing  agreement,  an  indenture   or  similar  agreement  (a  "PABS
Agreement").  The  seller/servicer of the underlying Loans  will have entered
into the PABS Agreement with the trustee under such PABS Agreement (the "PABS
Trustee").   The PABS Trustee or its  agent, or a custodian, will possess the
loans  underlying such  Private Asset  Backed Security.   Loans  underlying a
Private  Asset  Backed Security  will be  serviced by  a servicer  (the "PABS
Servicer") directly or by one or more  subservicers who may be subject to the
supervision  of the  PABS Servicer.    Except as  otherwise specified  in the
related Prospectus  Supplement, the  PABS Servicer  will be a  FNMA or  FHLMC
approved  servicer  and, if  FHA  Loans  underlie  the Private  Asset  Backed
Securities, approved by HUD as an FHA mortgagee.

    The issuer  of the  Private Asset Backed  Securities (the "PABS  Issuer")
will  be a  financial institution  or other entity  engaged generally  in the
business of mortgage  lending, a public agency or instrumentality of a state,
local or federal  government, or a limited purpose  corporation organized for
the purpose  of, among  other things, establishing  trusts and  acquiring and
selling housing loans to such trusts and selling beneficial interests in such
trusts.  The  PABS Issuer shall  not be an affiliate  of the Depositor.   The
obligations  of  the  PABS  Issuer  will  generally  be  limited  to  certain
representations  and warranties with respect to the  assets conveyed by it to
the related trust.   Except as otherwise specified in  the related Prospectus
Supplement, the  PABS  Issuer will  not  have guaranteed  any of  the  assets
conveyed to the related trust or  any of the Private Asset Backed  Securities
issued under the PABS Agreement.  Additionally, although the loans underlying
the  Private  Asset Backed  Securities  may  be guaranteed  by  an agency  or
instrumentality of  the United  States, the  Private Asset  Backed Securities
themselves will not be so guaranteed.

    Distributions  of principal  and interest  will  be made  on the  Private
Asset  Backed Securities  on the  dates specified  in the  related Prospectus
Supplement.   The Private Asset Backed 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 Asset Backed  Securities by the  PABS Trustee or  the PABS  Servicer.
The PABS Issuer  or the PABS Servicer may have the right to repurchase assets
underlying the Private  Asset Backed Securities after a certain date or under
other circumstances as specified in the related Prospectus Supplement.

    Underlying Loans.   The home equity or home improvement  loans underlying
the Private Asset Backed Securities may consist of fixed rate, level payment,
fully amortizing loans or graduated payment loans, buydown  loans, adjustable
rate loans, or loans having balloon or other special payment features.   Such
loans  may  be secured  by  single  family  property,  multifamily  property,
manufactured homes or by an assignment of the  proprietary lease or occupancy
agreement  relating to  a  specific  dwelling within  a  cooperative and  the
related  shares issued by such cooperative.  Except as otherwise specified in
the  related Prospectus  Supplement,  the  underlying  loans  will  have  the
following characterizations: (i) no loan  will have had a Loan-to-Value Ratio
at origination in excess  of 95%, (ii) each  single family loan secured  by a
mortgaged  property that  had  a Loan-to-Value  ratio  in  excess of  80%  at
origination will  be covered  by a primary  mortgage insurance  policy, (iii)
each loan  will have had an original term to stated maturity of not less than
5  years and not more than 40 years, (iv)  no loan that was more than 89 days
delinquent as to the payment of principal or interest will have been eligible
for inclusion in the  assets under the related PABS Agreement,  (v) each loan
(other than a cooperative  loan) will be required to be covered by a standard
hazard insurance  policy (which may be a blanket  policy), and (vi) each loan
(other than a cooperative loan or a  contract secured by a manufactured home)
will be covered by a title insurance policy.

    Credit  Support  Relating to  Private  Asset Backed  Securities.   Credit
support  in  the  form  of  reserve funds,  subordination  of  other  private
certificates issued  under  the PABS  Agreement,  letters of  credit,  surety
bonds, insurance policies or  other types of credit  support may be  provided
with  respect to  the loans  underlying the  Private Asset  Backed Securities
themselves.

    Rating of  Private Asset Backed Securities.  The PABS upon their issuance
will have been assigned a rating in one of the four highest rating categories
by at least one nationally recognized statistical rating agency.

    Additional Information.    The Prospectus  Supplement  for a  Series  for
which the  Trust Fund includes  Private Asset Backed Securities  will specify
(i) the  aggregate approximate principal amount and type of the Private Asset
Backed  Securities   to  be  included   in  the  Trust  Fund,   (ii)  certain
characteristics of  the loans  which comprise the  underlying assets  for the
Private Asset  Backed Securities including  (A) the payment features  of such
loans,  (B)  the  approximate  aggregate  principal  balance,  if  known,  of
underlying  loans insured  or guaranteed  by a  governmental entity,  (C) the
servicing fee or range  of servicing fees with respect to  the loans, and (D)
the  minimum  and  maximum  stated  maturities of  the  underlying  loans  at
origination,  (iii) the  maximum  original  term-to-stated  maturity  of  the
Private Asset  Backed Securities,  (iv) the  weighted average  term-to-stated
maturity  of the  Private Asset  Backed Securities,  (v) the  pass-through or
certificate rate  of the Private  Asset Backed Securities, (vi)  the weighted
average  pass-through  or  certificate  rate  of  the  Private  Asset  Backed
Securities, (vii) the PABS Issuer, the PABS Servicer (if other than  the PABS
Issuer) and the PABS Trustee for such Private Asset Backed Securities, (viii)
certain characteristics  of credit  support, if any,  such as  reserve funds,
insurance policies, surety bonds, letters of credit or guaranties relating to
the loans underlying the Private Asset  Backed Securities or to such  Private
Asset Backed  Securities themselves,  (ix) the term  on which  the underlying
loans for such  Private Asset Backed Securities  may, or are required  to, be
purchased  prior to  their  stated maturity  or  the stated  maturity of  the
Private  Asset  Backed Securities,  (x)  the  terms  on which  loans  may  be
substituted   for  those  originally  underlying  the  Private  Asset  Backed
Securities  and  (xi) to  the extent  provided  in a  periodic report  to the
Trustee in its capacity as holder  of the PABS, certain information regarding
the status of the credit support, if any, relating to the PABS.

                               USE OF PROCEEDS

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

                                THE DEPOSITOR

    Financial  Asset   Securities  Corp.,  the   Depositor,  is   a  Delaware
corporation organized on August 2, 1995 for the limited purpose of acquiring,
owning and  transferring Trust Fund  Assets and selling interests  therein or
bonds secured thereby.  It is an indirect limited  purpose finance subsidiary
of  National Westminster  Bank  Plc  and an  affiliate  of Greenwich  Capital
Markets,   Inc.,  a  registered  securities  broker-dealer.    The  Depositor
maintains its principal office at  600 Steamboat Road, Greenwich, Connecticut
06830.  Its telephone number is (203) 625-2700.

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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


    In determining the adequacy of the property to be  used as collateral, an
appraisal will generally  be made of each property  considered for financing.
The appraiser is generally required to  inspect the property, issue a  report
on its  condition and, if applicable,  verify that construction, if  new, has
been completed.   The appraisal  is based on  the market value  of comparable
homes,  the  estimated  rental  income   (if  considered  applicable  by  the
appraiser) and the cost  of replacing the  home.  The  value of the  property
being financed, as indicated by the appraisal, must be such that it currently
supports,  and is anticipated to support in  the future, the outstanding loan
balance.

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

QUALIFICATIONS OF SELLERS

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Seller will be required to satisfy the qualifications set forth herein.  Each
Seller must be an institution  experienced in originating and servicing loans
of  the type  contained  in  the related  Pool  in accordance  with  accepted
practices and prudent  guidelines, and must maintain  satisfactory facilities
to originate  and service  those loans.   Unless  otherwise specified  in the
related Prospectus Supplement, each Seller will be a seller/servicer approved
by either FNMA or FHLMC.  

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

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

    If   so   specified   in   the   related   Prospectus   Supplement,   the
representations and warranties of a Seller in  respect of a Loan will be made
not  as of the Cut-off Date but as of  the date on which such Seller sold the
Loan to the Depositor  or one of its affiliates.  Under such circumstances, a
substantial period of time may have elapsed between such date and the date of
initial issuance of  the Series of Securities evidencing an  interest in such
Loan.  Since  the representations and warranties  of a Seller do  not address
events that  may occur  following  the sale  of a  Loan by  such Seller,  its
repurchase obligation  described below will  not arise if the  relevant event
that would otherwise have given rise to such  an obligation with respect to a
Loan  occurs after  the date  of  sale of  such Loan  by such  Seller  to the
Depositor or its  affiliates.  However,  the Depositor  will not include  any
Loan in the Trust  Fund for any Series of Securities if  anything has come to
the  Depositor's  attention   that  would  cause  it  to   believe  that  the
representationes and warranties of a Seller will not be accurate and complete
in all material respects  in respect of such Loan  as of the date of  initial
issuance of the related Series of Securities.  If the Master Servicer is also
a Seller of Loans with  respect to a particular Series, such  representations
will be in addition to the representations and warranties made by  the Master
Servicer in its capacity as a Master Servicer.

    The  Master Servicer  or  the  Trustee, if  the  Master Servicer  is  the
Seller,  will  promptly notify  the  relevant  Seller of  any  breach  of any
representation or warranty made by it  in respect of a Loan which  materially
and  adversely affects  the interests  of the  Securityholders in  such Loan.
Unless  otherwise specified  in the  related Prospectus  Supplement,  if such
Seller  cannot cure  such breach  within 90  days following  notice  from the
Master Servicer or the Trustee, as the case may be,  then such Seller will be
obligated either  (i) to repurchase such Loan from the  Trust Fund at a price
(the "Purchase Price") equal to 100% of the unpaid principal  balance thereof
as of the date of the  repurchase plus accrued interest thereon to  the first
day of the month following the month of repurchase at the Loan Rate (less any
Advances or amount payable as related servicing compensation if the Seller is
the Master  Servicer) or (ii) to substitute for  such Loan a replacement loan
that satisfies certain requirements  set forth in the Agreement.   If a REMIC
election  is to  be  made with  respect  to a  Trust  Fund, unless  otherwise
specified  in the  related Prospectus  Supplement, the  Master Servicer  or a
holder of the related residual certificate generally will be obligated to pay
any prohibited  transaction tax which may  arise in connection with  any such
repurchase or substitution and the  Trustee must have received a satisfactory
opinion of counsel  that such repurchase  or 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.  The  Master Servicer  may be  entitled to
reimbursement for any such payment from the  assets of the related Trust Fund
or from any  holder of the related residual certificate.  See "Description of
the Securities--General".  Except in those cases in which the Master Servicer
is the  Seller, the  Master Servicer will  be required  under the  applicable
Agreement to enforce this obligation for  the benefit of the Trustee and  the
holders of the  Securities, following  the practices it  would employ in  its
good faith business judgment were it the owner of such Loan.  This repurchase
or  substitution obligation  will  constitute the  sole  remedy available  to
holders of  Securities or  the Trustee for  a breach  of representation  by a
Seller.

    Neither  the  Depositor  nor  the  Master  Servicer  (unless  the  Master
Servicer is the Seller) will be obligated to purchase or substitute a Loan if
a Seller defaults on  its obligation to do so, and no  assurance can be given
that  Sellers will  carry  out their  respective  repurchase or  substitution
obligations with respect to Loans.  However, to the extent that a breach of a
representation and  warranty of a  Seller may also  constitute a breach  of a
representation made  by the Master Servicer,  the Master Servicer may  have a
repurchase  or  substitution   obligation  as  described  below   under  "The
Agreements--Assignment of Trust Fund Assets".


                        DESCRIPTION OF THE SECURITIES

    Each  Series  of  Certificates  will  be   issued  pursuant  to  separate
agreements (each, a "Pooling and Servicing Agreement" or a "Trust Agreement")
among the Depositor,  the Servicer, if the  Series relates to Loans,  and the
Trustee.  A form of Pooling  and Servicing Agreement and Trust Agreement  has
been  filed  as  an  exhibit to  the  Registration  Statement  of which  this
Prospectus forms  a part.  Each Series of Notes will be issued pursuant to an
indenture (the  "Indenture") between  the related Trust  Fund and  the entity
named in  the related Prospectus  Supplement as trustee (the  "Trustee") with
respect to such Series.  A form of Indenture 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.   Each Agreement, dated as of the
related Cut-off  Date, will be among  the Depositor, the Master  Servicer and
the Trustee for the benefit  of the holders of the Securities of such Series.
The provisions  of each Agreement will vary depending  upon the nature of the
Securities to be issued thereunder and the  nature of the related Trust Fund.
The following summaries describe certain  provisions which may appear in each
Agreement.    The Prospectus  Supplement  for  a  Series of  Securities  will
describe any provision  of the Agreement relating to such  Series that mainly
differs  from the  description thereof  contained  in this  Prospectus.   The
summaries do not purport to be complete and are subject to, and are qualified
in their entirety by reference to, all of the provisions of the Agreement for
each  Series of  Securities and  the applicable  Prospectus Supplement.   The
Depositor will provide a copy of the Agreement (without exhibits) relating to
any Series without  charge upon written  request of a holder  of record of  a
Security of  such Series addressed  to Financial Asset Securities  Corp., 600
Steamboat Road, Greenwich, Connecticut 06830, Attention: Asset Backed Finance
Group.


GENERAL

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

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

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

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

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

    As to  each Series, an election  may be made  to treat the  related Trust
Fund or  designated portions  thereof as a  "real estate  mortgage investment
conduit"  or  "REMIC"  as  defined  in the  Code.    The  related  Prospectus
Supplement  will   specify  whether   a  REMIC  election   is  to   be  made.
Alternatively, the  Agreement for a Series may  provide that a REMIC election
may be made at the discretion of the Depositor or the Master Servicer and may
only be made if certain conditions are satisfied.  As to any such Series, the
terms and provisions applicable to the making of a REMIC election, as well as
any material federal income tax consequences to Securityholders not otherwise
described herein, will be set forth in the related Prospectus Supplement.  If
such an election is made with respect to a Series, one of the classes will be
designated  as evidencing  the  sole  class of  "residual  interests" in  the
related REMIC, as defined in  the Code.  All  other classes of Securities  in
such a  Series will constitute "regular  interests" in the related  REMIC, as
defined  in the  Code.   As  to each  Series with  respect  to which  a REMIC
election is  to be  made,  the Master  Servicer or  a holder  of the  related
residual  certificate will be obligated to take all actions required in order
to comply  with applicable laws and regulations and  will be obligated to pay
any prohibited  transaction taxes.   The Master  Servicer, to the  extent set
forth in the related Prospectus Supplement, will be entitled to reimbursement
for any such payment from the assets of  the Trust Fund or from any holder of
the related residual certificate.

DISTRIBUTIONS ON SECURITIES

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

    Distributions allocable to principal and interest  on the Securities will
be made  by the  Trustee out  of, and  only to  the extent  of, funds  in the
related Security Account,  including any funds  transferred from any  Reserve
Account (a  "Reserve Account").   As between Securities of  different classes
and  as  between distributions  of  principal  (and, if  applicable,  between
distributions  of  Principal  Prepayments, as  defined  below,  and scheduled
payments  of principal) and interest, distributions  made on any Distribution
Date  will be  applied as  specified  in the  related Prospectus  Supplement.
Unless   otherwise  specified  in  the  related  Prospectus  Supplement,  the
distributions  to any  class  of Securities  will  be made  pro  rata to  all
Securityholders of that class.

    Available Funds.   All distributions on the Securities of  each Series on
each Distribution Date will be made from the Available Funds described below,
in accordance with  the terms described in the  related Prospectus Supplement
and specified  in the Agreement.   Unless otherwise  provided in the  related
Prospectus  Supplement, "Available  Funds" for  each  Distribution Date  will
equal the sum of the following amounts:

        (i)  the  aggregate  of  all  previously   undistributed  payments  on
    account of  principal  (including  Principal  Prepayments,  if  any,  and
    prepayment  penalties,   if  so  provided   in  the   related  Prospectus
    Supplement)  and  interest  on  the  Loans  in  the  related  Trust  Fund
    (including Liquidation  Proceeds and Insurance Proceeds and amounts drawn
    under letters  of  credit  or  other credit  enhancement  instruments  as
    permitted thereunder  and as specified in the related Agreement) received
    by the Master Servicer after the Cut-off Date and on or prior to the  day
    of the month  of the related Distribution  Date specified in  the related
    Prospectus Supplement (the "Determination Date") except

             (a) all payments which were due on or before the Cut-off Date;

             (b) all Liquidation  Proceeds and  all Insurance  Proceeds,  all
        Principal Prepayments and  all other  proceeds of any Loan  purchased
        by the Depositor,  Master Servicer,  any Sub-Servicer  or any  Seller
        pursuant to  the Agreement that  were received  after the  prepayment
        period  specified  in  the  related  Prospectus  Supplement  and  all
        related  payments of  interest representing  interest for  any period
        after the interest accrual period;

             (c) all scheduled payments of  principal and interest  due on  a
        date  or  dates  subsequent  to  the  Due  Period  relating  to  such
        Distribution Date;

             (d) amounts received  on particular  Loans as  late payments  of
        principal  or  interest or  other  amounts  required to  be  paid  by
        borrowers, but  only to  the extent  of any  unreimbursed advance  in
        respect thereof made by  the Master Servicer  (including the  related
        Sub-Servicers, Support Servicers or the Trustee);

             (e) amounts representing reimbursement, to  the extent permitted
        by the  Agreement  and  as  described  under  "Advances"  below,  for
        advances  made  by   the  Master  Servicer,  Sub-Servicers,   Support
        Servicers  or  the Trustee  that  were  deposited into  the  Security
        Account,  and amounts  representing reimbursement  for certain  other
        losses and expenses incurred by the Master Servicer  or the Depositor
        and described below;

             (f) that portion of each collection of  interest on a particular
        Loan  in  such Trust  Fund  which  represents servicing  compensation
        payable to the Master  Servicer or Retained Interest  which is to  be
        retained from  such collection or  is permitted  to be retained  from
        related  Insurance  Proceeds,  Liquidation  Proceeds  or  proceeds of
        Loans purchased pursuant to the Agreement;

        (ii)     the amount of  any advance made by  the Master Servicer, Sub
    Servicer,  Support  Servicer or  Trustee  as  described under  "Advances"
    below and deposited by it in the Security Account;

        (iii)    if applicable, amounts withdrawn from a Reserve Account;

        (iv)     if  applicable, amounts  provided under a letter  of credit,
    insurance policy, surety bond or other third-party guaranties; and

        (v)  if applicable, the amount of prepayment interest shortfall.

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

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

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

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

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

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

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
distributions allocable to principal in  any unscheduled distribution will be
made  in the same  priority and manner  as distributions of  principal on the
Securities  would have  been made  on the  next Distribution  Date, and  with
respect  to Securities  of  the  same  class,  unscheduled  distributions  of
principal  will be made  on the same  basis as such  distributions would have
been  made on the next Distribution Date on  a pro rata basis.  Notice of any
unscheduled distribution will  be given by the  Trustee prior to the  date of
such distribution.

ADVANCES

    To the extent  provided in the related Prospectus Supplement,  the Master
Servicer  will be  required to  advance on  or before each  Distribution Date
(from its own funds, funds advanced  by Sub-Servicers or Support Servicers or
funds held in the Security Account for future distributions to the holders of
such Securities),  an amount equal  to the aggregate of  payments of interest
and/or principal that  were delinquent on the related  Determination Date and
were  not advanced  by any  Sub-Servicer,  subject to  the Master  Servicer's
determination that such advances  will be recoverable out of late payments by
borrowers,  Liquidation  Proceeds,  Insurance  Proceeds  or  otherwise.    In
addition, to the extent provided in the related Prospectus Supplement, a cash
account may be established to provide for Advances to be made in the event of
certain Trust Fund Assets payment defaults or collection shortfalls.

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

    The  Master Servicer  or  Sub-Servicer may  enter  into an  agreement  (a
"Support Agreement")  with a Support  Servicer pursuant to which  the Support
Servicer agrees  to provide funds  on behalf of  the Master Servicer  or Sub-
Servicer in  connection with the  obligation of the  Master Servicer or  Sub-
Servicer, as  the case may be, to make  Advances.  The Support Agreement will
be  delivered to the Trustee and  the Trustee will be  authorized to accept a
substitute Support Agreement in exchange  for an original Support  Agreement,
provided that such  substitution of the Support Agreement  will not adversely
affect the rating or ratings then in effect on the Securities.

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

        (i)  the   amount  of   such  distribution   allocable  to  principal,
    separately identifying  the aggregate amount of any Principal Prepayments
    and any applicable prepayment penalties included therein;

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

        (iii)    the amount of any Advance;

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

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

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

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

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

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

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

        (xi)     if  a class  is  entitled  only to  a  specified  portion of
    payments of interest on  the Loans in the related Pool,  the Pass-Through
    Rate,  if adjusted  from the  date of  the last  statement, of  the Loans
    expected to be applicable to the next distribution to such class;

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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


    Various classes  of  Senior Securities  and  Subordinated Securities  may
themselves be subordinate in their  right to receive certain distributions to
other classes of Senior and  Subordinated Securities, respectively, through a
cross support mechanism or otherwise.

    As  between  classes of  Senior  Securities  and as  between  classes  of
Subordinated  Securities, distributions may  be allocated among  such classes
(i)  in  the  order of  their  scheduled  final distribution  dates,  (ii) in
accordance with a schedule or formula, (iii) in relation to the occurrence of
events,  or  (iv)  otherwise,  in  each  case  as specified  in  the  related
Prospectus  Supplement.   As  between  classes  of  Subordinated  Securities,
payments  to holders  of Senior  Securities  on account  of delinquencies  or
losses and payments to any Reserve Account will be allocated as  specified in
the related Prospectus Supplement.

SPECIAL HAZARD INSURANCE POLICIES

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

    Subject to the foregoing limitations,  and unless otherwise specified  in
the related Prospectus Supplement, each  Special Hazard Insurance Policy will
provide that where  there has been  damage to Property securing  a foreclosed
Loan (title to which has been acquired by the insured) and to the extent such
damage is  not covered  by the  hazard insurance  policy  or flood  insurance
policy,  if any,  maintained  by the  borrower or  the  Master Servicer,  the
Special Hazard  Insurer will  pay the  lesser of (i)  the cost  of repair  or
replacement  of such property  or (ii) upon  transfer of the  Property to the
Special Hazard Insurer, the unpaid principal balance of such 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  Master  Servicer  with respect  to  such
Property.  If  the unpaid principal balance  of a Loan plus  accrued interest
and  certain expenses is  paid by the  Special Hazard Insurer,  the amount of
further coverage  under the related  Special Hazard Insurance Policy  will be
reduced by such amount  less any net proceeds from the  sale of the Property.
Any  amount paid as  the cost of  repair of the  Property will further reduce
coverage by such amount.

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

BANKRUPTCY BONDS

    A bankruptcy bond ("Bankruptcy Bond")  for proceedings under the  federal
Bankruptcy  Code  may  be  issued by  an  insurer  named  in such  Prospectus
Supplement.  Each Bankruptcy  Bond will cover certain losses resulting from a
reduction  by a  bankruptcy  court  of scheduled  payments  of principal  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 required
amount  of coverage  under each  Bankruptcy  Bond will  be set  forth  in the
related  Prospectus Supplement.   The  Master Servicer  may deposit  cash, an
irrevocable  letter of  credit or  any  other instrument  acceptable to  each
Rating Agency rating the Securities of the related Series in a  special trust
account to provide protection in lieu of or in addition to that provided by a
Bankruptcy Bond.   Coverage  under  a Bankruptcy  Bond  may be  cancelled  or
reduced by the Master  Servicer if such cancellation  or reduction would  not
adversely  affect  the  then  current   rating  or  ratings  of  the  related
Securities.     See  "Certain  Legal  Aspects  of  the  Loans-Anti-Deficiency
Legislation and Other Limitations on Lenders".

RESERVE ACCOUNTS

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

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

    Any amounts  on deposit in  the Reserve Account  and the proceeds  of any
other instrument  upon maturity will be  held in cash or will  be invested in
Permitted Investments which may include  obligations of the United States and
certain  agencies thereof, certificates of deposit, certain commercial paper,
time deposits and  bankers acceptances sold by eligible  commercial banks and
certain repurchase  agreements of  United States  government securities  with
eligible commercial  banks.   If a  letter of  credit is  deposited with  the
Trustee, such letter of credit will be irrevocable.  Any instrument deposited
therein will name the Trustee, in its capacity as trustee for  the holders of
the Securities, as  beneficiary and will be issued by an entity acceptable to
each Rating  Agency that rates  the Securities.  Additional  information with
respect to  such instruments deposited  in the  Reserve Accounts will  be set
forth in the related Prospectus Supplement.

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

    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 1934, as amended.  In addition to the Title I Program  of the FHA, see
"Certain  Legal Considerations  -- Title  I Program",  certain Loans  will be
insured under various FHA programs  including the standard FHA 203(b) program
to finance the acquisition of one-  to four-family housing units and the  FHA
245 graduated payment  mortgage program.  These programs  generally limit the
principal amount and interest rates of the mortgage loans insured.  

    The  insurance premiums for  Loans insured  by the  FHA are  collected by
lenders approved by  the Department of Housing and  Urban Development ("HUD")
or by the Master Servicer or  any Sub-Servicer 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 the
United States  of America  or upon assignment  of the  defaulted Loan  to the
United States of America.  With respect  to a defaulted FHA-insured Loan, the
Master Servicer or  any Sub-Servicer  is limited in  its ability to  initiate
foreclosure  proceedings.   When  it  is  determined,  either by  the  Master
Servicer or any Sub-Servicer or HUD, that default was caused by circumstances
beyond the  mortgagor's control, the  Master Servicer or any  Sub-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, other than  Loans originated under the  Title I
Program of the FHA,  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  Master Servicer or  any Sub-
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 Master  Servicer or  any Sub-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  Master  Servicer or  any  Sub-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
debentures interest rate.   The Master  Servicer or any Sub-Servicer  of each
FHA-insured  Single  Family 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.

    Other than in relation to  the Title I Program of the  FHA, 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  Master
Servicer or Sub-Servicer for certain costs and expenses and to deduct certain
amounts received  or retained  by the Master  Servicer or  Sub-Servicer after
default.  When entitlement to insurance benefits results from foreclosure (or
other acquisition of  possession) and conveyance to HUD,  the Master Servicer
or Sub-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 borrower's first uncorrected failure
to perform  any obligation to  make any payment  due under the  mortgage 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  (a  "VA  Guaranty  Policy").   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
guarantee 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.
However, no Loan  guaranteed by the VA will have an original principal amount
greater than five times the partial VA guarantee for such Loan.

    The  maximum guarantee 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.  As of January 1, 1990,  the maximum guarantee that may be issued by
the VA  under a  VA guaranteed  mortgage loan  of more  than $144,000  is the
lesser of  25% of  the original  principal amount  of the  mortgage loan  and
$46,000.   The liability on  the guarantee 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 guarantee  exceed the amount of  the original
guarantee.  The  VA may, at its  option and without regard  to the guarantee,
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  Master Servicer or
Sub-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 guarantee is submitted  after liquidation of the
Property.

    The  amount payable under the guarantee 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 guarantee 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 Property.  The amount payable under the guarantee may in no event  exceed
the amount of the original guarantee.

CROSS-SUPPORT

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

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

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

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


                     YIELD AND PREPAYMENT CONSIDERATIONS

    The yields to maturity  and weighted average lives of the Securities will
be affected primarily by the amount and timing of principal payments received
on or in respect of the Trust Fund Assets included in the related Trust Fund.
With respect to a Trust Fund which includes Private  Asset Backed Securities,
the possible effects of the amount and timing of principal payments  received
with respect  to the  underlying  mortgage loans  will  be described  in  the
related  Prospectus Supplement.  The original terms  to maturity of the Loans
in a given Pool will vary depending  upon the type of Loans included therein.
Each Prospectus Supplement will contain  information with respect to the type
and maturities of  the Loans in the related Pool.  Unless otherwise specified
in the related Prospectus Supplement, Loans may be prepaid without penalty in
full or in  part at any  time.  The prepayment  experience on the Loans  in a
Pool will affect the life of the related Series of Securities.

    The rate of  prepayment on the  Loans cannot be  predicted.  Home  equity
loans  and home  improvement contracts  have been  originated in  significant
volume  only during the past few years and  the 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 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
senior mortgage  loans, and  the use  of  first mortgage  loans as  long-term
financing for  home purchase and  subordinate mortgage loans  as shorter-term
financing  for a variety  of purposes, including  home improvement, education
expenses   and  purchases   of  consumer   durables   such  as   automobiles.
Accordingly,  the Loans  may  experience  a higher  rate  of prepayment  than
traditional fixed-rate mortgage  loans.  In addition,  any future limitations
on the right  of borrowers to deduct  interest payments on home  equity loans
for federal income tax  purposes may further increase the rate of prepayments
of the  Loans.  The  enforcement of  a "due-on-sale" provision  (as described
below) will have  the same effect as  a prepayment of the related  Loan.  See
"Certain Legal  Aspects of the Loans--Due-on-Sale Clauses".   The yield to an
investor  who purchases Securities in  the secondary market  at a price other
than  par will vary from  the anticipated yield if  the rate of prepayment on
the Loans is actually different than the rate anticipated by such investor at
the time such Securities were purchased.

    Collections on 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  outstanding  principal balance  plus
accrued interest  and the  fees and  charges thereon.   It  is possible  that
borrowers may  fail to  make the  required periodic  payments.   In addition,
collections on the  Loans may vary due to seasonal purchasing and the payment
habits of borrowers.

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

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

    When  a  full prepayment  is  made on  a  Loan, the  borrower  is charged
interest on the principal  amount of the Loan so prepaid only  for the number
of days  in the  month actually  elapsed up  to the  date of  the prepayment,
rather than for  a full  month.   Unless the Master  Servicer remits  amounts
otherwise payable  to it as  servicing compensation, see "Description  of the
Securities-Compensating Interest", the effect of  prepayments in full will be
to reduce the  amount of interest  passed through in  the following month  to
holders of Securities because interest on the principal amount of any Loan so
prepaid will be paid only to the date of prepayment.   Partial prepayments in
a given month  may be applied  to the outstanding  principal balances of  the
Loans so  prepaid on  the first  day of  the month  of receipt  or the  month
following receipt.   In the latter case, partial prepayments  will not reduce
the  amount  of interest  passed  through in  such month.    Unless otherwise
specified in  the related  Prospectus Supplement,  neither  full nor  partial
prepayments will be passed through until the month following receipt.

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

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

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

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

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

    Factors other than those identified herein  and in the related Prospectus
Supplement  could significantly affect principal  prepayments at any time and
over the lives of the Securities.   The relative contribution of the  various
factors affecting  prepayment may also vary from time to  time.  There can be
no assurance as to the rate of payment of principal  of the Trust Fund Assets
at any time or over the lives of the Securities.

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



                                THE AGREEMENTS

    Set forth  below is  a summary  of certain  provisions of each  Agreement
which are  not described elsewhere in this Prospectus.   The summary does not
purport to be  complete and is subject  to, and qualified in  its entirety by
reference to, the provisions of  each Agreement.  Where particular provisions
or terms used in the Agreements are referred to, such provisions or terms are
as specified in the Agreements.  Except as otherwise specified, the Agreement
described  herein  contemplates  a  Trust  Fund  comprised  of  Loans.    The
provisions of an Agreement with respect to  a Trust Fund which consists of or
includes Private Asset  Backed Securities may  contain provisions similar  to
those  described herein  but  will be  more  fully described  in  the related
Prospectus Supplement.

ASSIGNMENT OF THE TRUST FUND ASSETS

    Assignment of the Loans.  At the time of issuance of the  Securities of a
Series, the  Depositor will cause the Loans comprising the related Trust Fund
to  be assigned  to the  Trustee, together  with all  principal  and interest
received by or on  behalf of the Depositor  on or with respect to  such Loans
after the Cut-off  Date, other than principal  and interest due on  or before
the  Cut-off  Date and  other  than any  Retained  Interest specified  in the
related Prospectus  Supplement.   The  Trustee will,  concurrently with  such
assignment,  deliver the  Securities to  the  Depositor in  exchange for  the
Loans.  Each Loan will be identified in a schedule appearing as an exhibit to
the related Agreement.   Such  schedule will  include information  as to  the
outstanding principal balance of each  Loan after application of payments due
on or before the Cut-off Date, as well as information regarding the Loan Rate
or APR,  the current scheduled monthly payment of principal and interest, the
maturity of  the Loan, the  Combined Loan-to-Value Ratios at  origination and
certain other information.

    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 the original Home Improvement Contract and copies of
documents  and instruments  related  to each  Home Improvement  Contract and,
other than in the case of unsecured  Home Improvement Contracts, the security
interest  in the Property securing such  Home Improvement Contract.  In order
to give  notice of the  right, title and  interest of Securityholders  to the
Home  Improvement  Contracts,  the  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 Trustee.   Therefore, if, through
negligence,  fraud or  otherwise, a  subsequent purchaser  were able  to take
physical possession of the Home  Improvement Contracts without notice of such
assignment, the interest of Securityholders in the Home Improvement Contracts
could  be defeated.    See "Certain  Legal  Aspects  of the  Loans--The  Home
Improvement Contracts."

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Agreement will  require that, within  the time period specified  therein, the
Depositor  will also deliver or  cause to be delivered  to the Trustee (or to
the custodian hereinafter  referred to) as  to each Home  Equity Loan,  among
other  things, (i) the mortgage note or contract endorsed without recourse in
blank  or to the  order of the Trustee,  (ii) the mortgage,  deed of trust or
similar  instrument (a  "Mortgage")  with  evidence  of  recording  indicated
thereon  (except for  any Mortgage  not  returned from  the public  recording
office, in which case the Depositor  will deliver or cause to be  delivered a
copy of  such Mortgage together with a certificate  that the original of such
Mortgage was  delivered to such recording office), (iii) an assignment of the
Mortgage to the Trustee, which assignment  will be in recordable form in  the
case  of a  Mortgage  assignment,  and (iv)  such  other security  documents,
including those relating to  any senior interests in the Property,  as may be
specified in the  related Prospectus Supplement.   Unless otherwise specified
in the related  Prospectus Supplement, the Depositor will  promptly cause the
assignments of  the related  Loans to be  recorded in the  appropriate public
office for real property records, except  in states in which, in the  opinion
of  counsel  acceptable to  the Trustee,  such recording  is not  required to
protect  the Trustee's  interest  in such  Loans  against  the claim  of  any
subsequent transferee or any successor to or creditor of the Depositor or the
originator of such Loans.

    The Trustee (or  the custodian hereinafter referred to) will  review such
Loan documents  within the  time period specified  in the  related Prospectus
Supplement after receipt thereof, and the Trustee will hold such documents in
trust  for the benefit of the Securityholders.  Unless otherwise specified in
the related  Prospectus Supplement,   if  any such  document is  found to  be
missing or defective in any material respect, the Trustee (or such custodian)
will notify the  Master Servicer and the  Depositor, and the Master  Servicer
will  notify the related Seller.   If the Seller cannot  cure the omission or
defect within  a specified number of   days after receipt of  such notice (or
such other  period as may be specified in the related Prospectus Supplement),
the Seller will be obligated either (i) to purchase the related Loan from the
Trust at the Purchase Price  or (ii) to remove such Loan from  the Trust Fund
and  substitute in  its place  one  or more  other Loans.   There  can  be no
assurance  that  a  Seller  will   fulfill  this  purchase  or   substitution
obligation.   Although the Master  Servicer may be  obligated to enforce such
obligation  to the extent described above under "Loan Program-Representations
by Sellers; Repurchases", neither the  Master Servicer nor the Depositor will
be obligated to purchase or  replace such Loan if the Seller  defaults on its
obligation,   unless  such   breach   also  constitutes   a  breach   of  the
representations or warranties of the Master Servicer or the Depositor, as the
case  may  be.    Unless   otherwise  specified  in  the  related  Prospectus
Supplement, this purchase obligation constitutes the sole remedy available to
the Securityholders or the Trustee for omission of, or a material  defect in,
a constituent document.

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

    The Master  Servicer  will make  certain  representations and  warranties
regarding  its  authority  to enter  into,  and its  ability  to  perform its
obligations under, the Agreement.   Upon a breach of any  such representation
of the Master  Servicer which materially and adversely  affects the interests
of  the Securityholders  in a  Loan, the  Master Servicer  will be  obligated
either to  cure the breach in all material respects or to purchase or replace
the Loan at  the Purchase Price.   Unless otherwise specified in  the related
Prospectus  Supplement, this  obligation  to  cure,  purchase  or  substitute
constitutes the sole  remedy available to the Securityholders  or the Trustee
for such a breach of representation by the Master Servicer.

    Assignment of Private Asset Backed Securities.   The Depositor will cause
Private Asset Backed Securities to be registered  in the name of the Trustee.
The  Trustee (or  the custodian)  will  have possession  of any  certificated
Private Asset Backed  Securities.  Unless otherwise specified  in the related
Prospectus  Supplement, the  Trustee  will  not be  in  possession  of or  be
assignee of  record  of any  underlying  assets for  a Private  Asset  Backed
Security.  See "The Trust Fund-Private Asset Backed Securities" herein.  Each
Private Asset Backed Security  will be identified in a  schedule appearing as
an exhibit to the related Agreement which will specify the original principal
amount, outstanding  principal balance as  of the Cut-off Date,  annual pass-
through rate or interest  rate and maturity date and certain  other pertinent
information for each Private Asset Backed Security conveyed to the Trustee.

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



PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

    Each Sub-Servicer servicing a Loan pursuant  to a Sub-Servicing Agreement
(as  defined  below  under  "-Sub-Servicing  of  Loans") will  establish  and
maintain an  account (the "Sub-Servicing Account") which  meets the following
requirements and  is otherwise  acceptable to the  Master Servicer.   A  Sub-
Servicing Account must be established with a Federal Home Loan Bank or with a
depository institution (including the Sub-Servicer itself) whose accounts are
insured  by either the  Bank Insurance  Fund (the "BIF")  of the  FDIC or the
Savings Association Insurance  Fund (as successor to the  Federal Savings and
Loan Insurance Corporation ("SAIF")) of the FDIC.  If a Sub-Servicing Account
is maintained at an  institution that is a Federal Home Loan Bank or an FDIC-
insured institution and,  in either case, the  amount on deposit in  the Sub-
Servicing  Account  exceeds the  FDIC  insurance coverage  amount,  then such
excess amount must be remitted to the Master Servicer within one business day
of  receipt.  In addition, the  Sub-Servicer must maintain a separate account
for escrow and  impound funds relating  to the Loans.   Each Sub-Servicer  is
required  to deposit  into its  Sub-Servicing Account  on  a daily  basis all
amounts described below under "-Sub-Servicing  of Loans" that are received by
it in respect of the Loans, less its  servicing or other compensation.  On or
before the  date specified in  the Sub-Servicing Agreement,  the Sub-Servicer
will remit  or cause to be remitted to the Master Servicer or the Trustee all
funds  held in  the  Sub-Servicing Account  with  respect to  Loans  that are
required to be so remitted.  The Sub-Servicer may also be required to advance
on the  scheduled date of remittance  an amount corresponding to  any monthly
installment  of  interest  and/or  principal,  less its  servicing  or  other
compensation,  on any  Loan  for which  payment  was  not received  from  the
mortgagor.   Unless otherwise specified in the related Prospectus Supplement,
any such obligation  of the Sub-Servicer to  advance will continue up  to and
including  the first  of the month  following the  date on which  the related
Property  is sold  at a  foreclosure sale  or is  acquired on  behalf of  the
Securityholders by deed in lieu of foreclosure,  or until the related Loan is
liquidated.

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

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

        (i)    all payments  on  account  of principal,  including  Principal
    Prepayments and any applicable prepayment penalties, on the Loans;

        (ii)    all payments  on account  of interest  on the  Loans,  net of
    applicable servicing compensation;

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

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

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

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

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

PRE-FUNDING ACCOUNT

    If so provided in the related  Prospectus Supplement, the Master Servicer
will establish and maintain a Pre-Funding Account, in the name of the related
Trustee on  behalf of the  related Securityholders, into which  the Depositor
will deposit the  Pre-Funded Amount on  the related Closing  Date.  The  Pre-
Funded Amount will not exceed  25% of the initial aggregate principal  amount
of the  Certificates and Notes of the related  Series.  The Pre-Funded Amount
will be used  by the related  Trustee to purchase  Subsequent Loans from  the
Depositor from time to time during  the Funding Period.  The Funding  Period,
if any, for a Trust Fund will begin  on the related Closing Date and will end
on the date specified in the related Prospectus Supplement, which in no event
will be later than the date that is three months after the Closing Date.  Any
amounts remaining in the Pre-Funding Account at the end of the Funding Period
will be distributed to the related Securityholders in the manner and priority
specified in the related Prospectus  Supplement, as a prepayment of principal
of the related Securities.

SUB-SERVICING OF LOANS


    Each Seller of a Loan or any  other servicing entity may act as  the Sub-
Servicer  for such  Loan pursuant  to  an agreement  (each, a  "Sub-Servicing
Agreement"), which will  not contain any terms inconsistent  with the related
Agreement.   While  each Sub-Servicing  Agreement will  be a  contract solely
between the Master  Servicer and the Sub-Servicer, the  Agreement pursuant to
which a  Series of Securities is issued will provide  that, if for any reason
the  Master Servicer for  such Series of  Securities is no  longer the Master
Servicer  of the related Loans, the Trustee  or any successor Master Servicer
must  recognize the  Sub-Servicer's  rights and  obligations under  such Sub-
Servicing Agreement.

    With the  approval of  the Master Servicer,  a Sub-Servicer may  delegate
its servicing  obligations to  third-party servicers,  but such  Sub-Servicer
will remain obligated  under the related Sub-Servicing Agreement.   Each Sub-
Servicer will be required to perform the customary functions of a servicer of
mortgage loans.   Such functions  generally include collecting  payments from
mortgagors or obligors and remitting such collections to the Master Servicer;
maintaining hazard insurance policies as  described herein and in any related
Prospectus  Supplement, and filing and settling claims thereunder, subject in
certain  cases to the right of the  Master Servicer to approve in advance any
such settlement; maintaining escrow or  impoundment accounts of mortgagors or
obligors for payment of taxes, insurance and other items required to  be paid
by  the  mortgagor  or  obligor  pursuant to  the  related  Loan;  processing
assumptions  or substitutions,  although, the  Master  Servicer is  generally
required  to exercise  due-on-sale clauses  to  the extent  such exercise  is
permitted  by  law  and  would  not   adversely  affect  insurance  coverage;
attempting to cure  delinquencies; supervising  foreclosures; inspecting  and
managing  Properties  under  certain  circumstances;  maintaining  accounting
records relating to  the Loans; and, to  the extent specified in  the related
Prospectus Supplement,  maintaining additional  insurance policies  or credit
support  instruments and  filing  and  settling claims  thereunder.   A  Sub-
Servicer  will also be  obligated to make  advances in  respect of delinquent
installments of interest  and/or principal on Loans, as  described more fully
above  under "-Payments  on  Loans;  Deposits to  Security  Account", and  in
respect of certain taxes and insurance premiums not paid on a timely basis by
mortgagors or obligors.

    As  compensation  for its  servicing  duties, each  Sub-Servicer  will be
entitled to a monthly servicing fee  (to the extent the scheduled payment  on
the related Loan  has been collected) in the amount set  forth in the related
Prospectus Supplement.   Each  Sub-Servicer is also  entitled to  collect and
retain, as part of its servicing compensation, any prepayment or late charges
provided in the Mortgage Note or related instruments.  Each Sub-Servicer will
be reimbursed by the Master Servicer for certain expenditures which it makes,
generally  to the same extent  the Master Servicer  would be reimbursed under
the Agreement.   The Master Servicer may  purchase the servicing of  Loans if
the Sub-Servicer elects to release the servicing  of such Loans to the Master
Servicer.  See "-Servicing and Other Compensation and Payment of Expenses".

    Each  Sub-Servicer may  be  required to  agree  to indemnify  the  Master
Servicer for  any liability or obligation sustained by the Master Servicer in
connection  with  any  act or  failure  to  act by  the  Sub-Servicer  in its
servicing  capacity.   Each  Sub-Servicer  will  be  required to  maintain  a
fidelity  bond  and  an  errors and  omissions  policy  with  respect  to its
officers, employees and  other persons acting on  its behalf or on  behalf of
the Master Servicer.

    Each Sub-Servicer will  be required to service each Loan  pursuant to the
terms of the Sub-Servicing Agreement for the entire term of such Loan, unless
the Sub-Servicing Agreement  is earlier terminated by the  Master Servicer or
unless servicing is released to the Master Servicer.  The Master Servicer may
terminate a Sub-Servicing Agreement without cause, upon written notice to the
Sub-Servicer in the manner specified in such Sub-Servicing Agreement.

    The  Master  Servicer  may agree  with  a  Sub-Servicer to  amend  a Sub-
Servicing Agreement or, upon termination  of the Sub-Servicing Agreement, the
Master Servicer may act  as servicer of the related  Loans or enter into  new
Sub-Servicing Agreements with  other Sub-Servicers.   If the Master  Servicer
acts as  servicer, it will not  assume liability for the  representations and
warranties of the Sub-Servicer which it replaces.   Each Sub-Servicer must be
a Seller or meet  the standards for becoming a Seller  or have such servicing
experience  as to be  otherwise satisfactory to  the Master Servicer  and the
Depositor.  The Master Servicer will make reasonable efforts to have  the new
Sub-Servicer assume liability for  the representations and warranties  of the
terminated  Sub-Servicer,  but  no  assurance  can  be  given  that  such  an
assumption  will occur.   In  the  event of  such an  assumption,  the Master
Servicer may in the exercise of its business judgment release  the terminated
Sub-Servicer   from  liability  in   respect  of  such   representations  and
warranties.  Any amendments to a Sub-Servicing Agreement or new Sub-Servicing
Agreements may contain provisions different from those which are in effect in
the  original Sub-Servicing Agreement.  However, each Agreement  will provide
that any  such amendment  or new agreement  may not  be inconsistent  with or
violate such Agreement.


COLLECTION PROCEDURES

    The Master Servicer, directly or through  one or more Sub-Servicers, will
make  reasonable efforts to collect  all payments called  for under the Loans
and  will, consistent  with each  Agreement  and any  Pool Insurance  Policy,
Primary  Mortgage Insurance  Policy, FHA  Insurance, VA  Guaranty Policy  and
Bankruptcy   Bond  or   alternative  arrangements,  follow   such  collection
procedures as are  customary with respect to loans that are comparable to the
Loans.    Consistent  with  the  above,  the  Master  Servicer  may,  in  its
discretion,  (i) waive  any assumption fee,  late payment or  other charge in
connection with  a Loan  and (ii)  to the  extent not  inconsistent with  the
coverage of such Loan by a  Pool Insurance Policy, Primary Mortgage Insurance
Policy,  FHA  Insurance,  VA  Guaranty  or  Bankruptcy  Bond  or  alternative
arrangements,  if applicable,  arrange with  a  borrower a  schedule for  the
liquidation  of delinquencies  running for  no more than  125 days  after the
applicable due date for  each payment.  Both the Sub-Servicer  and the Master
Servicer may  be obligated  to make  Advances during  any period  of such  an
arrangement.

    Except as  otherwise specified in  the related Prospectus  Supplement, in
any  case in  which property securing  a Loan  has been,  or is about  to be,
conveyed by the mortgagor or obligor, the Master Servicer will, to the extent
it has knowledge of such conveyance or proposed conveyance, exercise or cause
to be  exercised its rights to accelerate the maturity of such Loan under any
due-on-sale  clause applicable  thereto, but  only  if the  exercise of  such
rights is permitted by applicable law.  If these conditions are not met or if
the Master Servicer  reasonably believes it is unable under applicable law to
enforce such  due-on-sale clause, or the  Master Servicer will enter  into or
cause to be  entered into an assumption  and modification agreement with  the
person to whom such property has been or is about to be conveyed, pursuant to
which such person becomes liable for repayment of the Loan and, to the extent
permitted by applicable law, the  mortgagor remains liable thereon.   Any fee
collected by  or  on behalf  of  the Master  Servicer  for entering  into  an
assumption agreement will be retained by or  on behalf of the Master Servicer
as  additional servicing  compensation.   See "Certain  Legal Aspects  of the
Loans-Due-on-Sale  Clauses".   In connection  with  any such  assumption, the
terms of the related Loan may not be changed.

HAZARD INSURANCE

    Except as otherwise specified in  the related Prospectus Supplement,  the
Master  Servicer  will  require the  mortgagor  or obligor  on  each  Loan to
maintain a hazard insurance policy providing for no less than the coverage of
the standard form  of fire insurance policy with  extended coverage customary
for the type of Property in the state in which such Property is located.  All
amounts collected by the Master Servicer under any  hazard policy (except for
amounts  to be  applied  to the  restoration  or repair  of  the Property  or
released to the mortgagor or obligor in accordance with the Master Servicer's
normal servicing  procedures)  will  be deposited  in  the  related  Security
Account. In  the event that  the Master  Servicer maintains a  blanket policy
insuring against hazard  losses on all the  Loans comprising part of  a Trust
Fund,  it  will conclusively  be  deemed  to  have satisfied  its  obligation
relating  to the maintenance  of hazard insurance.   Such blanket  policy may
contain a  deductible clause,  in  which case  the  Master Servicer  will  be
required to deposit from its own funds  into the related Security Account the
amounts which would have been deposited therein but for such clause.

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

    The hazard  insurance  policies covering  properties  securing the  Loans
typically contain  a clause which in effect requires  the insured at all time
to carry insurance of a specified percentage of the full replacement value of
the insured property in order to recover the full amount of any partial loss.
If the  insured's coverage  falls below this  specified percentage,  then the
insurer's liability in the  event of partial loss will not  exceed the larger
of (i) the  actual cash value (generally  defined as replacement cost  at the
time  and place  of loss,  less  physical depreciation)  of the  improvements
damaged  or destroyed or (ii)  such proportion of  the loss as  the amount of
insurance carried bears  to the specified percentage of  the full replacement
cost of  such improvements.  Since the amount  of hazard insurance the Master
Servicer may cause to  be maintained on the  improvements securing the  Loans
declines as the principal balances owing thereon decrease, and since improved
real  estate generally has  appreciated in value  over time in  the past, the
effect of this  requirement in the event  of partial loss may  be that hazard
insurance  proceeds  will  be  insufficient  to  restore  fully  the  damaged
property.   If  specified in  the  related Prospectus  Supplement, a  special
hazard insurance  policy will be  obtained to  insure against certain  of the
uninsured  risks described  above.   See  "Credit Enhancement-Special  Hazard
Insurance Policies".

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

    If recovery on  a defaulted  Loan under any  related Insurance Policy  is
not available for the reasons set forth in the preceding paragraph, or if the
defaulted  Loan is  not covered by  an Insurance Policy,  the Master Servicer
will be obligated to follow or cause to be followed such normal practices and
procedures as it  deems necessary or advisable to realize  upon the defaulted
Loan.    If the  proceeds of  any  liquidation of  the Property  securing the
defaulted Loan are less than the principal balance of such Loan plus interest
accrued  thereon that  is payable  to  Securityholders, the  Trust Fund  will
realize  a  loss in  the  amount of  such  difference plus  the  aggregate of
expenses incurred by the Master  Servicer in connection with such proceedings
and which  are reimbursable under the Agreement.   In the unlikely event that
any such proceedings result in a total recovery which is, after reimbursement
to the Master Servicer of its expenses, in excess of the principal balance of
such Loan plus  interest accrued thereon that is  payable to Securityholders,
the Master Servicer will be entitled to  withdraw or retain from the Security
Account amounts representing  its normal servicing compensation  with respect
to  such Loan  and,  unless  otherwise specified  in  the related  Prospectus
Supplement, amounts representing the balance of such excess, exclusive of any
amount required by law to be forwarded to the related borrower, as additional
servicing compensation.

    Unless otherwise specified in the  related Prospectus Supplement, if  the
Master Servicer or its designee recovers Insurance Proceeds which, when added
to any related  Liquidation Proceeds and after deduction  of certain expenses
reimbursable to  the Master  Servicer, exceed the  principal balance  of such
Loan plus  interest accrued thereon  that is payable to  Securityholders, the
Master Servicer  will be  entitled to  withdraw or  retain from  the Security
Account amounts representing  its normal servicing compensation  with respect
to  such Loan.   In the event that  the Master Servicer  has expended its own
funds to restore the damaged Property and such funds have not been reimbursed
under the related  hazard insurance policy, it  will be entitled  to withdraw
from the  Security Account out  of related Liquidation Proceeds  or Insurance
Proceeds in an amount equal  to such expenses incurred by it,  in which event
the  Trust  Fund may  realize a  loss up  to  the amount  so charged.   Since
Insurance  Proceeds  cannot  exceed deficiency  claims  and  certain expenses
incurred by the Master Servicer, no such payment or recovery will result in a
recovery  to  the  Trust Fund  which  exceeds  the principal  balance  of the
defaulted  Loan  together  with  accrued  interest  thereon.     See  "Credit
Enhancement".

REALIZATION UPON DEFAULTED LOANS

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

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

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

    Recoveries Under  a Primary  Mortgage Insurance  Policy.   As  conditions
precedent to  the filing of or  payment of a  claim under a  Primary Mortgage
Insurance Policy covering a Loan, the insured will be required to (i) advance
or discharge  (a) all hazard insurance  policy premiums and (b)  as necessary
and  approved in advance  by the  Primary Insurer,  (1) real  estate property
taxes, (2) all expenses required to maintain the related Property in at least
as good a condition as existed at the effective date of such Primary Mortgage
Insurance  Policy,  ordinary  wear  and  tear  excepted, (3)  Property  sales
expenses,  (4) any  outstanding liens  (as defined  in such  Primary Mortgage
Insurance Policy) on the Property  and (5) foreclosure costs, including court
costs and reasonable attorneys' fees; (ii) in the event of any  physical loss
or damage to the Property,  to have the Property restored and repaired  to at
least as good  a condition as existed  at the effective date  of such Primary
Mortgage Insurance Policy, ordinary wear  and tear excepted; and (iii) tender
to thePrimaryInsurer goodandmerchantable titleto andpossessionof theProperty.

    In  those cases in which a  Loan is serviced by  a Sub-Servicer, the Sub-
Servicer, on behalf of itself,  the Trustee and Securityholders, will present
claims  to  the  Primary  Insurer,  and all  collection  thereunder  will  be
deposited  in the  Sub-Servicing Account.   In  all other  cases, the  Master
Servicer,  on behalf  of itself,  the Trustee  and the  Securityholders, will
present claims to  the insurer under each Primary  Mortgage Insurance Policy,
and will take such reasonable steps as are necessary to receive payment or to
permit  recovery thereunder  with respect to  defaulted Loans.   As set forth
above, all  collections by  or on  behalf of  the Master  Servicer under  any
Primary  Mortgage  Insurance Policy  and,  when  the  Property has  not  been
restored,  the hazard insurance  policy, are to be  deposited in the Security
Account, subject to withdrawal as heretofore described.

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

    If  recovery on  a  defaulted Loan  under  any related  Primary  Mortgage
Insurance Policy is not available for the reasons set forth in  the preceding
paragraph, or if  the defaulted  Loan is  not covered by  a Primary  Mortgage
Insurance Policy, the Master Servicer will be obligated to follow or cause to
be followed  such normal practices  and procedures as  it deems  necessary or
advisable  to  realize upon  the  defaulted Loan.    If the  proceeds  of any
liquidation  of the  Property securing the  defaulted Loan are  less than the
principal balance of such  Loan plus interest accrued thereon that is payable
to Securityholders, the Trust Fund will realize a loss in the amount of  such
difference plus the aggregate of expenses incurred by  the Master Servicer in
connection with  such  proceedings  and  which  are  reimbursable  under  the
Agreement.  In the unlikely event that any such proceedings result in a total
recovery  which  is,  after  reimbursement  to the  Master  Servicer  of  its
expenses,  in excess  of the  principal balance  of such  Loan plus  interest
accrued thereon that is payable  to Securityholders, the Master Servicer will
be  entitled  to  withdraw  or  retain  from  the  Security  Account  amounts
representing its normal servicing compensation with respect to such Loan and,
except  as  otherwise   specified  in  the  Prospectus   Supplement,  amounts
representing the balance of  such excess, exclusive of any amount required by
law  to  be  forwarded  to  the related  borrower,  as  additional  servicing
compensation.



SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Master Servicer's primary servicing compensation  with respect to a Series of
Securities will come  from the monthly  payment to it,  out of each  interest
payment on  a Loan, of an amount equal to  the percentage per annum specified
in the  related Prospectus  Supplement of  the outstanding  principal balance
thereof.  Since the Master Servicer's primary compensation is a percentage of
the outstanding principal balance of each Loan, such amounts will decrease as
the Loans amortize.  In addition to primary compensation, the Master Servicer
or the Sub-Servicers may  be entitled to retain all assumption  fees and late
payment  charges, to the extent collected from borrowers, and, if so provided
in  the  related  Prospectus  Supplement, any  prepayment  penalties  and any
interest or other income  which may be earned on  funds held in the  Security
Account  or any  Sub-Servicing Account.   Unless  otherwise specified  in the
related Prospectus Supplement, any Sub-Servicer will receive a portion of the
Master Servicer's primary compensation as its sub-servicing compensation.

    In addition to  amounts payable to any Sub-Servicer, the  Master Servicer
will, unless otherwise  specified in the  related Prospectus Supplement,  pay
from its servicing compensation certain  expenses incurred in connection with
its servicing  of the  Loans, including, without  limitation, payment  of any
premium  for any insurance policy,  guaranty, surety or  other form of credit
enhancement as specified in the related Prospectus Supplement, payment of the
fees and disbursements of the Trustee and independent accountants, payment of
expenses  incurred   in  connection   with  distributions   and  reports   to
Securityholders, and payment  of any other expenses described  in the related
Prospectus Supplement.

EVIDENCE AS TO COMPLIANCE

    Each Agreement will provide  that on or before  a specified date in  each
year, a firm  of independent public  accountants will furnish a  statement to
the Trustee to the effect that, on the  basis of the examination by such firm
conducted substantially in compliance  with the Uniform Single  Audit Program
for Mortgage Bankers  or the Audit Program for Mortgages  serviced for FHLMC,
the servicing by  or on behalf  of the Master  Servicer of mortgage loans  or
private asset backed  securities, or under  pooling and servicing  agreements
substantially similar  to each  other (including  the related  Agreement) was
conducted in  compliance  with such  agreements  except for  any  significant
exceptions or  errors in records that, in the  opinion of the firm, the Audit
Program for Mortgages serviced for FHLMC, or the Uniform Single Audit Program
for Mortgage  Bankers, it is required to report.   In rendering its statement
such firm may rely,  as to matters relating to the  direct servicing of Loans
or   Private  Asset  Backed  Securities  by  Sub-Servicers,  upon  comparable
statements  for examinations conducted  substantially in compliance  with the
Uniform Single  Audit Program for Mortgage  Bankers or the Audit  Program for
Mortgages serviced for FHLMC (rendered within one  year of such statement) of
firms  of independent  public accountants  with respect  to the  related Sub-
Servicer.

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


    Copies  of  the  annual  accountants'  statement  and  the  statement  of
officers of the  Master Servicer may  be obtained  by Securityholders of  the
related Series without charge upon written request to the  Master Servicer at
the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR


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

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

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

    Except as otherwise specified  in the related Prospectus  Supplement, any
person into which the  Master Servicer may be merged or  consolidated, or any
person  resulting  from any  merger  or  consolidation  to which  the  Master
Servicer is a party,  or any person succeeding to the  business of the Master
Servicer, will be the successor of the Master Servicer under each Agreement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

    Pooling  and   Servicing  Agreement;  Servicing  Agreement.    Except  as
otherwise specified in  the related Prospectus Supplement, Events  of Default
under each Agreement will  consist of (i) any failure by  the Master Servicer
to distribute or  cause to be distributed to Securityholders of any class any
required payment (other than an  Advance) which continues unremedied for five
business days  after the  giving of  written notice  of such  failure to  the
Master Servicer by the Trustee or  the Depositor, or to the Master  Servicer,
the Depositor  and the  Trustee by the  holders of  Securities of  such class
evidencing not less than 25%  of the aggregate Percentage Interests evidenced
by such class; (ii) any failure by the Master Servicer to make  an Advance as
required under  the Agreement, unless  cured as specified therein;  (iii) any
failure by the  Master Servicer duly  to observe or  perform in any  material
respect any  of its  other  covenants or  agreements in  the Agreement  which
continues  unremedied for thirty days  after the giving  of written notice of
such  failure to the Master  Servicer by the Trustee  or the Depositor, or to
the  Master  Servicer, the  Depositor  and  the  Trustee  by the  holders  of
Securities  of  any class  evidencing  not  less than  25%  of  the aggregate
Percentage Interests  constituting such  class;  and (iv)  certain events  of
insolvency, readjustment  of debt, marshalling  of assets and  liabilities or
similar proceeding and certain actions by or on behalf of the Master Servicer
indicating  its   insolvency,  reorganization   or  inability   to  pay   its
obligations.

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

    So  long as an  Event of Default  under an  Agreement remains unremedied,
the  Depositor  or  the Trustee  may,  and  at the  direction  of  holders of
Securities  of any  class  evidencing  not less  than  51%  of the  aggregate
Percentage  Interests   constituting  such   class  and   under  such   other
circumstances  as may  be specified  in  such Agreement,  the Trustee  shall,
terminate all of its rights and obligations  of the Master Servicer under the
Agreement relating  to such Trust Fund and  in and to the  Trust Fund Assets,
whereupon the Trustee will succeed to all of the responsibilities, duties and
liabilities  of  the  Master  Servicer  under the  Agreement,  including,  if
specified in  the  related  Prospectus  Supplement, the  obligation  to  make
advances, and will be entitled to similar compensation arrangements.  In  the
event that the Trustee is unwilling  or unable so to act, it may  appoint, or
petition a court of competent jurisdiction for the appointment of, a mortgage
loan servicing institution with a net worth  of a least $10,000,000 to act as
successor  to  the  Master  Servicer  under  the  Agreement.    Pending  such
appointment, the Trustee is obligated to  act in such capacity.  The  Trustee
and any such successor may agree upon the servicing compensation to  be paid,
which  in no event may be greater than the compensation payable to the Master
Servicer under the Agreement.

    No  Securityholder,  solely  by  virtue of  such  holder's  status  as  a
Securityholder,  will have  any right  under any  Agreement to  institute any
proceeding with respect to such  Agreement, unless such holder previously has
given to the  Trustee written  notice of  default and unless  the holders  of
Securities  of any class of such  Series evidencing not less  than 25% of the
aggregate  Percentage Interests  constituting such  class  have made  written
request upon the  Trustee to  institute such  proceeding in its  own name  as
Trustee thereunder and have offered  to the Trustee reasonable indemnity, and
the  Trustee for  60 days  has  neglected or  refused to  institute  any such
proceeding.

    Indenture.   Except  as otherwise  specified  in the  related  Prospectus
Supplement, Events of Default  under the Indenture  for each Series of  Notes
include:   (i) a default 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  which
continues  for a period of  sixty (60) days after  notice thereof is given in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) 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 Trustee or the holders
of a majority of the then aggregate  outstanding amount of the Notes of  such
Series may declare the principal amount (or, if the Notes of that Series have
a Pass-Through  Rate of 0%,  such portion of the  principal amount as  may be
specified in the  terms of that Series, as provided in the related Prospectus
Supplement)  of  all  the  Notes  of  such  Series  to  be  due  and  payable
immediately.  Such declaration may, under certain circumstances, be rescinded
and annulled by the  holders of more than 50% of the  Percentage Interests of
the Notes of such Series.

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

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

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

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

AMENDMENT

    Except as otherwise specified in the related Prospectus Supplement,  each
Agreement may  be  amended by  the  Depositor, the  Master Servicer  and  the
Trustee, without the consent  of any of the Securityholders, (i)  to cure any
ambiguity; (ii) to correct  or supplement any provision therein  which may be
defective or inconsistent  with any other provision therein; or (iii) to make
any other  revisions with respect to  matters or questions arising  under the
Agreement which  are not inconsistent  with the provisions  thereof, provided
that  such action  will  not adversely  affect  in any  material respect  the
interests of any Securityholder.  In addition,  to the extent provided in the
related Agreement, an  Agreement may be amended without the consent of any of
the Securityholders, to change  the manner in which  the Security Account  is
maintained, provided that any such change  does not adversely affect the then
current rating on the class or classes of Securities of such Series that have
been rated.  In addition, if a REMIC election is made with respect to a Trust
Fund, the related Agreement may be amended to modify, eliminate or add to any
of  its  provisions  to such  extent  as  may be  necessary  to  maintain the
qualification of the related Trust Fund as a REMIC, provided that the Trustee
has  received  an  opinion of  counsel  to  the effect  that  such  action is
necessary or  helpful to  maintain such qualification.   Except  as otherwise
specified in  the related Prospectus  Supplement, each Agreement may  also be
amended by the Depositor, the Master Servicer and the Trustee with consent of
holders  of Securities  of such Series  evidencing not  less than 66%  of the
aggregate Percentage Interests of each class affected thereby for the purpose
of adding any  provisions to or changing in  an manner or eliminating  any of
the  provisions of the Agreement or of  modifying in any manner the rights of
the  holders of  the  related  Securities; provided,  however,  that no  such
amendment may (i) reduce in any manner the amount of or delay  the timing of,
payments  received on  Loans  which are  required to  be  distributed on  any
Security without  the consent of the holder of  such Security, or (ii) reduce
the aforesaid  percentage of Securities  of any  class of  holders which  are
required to consent  to any such amendment without the consent of the holders
of all Securities of such  class covered by such Agreement  then outstanding.
If a REMIC election  is made with respect  to a Trust Fund, the  Trustee will
not be entitled to consent to  an amendment to the related Agreement  without
having first received an opinion of counsel to the effect that such amendment
will not cause such Trust Fund to fail to qualify as a REMIC.

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

    The  following  discussion  contains  summaries,  which  are  general  in
nature, of  certain legal matters relating to the  Loans.  Because such legal
aspects are governed primarily by applicable state law (which laws may differ
substantially), the  summaries do not purport  to be complete  nor to reflect
the laws of any particular state, nor to encompass the  laws of all states in
which the security for the Loans is situated.  The summaries are qualified in
their  entirety  by  reference  to   the  applicable  federal  laws  and  the
appropriate laws of the states in which Loans may be originated.

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

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 ("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
("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
(x) overall  management of  the facility  encompassing daily-decision  making
with respect to environmental compliance  or (y) 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 Home  Equity Loans and  the Home  Improvement Contracts.
The amendments do not clearly address the potential liability of  lenders who
retain legal  title  to a  property  and enter  into  an agreement  with  the
purchaser for the payment of the purchase price and interest over the term of
the contract, such  as the Trust Fund does in connection with the Installment
Contracts.  

    If a  lender (including a  lender under  an Installment  Contract) 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 (or at  a property subject to an Installment
Contract),  would be imposed on the  Trust Fund, and thus  occasion a loss to
the  Securityholders,  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 borrower and foreclosed junior lienors are given a statutory
period in  which to redeem the property  from 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 would
defeat the title of any  purchaser from the lender subsequent  to foreclosure
or sale under a  deed of trust.   Consequently, the  practical effect of  the
redemption right is  to force the lender  to retain the property  and pay the
expenses of ownership until  the redemption period has run.   In some states,
there  is no right to redeem property after  a trustee's sale under a deed of
trust.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain states  have adopted statutory prohibitions restricting the right
of  the beneficiary  or mortgagee  to  obtain a  deficiency judgment  against
borrowers financing the purchase of their residence or following sale under a
deed  of  trust or  certain  other  foreclosure  proceedings.   A  deficiency
judgment is a personal judgment against  the borrower equal in most cases  to
the difference between the amount due to the lender and the fair market value
of the real  property sold at the  foreclosure sale.  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 anti-deficiency and  related legislation,  numerous other
federal  and state  statutory provisions,  including  the federal  bankruptcy
laws, the federal Soldiers'  and Sailors' Civil Relief Act of  1940 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
the  Property  without   the  permission  of  the  bankruptcy   court.    The
rehabilitation plan proposed  by the debtor may  provide, if the Property  is
not the debtor's principal residence and the court determines  that the value
of the Property is less than the principal balance of the mortgage  loan, for
the reduction of the  secured indebtedness to the value of the Property as of
the  date  of the  commencement of  the  bankruptcy, rendering  the  lender a
general  unsecured creditor  for  the  difference, and  also  may reduce  the
monthly  payments due under  such mortgage loan, change  the rate of interest
and alter  the mortgage  loan repayment  schedule.   The effect  of any  such
proceedings under the  federal Bankruptcy Code, including but  not limited to
any automatic stay, could result in delays in receiving payments on the Loans
underlying a  Series of Securities  and possible reductions in  the aggregate
amount of such payments.

    The federal tax laws provide priority to certain tax  liens over the lien
of  a  mortgage  or  secured party.    Numerous  federal  and state  consumer
protection  laws impose  substantive requirements  upon  mortgage lenders  in
connection  with the origination, servicing  and enforcement of loans secured
by Single Family Properties.  These laws include the federal Truth-in-Lending
Act,  Real Estate Settlement  Procedures Act,  Equal Credit  Opportunity Act,
Fair Credit Billing Act,  Fair Credit Reporting Act and  related statutes and
regulations.    These  federal  and  state  laws  impose  specific  statutory
liabilities upon  lenders who fail to comply with  the provisions of the law.
In some cases, this liability may affect assignees of the loans or contracts.

DUE-ON-SALE CLAUSES

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
conventional Loan will  contain a due-on-sale clause which  will provide that
if  the mortgagor or  obligor sells, transfers  or conveys  the Property, the
loan  or contract may be accelerated by  the mortgagee or secured party.  The
Garn-St. Germain Depository  Institutions Act of 1982  (the "Garn-St. Germain
Act"),  subject  to  certain   exceptions,  preempts  state   constitutional,
statutory and  case law prohibiting  the enforcement of  due-on-sale clauses.
As a result, due-on-sale clauses  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.

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

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


ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

    Forms of notes, mortgages and  deeds of trust used by lenders may contain
provisions obligating  the borrower to pay a late  charge if payments are not
timely made,  and in some  circumstances may provide  for prepayment  fees or
penalties if the  obligation is paid prior  to maturity.  In  certain states,
there are or may be specific limitations upon the late charges which a lender
may collect from  a borrower  for delinquent payments.   Certain states  also
limit  the amounts that a lender may collect from a borrower as an additional
charge  if  the  loan is  prepaid.    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 some 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 Federal Home Loan Bank Board
(the "FHLBB") prohibit  the imposition of a prepayment  penalty or equivalent
fee  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 Loans having higher mortgage rates, may increase
the likelihood of refinancing or other early retirements of the 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.  The  Office of
Thrift  Supervision, as  successor to the  Federal Home  Loan Bank  Board, is
authorized  to issue  rules and  regulations and  to  publish interpretations
governing implementation of  Title V.  The  statute authorized the  states to
reimpose  interest rate limits  by adopting, before  April 1, 1983,  a law or
constitutional  provision which  expressly  rejects  an  application  of  the
federal law.  Fifteen states  adopted such a law prior  to the April 1,  1993
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.   Certain states  have taken
action to  reimpose interest rate limits  and/or to limit discount  points or
other charges.


THE HOME IMPROVEMENT CONTRACTS

    General.    The  Home  Improvement  Contracts,   other  than  those  Home
Improvement  Contracts that  are unsecured  or secured  by mortgages  on real
estate (such Home  Improvement Contracts are hereinafter referred  to in this
section as "contracts") generally are "chattel paper" or constitute "purchase
money security interests" each as defined in the Uniform Commercial Code (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,  a security  interest  does  not exist  under  the  UCC in  ordinary
building material incorporated into an improvement on land.  Home Improvement
Contracts  that  finance lumber,  bricks,  other types  of  ordinary building
material or other goods  that are deemed  to lose such characterization  upon
incorporation  of such  materials  into  the related  property,  will not  be
secured  by a purchase money security interest  in the Home Improvement being
financed.

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

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

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

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

    Applicability of  Usury Laws.   Title  V of  the Depository  Institutions
Deregulation  and Monetary  Control  Act  of 1980,  as  amended ("Title  V"),
provides that, subject  to the following conditions,  state usury limitations
shall  not apply to any contract which is  secured by a first lien on certain
kinds  of consumer  goods.  The  contracts would  be covered if  they satisfy
certain  conditions,  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 which  expressly rejects application  of the federal law.   Fifteen
states adopted  such a law prior to the April 1, 1983 deadline.  In addition,
even where Title V was not so rejected, any state is authorized by the law to
adopt a provision limiting discount points or other charges  on loans covered
by Title V.

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

    To the extent  that the Loans comprising the Trust  Fund for a Series are
secured  by mortgages  which are  junior  to other  mortgages  held by  other
lenders  or  institutional investors,  the  rights  of  the Trust  Fund  (and
therefore the Securityholders), as mortgagee  under any such junior mortgage,
are  subordinate to those  of any mortgagee  under any senior  mortgage.  The
senior mortgagee has  the right to receive hazard  insurance and condemnation
proceeds and to  cause the property securing the Loan to be sold upon default
of the  mortgagor, thereby extinguishing  the junior mortgagee's  lien unless
the  junior mortgagee  asserts its  subordinate interest  in the  property in
foreclosure  litigation  and,   possibly,  satisfies  the   defaulted  senior
mortgage.   A junior  mortgagee may satisfy  a defaulted senior  loan in full
and, in some states, may cure 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 which  appear prior to  the
mortgage or  deed of  trust, to provide  and maintain  fire insurance  on the
property, to maintain and repair the property and not to commit or permit any
waste  thereof,  and  to  appear  in  and defend  any  action  or  proceeding
purporting to affect  the property or the  rights of the mortgagee  under the
mortgage.    Upon  a  failure  of  the  mortgagor to  perform  any  of  these
obligations,  the mortgagee  is given  the right  under certain  mortgages to
perform the obligation  itself, at its election, with  the mortgagor 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.

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

THE TITLE I PROGRAM

    General.   Certain of the  Loans contained in  a Trust Fund  may be loans
insured under the FHA  Title I Credit Insurance  program created pursuant  to
Sections  1  and 2(a)  of the  National  Housing Act  of 1934  (the  "Title I
Program").  Under the Title I Program, the FHA is authorized and empowered to
insure qualified lending institutions against  losses on eligible loans.  The
Title I Program operates as a coinsurance program in which the FHA insures up
to 90% of  certain losses incurred on  an individual insured  loan, including
the unpaid  principal balance  of the loan,  but only  to the  extent of  the
insurance coverage  available in the lender's FHA  insurance coverage reserve
account.  The owner of the loan bears the uninsured loss on each loan.

    The types of loans which are eligible for  insurance by the FHA under the
Title I  Program include  property improvement  loans ("Property  Improvement
Loans" or "Title  I Loans").   A Property  Improvement Loan or  Title I  Loan
means a loan made  to finance actions or items that  substantially protect or
improve the  basic livability or  utility of a  property and includes  single
family improvement loans.

    There are two  basic methods of lending  or originating such loans  which
include  a "direct loan" or a "dealer loan".   With respect to a direct loan,
the borrower  makes application directly  to a lender without  any assistance
from a dealer,  which application may be filled  out by the borrower  or by a
person acting at the direction of the borrower who  does not have a financial
interest  in the  loan  transaction, and  the lender  may  disburse the  loan
proceeds solely to the borrower or jointly to the borrower and  other parties
to the  transaction.  With respect  to a dealer  loan, the dealer, who  has a
direct or  indirect financial interest  in the loan transaction,  assists the
borrower in preparing the loan  application or otherwise assists the borrower
in obtaining the  loan from  the lender.   The lender  may disburse  proceeds
solely to  the dealer  or the  borrower or  jointly to  the borrower and  the
dealer or other parties to the transaction.  With respect to a dealer Title I
Loan, a dealer may  include a seller,  a contractor or  supplier of goods  or
services.

    Loans  insured under  the Title  I  Program are  required  to have  fixed
interest  rates and  generally  provide for  equal  installment payments  due
weekly, biweekly, semi-monthly or monthly, except that a loan may  be payable
quarterly  or semi-annually where a borrower has an irregular flow of income.
The  first or last payments (or  both) may vary in  amount but may not exceed
150% of the  regular installment payment, and the first payment may be due no
later than two  months from the  date of the loan.   The note must  contain a
provision permitting  full or partial  prepayment of the loan.   The interest
rate must be negotiated and agreed to by the borrower and the lender and must
be fixed for  the term of the loan  and recited in the note.   Interest on an
insured  loan  must  accrue from  the  date  of the  loan  and  be calculated
according to the actuarial method.  The  lender must assure that the note and
all other  documents evidencing  the loan are  in compliance  with applicable
federal, state and local laws.

    Each  insured lender  is required  to  use prudent  lending standards  in
underwriting individual loans and to satisfy the applicable loan underwriting
requirements under the Title I Program prior to its approval of  the loan and
disbursement of loan proceeds.   Generally, the lender must exercise prudence
and diligence to  determine whether the borrower and  any co-maker is solvent
and an acceptable credit risk, with a reasonable ability to make  payments on
the  loan  obligation.   The  lender's  credit  application and  review  must
determine whether the borrower's income will be adequate to meet the periodic
payments required by  the loan, as well  as the borrower's other  housing and
recurring expenses, which  determination must be made in  accordance with the
expense-to-income ratios published by the  Secretary of HUD unless the lender
determines  and documents  in the  loan  file the  existence of  compensating
factors  concerning the borrower's creditworthiness which support approval of
the loan.

    Under  the  Title I  Program,  the FHA  does  not review  or  approve for
qualification for  insurance the individual  loans insured thereunder  at the
time of approval  by the lending institution  (as is typically the  case with
other federal loan programs).   If, after a loan  has been made and  reported
for  insurance under the  Title I Program, the  lender discovers any material
misstatement of  fact or  that the  loan proceeds  have been  misused by  the
borrower, dealer or  any other party,  it shall promptly  report this to  the
FHA.   In such case, provided that  the validity of any lien  on the property
has not been  impaired, the insurance of the  loan under the Title  I Program
will not be affected unless such material  misstatements of fact or misuse of
loan proceeds was  caused by (or was  knowingly sanctioned by) the  lender or
its employees.

    Requirements  for Title I Loans.  The  maximum principal amount for Title
I Loans must  not exceed the actual  cost of the project plus  any applicable
fees and  charges  allowed under  the  Title I  Program; provided  that  such
maximum amount does not exceed $25,000 (or the current applicable amount) for
a single family property improvement loan.  Generally, the term of a Title  I
Loan  may not be less than six months  nor greater than 20 years and 32 days.
A  borrower may  obtain  multiple  Title I  Loans  with  respect to  multiple
properties, and a borrower may obtain more than one Title I Loan with respect
to a single property,  in each case as long as  the total outstanding balance
of all Title I  Loans in the same  property does not exceed the  maximum loan
amount for the  type of Title I  Loan thereon having the  highest permissible
loan amount.

    Borrower eligibility for a Title  I Loan requires that the borrower  have
at least a one-half interest in either fee simple title to the real property,
a lease  thereof for  a term  expiring at  least six months  after the  final
maturity of the Title I Loan or a  recorded land installment contract for the
purchase of the real property.   In the case of a  Title I Loan with a  total
principal balance in  excess of $15,000, if  the property is not  occupied by
the owner, the  borrower must have equity  in the property being  improved at
least equal to the principal amount of the loan, as demonstrated by a current
appraisal.   Any  Title I  Loan in  excess  of $7,500  must be  secured by  a
recorded lien on  the improved property which  is evidenced by a  mortgage or
deed of trust executed by the borrower and all other owners in fee simple.

    The proceeds from  a Title I  Loan may be  used only to finance  property
improvements which  substantially protect or improve the  basic livability or
utility of the  property as disclosed in the loan application.  The Secretary
of HUD has  published a list of items and activities which cannot be financed
with proceeds from any  Title I Loan and from  time to time the Secretary  of
HUD may amend such list of items and  activities.  With respect to any dealer
Title I  Loan, before the lender may disburse  funds, the lender must have in
its possession a completion certificate on a HUD approved form, signed by the
borrower and the dealer.  With respect to any direct Title I Loan, the lender
is required to  obtain, promptly upon completion of the  improvements but not
later than 6 months after disbursement of the loan proceeds with one  6 month
extension  if necessary,  a completion  certificate, signed by  the borrower.
The lender is required to conduct  an on-site inspection on any Title  I Loan
where the principal obligation  is $7,500 or more, and on any  direct Title I
Loan where the borrower fails to submit a completion certificate.

    FHA  Insurance Coverage.  Under the  Title I Program, the FHA establishes
an insurance coverage reserve account for each lender which has been  granted
a Title I contract  of insurance.  The amount  of insurance coverage in  this
account is a maximum of  10% of the amount disbursed, advanced or expended by
the lender  in originating or  purchasing eligible loans registered  with the
FHA for  Title I  insurance, with certain  adjustments.   The balance  in the
insurance coverage reserve account is  the maximum amount of insurance claims
the FHA is required to pay to the Title I lender.  Loans  to be insured under
the  Title I  Program will  be registered  for insurance  by the FHA  and the
insurance  coverage  attributable to  such  loans  will  be included  in  the
insurance coverage reserve  account for the originating  or purchasing lender
following the receipt and  acknowledgment by the FHA of a  loan report on the
prescribed form pursuant to the Title I  regulations.  For each eligible loan
reported  and  acknowledged  for  insurance,  the  FHA  charges  a  fee  (the
"Premium").  For loans having a maturity of 25 months  or less, the FHA bills
the lender for the entire Premium in an amount equal to the product of  0.50%
of  the original loan amount  and the loan term.   For home improvement loans
with a maturity greater than 25 months, each year that  a loan is outstanding
the FHA bills  the lender for  a Premium in an  amount equal to 0.50%  of the
original loan amount.  If a loan is prepaid during the year, the FHA will not
refund or abate the Premium paid for such year.

    Under the Title  I Program  the FHA  will reduce  the insurance  coverage
available in the lender's FHA insurance coverage reserve account with respect
to loans insured under  the lender's contract of insurance by  (i) the amount
of the FHA  insurance claims  approved for payment  relating to such  insured
loans and (ii) the amount of insurance coverage attributable to insured loans
sold by the lender,  and such insurance coverage  may be reduced for  any FHA
insurance claims  rejected  by the  FHA.   The balance  of  the lender's  FHA
insurance coverage reserve account will be further adjusted as required under
Title  I or by the  FHA, and the insurance  coverage therein may be earmarked
with  respect  to  each  or  any eligible  loans  insured  thereunder,  if  a
determination is made by  the Secretary of HUD that it is  in its interest to
do so.  Originations and acquisitions of  new eligible loans will continue to
increase a lender's insurance coverage reserve account balance by 10% of  the
amount  disbursed, advanced  or  expended in  originating  or acquiring  such
eligible  loans  registered with  the FHA  for  insurance under  the  Title I
Program.   The  Secretary  of  HUD may  transfer  insurance coverage  between
insurance coverage  reserve  accounts  with  earmarking  with  respect  to  a
particular insured loan  or group of  insured loans when  a determination  is
made that it is in the Secretary's interest to do so.

    The  lender   may  transfer  (except  as   collateral  in  a   bona  fide
transaction) insured loans  and loans reported for insurance  only to another
qualified lender  under a  valid Title I  contract of  insurance.   Unless an
insured loan is transferred  with recourse or  with a guaranty or  repurchase
agreement, the FHA, upon receipt  of written notification of the  transfer of
such loan in accordance with the Title I regulations, will transfer  from the
transferor's insurance coverage reserve account to the transferee's insurance
coverage reserve account  an amount, if available, equal to 10% of the actual
purchase price or the net unpaid principal balance of such loan (whichever is
less).  However, under the Title I  Program not more than $5,000 in insurance
coverage  shall be  transferred  to  or from  a  lender's insurance  coverage
reserve account during any October 1 to September 30 period without the prior
approval of the  Secretary of  HUD.  Amounts  which may be  recovered by  the
Secretary of  HUD after payment  of an insurance  claim are not  added to the
amount of  insurance  coverage in  the  related lender's  insurance  coverage
reserve account.

    Claims Procedures Under Title  I.  Under the  Title I Program the  lender
may accelerate an  insured loan following a  default on such loan  only after
the lender or  its agent has contacted the borrower in a face-to-face meeting
or by telephone to discuss the reasons for  the default and to seek its cure.
If  the  borrower  does not  cure  the  default or  agree  to  a modification
agreement or repayment  plan, the lender will notify the  borrower in writing
that, unless within 30 days the default is cured or the  borrower enters into
a modification agreement or repayment plan, the loan will  be accelerated and
that, if  the default  persists, the  lender will  report the  default to  an
appropriate  credit agency.    The  lender may  rescind  the acceleration  of
maturity  after  full payment  is  due and  reinstate  the loan  only  if the
borrower brings the loan current, executes a modification agreement or agrees
to an acceptable repayment plan.

    Following  acceleration of  maturity upon  a  secured Title  I Loan,  the
lender  may  either (a)  proceed  against  the  property under  any  security
instrument, or (b) make a claim under the lender's contract of insurance.  If
the  lender  chooses  to  proceed  against  the  property  under  a  security
instrument  (or if  it  accepts a  voluntary conveyance  or surrender  of the
property),  the  lender  may file  an  insurance claim  only  with  the prior
approval of the Secretary of HUD.

    When a  lender files an  insurance claim with  the FHA under the  Title I
Program, the FHA reviews the claim, the complete  loan file and documentation
of the lender's efforts to obtain recourse against any dealer who  has agreed
thereto, certification of compliance with  applicable state and local laws in
carrying out  any foreclosure or  repossession, and evidence that  the lender
has  properly filed  proofs  of claims,  where the  borrower  is bankrupt  or
deceased.  Generally, a  claim for reimbursement for loss on any Title I Loan
must be filed with the FHA  no later than 9 months after the  date of default
of such loan.  Concurrently with filing the insurance claim, the lender shall
assign to the  United States of America  the lender's entire interest  in the
loan note  (or a judgment in lien  of the note), in any  security held and in
any claim  filed in  any legal  proceedings.   If, at  the time  the note  is
assigned to the United  States, the Secretary has reason to  believe that the
note is not  valid or enforceable against the borrower, the  FHA may deny the
claim  and reassign  the  note to  the  lender.   If  either such  defect  is
discovered after the FHA has paid a  claim, the FHA may require the lender to
repurchase the paid claim and to accept a reassignment of  the loan note.  If
the lender subsequently obtains a  valid and enforceable judgment against the
borrower, the lender may resubmit a new insurance claim with an assignment of
the judgment.   Although the FHA may contest  any insurance claim and  make a
demand for repurchase of  the loan at any time up to two  years from the date
the claim  was certified for payment and may do so thereafter in the event of
fraud or misrepresentation on the part  of the lender, the FHA has  expressed
an intention  to limit  the period  of time  within which  it will  take such
action to one year from the date the claim was certified for payment.

    Under the Title  I Program the amount of an  FHA insurance claim payment,
when made, is equal  to the Claimable Amount, up  to the amount of  insurance
coverage  in  the lender's  insurance  coverage  reserve  account.   For  the
purposes hereof,  the "Claimable Amount" means an amount  equal to 90% of the
sum  of:  (a) the  unpaid  loan  obligation  (net unpaid  principal  and  the
uncollected interest earned to the  date of default) with adjustments thereto
if the  lender has  proceeded against  property securing  such loan; (b)  the
interest on the unpaid amount of the loan obligation from the date of default
to the date  of the claim's initial  submission for payment plus  15 calendar
days (but not to exceed 9 months from the date of default), calculated at the
rate of 7%  per annum; (c)  the uncollected court  costs; (d) the  attorney's
fees not to exceed $500; and (e) the expenses for recording the assignment of
the security to the United States.

    The Secretary of HUD may  deny a claim for insurance in whole or  in part
for any violations of the regulations governing the Title I Program; however,
the  Secretary  of  HUD  may waive  such  violations  if  it determines  that
enforcement of the regulations  would impose an injustice upon a lender which
has substantially complied with the regulations in good faith.

OTHER LEGAL CONSIDERATIONS

    The Loans are also  subject to federal laws, including: (i) Regulation Z,
which requires  certain disclosures to  the borrowers regarding the  terms of
the  Loans; (ii)  the  Equal  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; and (iii) the Fair Credit Reporting Act, which regulates
the  use  and reporting  of  information  related  to the  borrower's  credit
experience.  Violations of certain provisions of these federal laws may limit
the ability  of the Sellers  to collect  all or part  of the principal  of or
interest on the  Loans and in addition  could subject the Sellers  to damages
and administrative enforcement.

              CERTAIN MATERIAL 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  ("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.   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.

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)(5)(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  (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
which  has non-de  minimis  OID, all  stated interest  in excess  of interest
payable  at the  effective interest rate  for the  long first period  will be
included  in the  stated redemption price  at maturity and  the Debt Security
will generally have OID.  Holders of Debt Securities should consult their own
tax advisors  to determine  the issue  price and  stated redemption  price at
maturity of a Debt Security.

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

    Debt Securities  may provide for interest  based on a  qualified variable
rate.    Under the  OID  Regulations, interest  is  treated as  payable  at a
qualified variable  rate and  not as contingent  interest if,  generally, (i)
such interest  is unconditionally payable  at least annually, (ii)  the issue
price  of  the  debt  instrument  does not  exceed  the  total  noncontingent
principal  payments and  (iii) interest  is  based on  a "qualified  floating
rate," an  "objective rate," or  a combination of "qualified  floating rates"
that  do not  operate in  a manner  that significantly accelerates  or defers
interest payments on  such Debt Security.   In the case of  Compound Interest
Securities,  certain Interest Weighted  Securities, 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  Services (the  "IRS") recently  issued regulations
(the   "Contingent  Regulations")  governing   the  calculation  of   OID  on
instruments  having contingent interest payments.  The Contingent 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  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 which have occurred before
the end of  the accrual period  and (iii) the  assumption that the  remaining
payments will be made in  accordance with the original Prepayment Assumption.
The effect of this  method is to increase the portions of  OID required to be
included in income by a holder to  take into account prepayments with respect
to  the Loans  at  a rate  that  exceeds the  Prepayment  Assumption, and  to
decrease (but  not below zero for any period)  the portions of original issue
discount 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 original  issue
discount 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 Internal Revenue Service were to require that OID be accrued without such
adjustments, the  rate of  accrual of  OID for  a Class  of Regular  Interest
Securities could increase.

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

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

    Effects of  Defaults and Delinquencies.   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 deduced  as a result  of a Loan  default.
However, the timing  and character of such losses or reductions in income are
uncertain  and, accordingly, holders  of Securities should  consult their own
tax advisors on this point.

    Interest  Weighted Securities.   It  is not  clear  how income  should be
accrued with respect  to Regular Interest  Securities or Stripped  Securities
(as defined  under "--Tax  Status as  a Grantor  Trust; General"  herein) the
payments on  which consist solely or primarily of  a specified portion of the
interest  payments  on qualified  mortgages  held by  the  REMIC or  on Loans
underlying  Pass-Through Securities  ("Interest  Weighted Securities").   The
Issuer intends to take  the position that all  of the income derived from  an
Interest Weighted Security should  be treated as OID and that  the amount and
rate of  accrual of such  OID should be  calculated by treating  the Interest
Weighted Security  as a Compound Interest Security.   However, in the case of
Interest Weighted Securities that are  entitled to some payments of principal
and that are  Regular Interest Securities the 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 Internal Revenue Service 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.
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)(6)(B), and income with respect  to the Securities will be
considered "interest on obligations secured  by mortgages on real property or
on  interests  in   real  property"  within  the  meaning   of  Code  Section
856(c)(3)(B) (assuming, for both purposes,  that at least 95% of  the REMIC's
assets  are  qualifying assets).   If  less  than 95%  of the  REMIC's assets
consist of assets described in clause (i) or (ii) above, then a Security will
qualify  for  the  tax treatment  described  in  clause (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 which is structured with the principal purpose of
avoiding  the single  class REMIC rules.   Unless otherwise  specified in the
related Prospectus Supplement, the expenses of the REMIC will be allocated to
holders of the related residual interest securities.

TAXATION OF THE REMIC

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

    In  addition, the  Small Business  Job  Protection Act  of 1996  provides
three  rules  for  determining  the   effect  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  released proposed
regulations  (the "Proposed Mark-to-Market Regulations") which provide that a
REMIC Residual  Interest Security  acquired after January  3, 1995  cannot be
marked-to-market.    The  Proposed  Mark-to-Market  Regulations  change   the
temporary regulations discussed below which allowed a REMIC Residual Interest
Security to be marked-to-market  provided that it was not  a "negative value"
residual interest and  did not have the  same economic effect as  a "negative
value"  residual interest.   This mark-to-market  requirement applies  to all
securities of a dealer, except to the extent that the dealer has specifically
identified  a security  as held  for investment.   The  temporary regulations
released on December 28,  1993 (the "Temporary  Mark to Market  Regulations")
provided that  for purposes of  this mark-to-market requirement,  a "negative
value" REMIC residual interest is not treated as a security and thus  may not
be marked to market.  In addition, a dealer was not required to identify such
REMIC Residual Interest Security as held for investment.  In general, a REMIC
Residual Interest  Security has negative value if, as  of the date a taxpayer
acquires the REMIC Residual  Interest Security, the present value  of the tax
liabilities  associated with  holding the  REMIC  Residual Interest  Security
exceeds the sum of (i) the present value of the expected future distributions
on the REMIC  Residual Interest Security, and  (ii) the present value  of the
anticipated  tax savings associated with holding  the REMIC Residual Interest
Security as the  REMIC generates losses.   The amounts and present  values of
the  anticipated   tax   liabilities,  expected   future  distributions   and
anticipated tax savings were  all to be determined  using (i) the  prepayment
and reinvestment assumptions adopted under Section 1272(a)(6),  or that would
have  been adopted had  the REMIC's regular  interests been  issued with OID,
(ii)  any  required  or  permitted  clean up  calls,  or  required  qualified
liquidation provided for in the  REMIC's organizational documents and (iii) a
discount rate equal to the "applicable Federal rate" (as specified in Section
1274(d)(1)) that would have applied to  a debt instrument issued on the  date
of acquisition  of the  REMIC Residual Interest  Security.   Furthermore, the
Temporary  Mark to Market Regulations provided  the IRS with the authority to
treat  any REMIC  Residual Interest  Security having  substantially the  same
economic effect as a "negative value" residual interest.  The IRS could issue
subsequent regulations, which could apply retroactively, providing additional
or different requirements with respect to such deemed negative value residual
interests.   Prospective  purchasers of  a REMIC  Residual Interest  Security
should consult their  tax advisors regarding the possible  application of the
Proposed Mark to Market Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

    General.  As  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 Trustee and  the Servicer and
similar fees  (collectively, the "Servicing Fee")),  at the same time  and in
the same manner as such items would have been reported under the Holder's tax
accounting method had  it held its  interest in the Loans  directly, received
directly its  share of the  amounts received with  respect to the  Loans, and
paid directly its share of  the Servicing Fees.  In the  case of Pass-Through
Securities other than Stripped Securities, such  income will consist of a pro
rata share of all  of the income derived  from all of  the Loans and, in  the
case of Stripped Securities, such income will consist of a  pro rata share of
the income derived  from each stripped bond  or stripped coupon in  which the
holder owns an interest.  The holder of a Security will generally be entitled
to deduct such Servicing Fees under Section 162 or Section 212 of the Code to
the  extent that such Servicing  Fees represent "reasonable" compensation for
the services rendered  by the Trustee and the Servicer (or third parties that
are  compensated  for the  performance  of  services).    In the  case  of  a
noncorporate  holder, however,  Servicing Fees (to  the extent  not otherwise
disallowed,  e.g., because  they  exceed  reasonable  compensation)  will  be
deductible  in computing  such holder's  regular  tax liability  only to  the
extent that such fees, when added to other miscellaneous itemized deductions,
exceed 2% of adjusted gross income and may not be deductible to any extent in
computing such holder's alternative minimum  tax liability.  In addition, 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  ("excess
servicing")  will be treated  under the stripped  bond rules.   If the excess
servicing fee is  less than 100 basis  points (i.e., 1% interest on  the Loan
principal  balance) or the  Securities are initially  sold with a  de minimis
discount (assuming no prepayment assumption is required),  any non-de minimis
discount  arising from  a subsequent  transfer  of the  Securities should  be
treated  as market  discount.   The IRS  appears to  require that  reasonable
servicing fees be calculated on  a Loan by Loan basis, which could  result in
some Loans being  treated as having  more than 100  basis points of  interest
stripped off.

    The Code,  OID  Regulations  and judicial  decisions  provide  no  direct
guidance  as to  how the interest  and 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 which  take into account with respect to  each accrual period the effect
of prepayments during  such period.  However,  the 1986 Act does  not, absent
Treasury regulations,  appear specifically to  cover instruments such  as the
Stripped  Securities which technically  represent ownership interests  in the
underlying  Loans,  rather than  being  debt instruments  "secured  by" those
loans.   Nevertheless, it  is believed that  the Cash Flow  Bond Method  is a
reasonable method of reporting income for such Securities, and it is expected
that OID will  be reported on  that basis unless  otherwise specified in  the
related Prospectus Supplement.   In applying the calculation to  Pass-Through
Securities, the Trustee  will treat all payments  to be received by  a holder
with respect  to the  underlying Loans  as payments on  a single  installment
obligation.  The IRS could, however, assert that 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 Trustee intends, absent contrary authority, to report income to
SecurityholdersasOID, inthemannerdescribedaboveforInterestWeightedSecurities.

    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)(6)(B)  of  the Code,  and  "loans  secured by  an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the  Code; and  interest  income  attributable to  the  Securities should  be
considered to represent "interest on obligations secured by mortgages on real
property or  on interests  in real  property" within the  meaning of  Section
856(c)(3)(B) of the Code.   Reserves or funds  underlying the Securities  may
cause  a proportionate  reduction in  the  above-described qualifying  status
categories of Securities.

SALE OR EXCHANGE

    Subject to the discussion below  with respect to Trust Funds as  to which
a partnership election is made, 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, will generally be  capital
gain or loss, assuming that the Security is  held as a capital asset.  In the
case of a Security  held by a bank, thrift, or  similar institution described
in  Section 582 of  the Code, however, gain  or loss realized  on the sale or
exchange of a Regular Interest Security will be taxable as ordinary income or
loss.  In addition, gain from the  disposition of a Regular Interest Security
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent  of the  excess, if any,  of (i) the  amount that would  have been
includible  in the  holder's income  if the  yield  on such  Regular Interest
Security had equaled  110% of the applicable federal rate as of the beginning
of such holder's holding period, over  the amount of ordinary income actually
recognized by the holder with respect to such Regular Interest Security.  For
taxable  years beginning  after December 31,  1993, the  maximum tax  rate on
ordinary income for individual taxpayers is 39.6% and the maximum tax rate on
long-term capital gains  reported after December 31, 1990  for such taxpayers
is 28%.  The maximum tax rate  on both ordinary income and long-term  capital
gains of corporate taxpayers is 35%.

MISCELLANEOUS TAX ASPECTS

    Backup Withholding.   Subject  to the  discussion below  with respect  to
Trust  Funds as to which a partnership election is made, a holder, other than
a holder of a 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 Trustee  with its  taxpayer identification number  ("TIN"); (ii)
furnishes  the Trustee  an  incorrect  TIN; (iii)  fails  to report  properly
interest, dividends or other "reportable payments" as defined in the Code; or
(iv)  under certain  circumstances,  fails  to provide  the  Trustee or  such
holder's securities broker  with a certified statement, signed  under penalty
of  perjury, that the TIN provided is  its correct number and that the holder
is  not subject to  backup withholding.   Backup withholding  will not apply,
however, with respect to certain payments made to holders, including payments
to certain  exempt recipients (such  as exempt organizations) and  to certain
Nonresidents (as defined  below).  Holders should consult  their tax advisers
as  to their  qualification for  exemption  from backup  withholding and  the
procedure for obtaining the exemption.

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

TAX TREATMENT OF FOREIGN INVESTORS

    Subject to the discussion below  with respect to Trust Funds as  to which
a partnership  election is made,  under the Code, unless  interest (including
OID)  paid  on  a Security  (other  than  a  Residual  Interest Security)  is
considered to be  "effectively connected" with a trade  or business conducted
in the United  States by a nonresident alien  individual, foreign partnership
or foreign corporation ("Nonresidents"), 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 which  would require  such amounts  to be  taken into
account at  an earlier time in order  to prevent the avoidance of  tax.  Such
regulations could, for example, require withholding prior to the distribution
of  cash  in  the case  of  Residual  Interest Securities  that  do  not have
significant  value.   Under the  REMIC  Regulations, if  a Residual  Interest
Security  has tax  avoidance potential,  a  transfer of  a Residual  Interest
Security to a Nonresident will be  disregarded for all Federal tax  purposes.
A Residual Interest Security has tax  avoidance potential unless, at the time
of  the  transfer the  transferor  reasonably  expects  that the  REMIC  will
distribute to the transferee 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 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  (1) the
Trust Fund  will not  have certain characteristics  necessary for  a business
trust to be classified as an association taxable as a corporation and (2) the
nature of  the income of  the Trust Fund  will exempt it  from the rule  that
certain publicly  traded  partnerships are  taxable  as corporations  or  the
issuance of the Certificates has been structured as a private placement under
an IRS  safe harbor, so that  the Trust Fund  will not be characterized  as a
publicly traded partnership taxable as a corporation.

    If the Trust Fund  were taxable as a  corporation for federal income  tax
purposes, 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 or  the
Seller  (including a  holder of  10% of  the outstanding  Certificates) or  a
"controlled  foreign corporation"  with respect  to  which the  Trust or  the
Seller is a "related person" within the meaning of the Code and (ii) provides
the Owner Trustee or other person who is otherwise required to  withhold U.S.
tax with respect to the Notes with an appropriate statement (on Form W-8 or a
similar  form),  signed  under  penalties of  perjury,  certifying  that  the
beneficial owner of  the Note is a  foreign person and providing  the foreign
person's name and address.   If a Note is held  through a securities clearing
organization or  certain other  financial institutions,  the organization  or
institution  may provide  the relevant  signed statement  to the  withholding
agent; in that case,  however, the signed statement must be  accompanied by a
Form  W-8 or  substitute form provided  by the  foreign person that  owns the
Note.  If such interest is not portfolio interest, then it will be subject to
United States federal  income and withholding  tax at a  rate of 30  percent,
unless reduced or eliminated pursuant to an applicable tax treaty.

    Any capital  gain realized on the  sale, redemption, retirement  or other
taxable disposition of a Note  by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the  conduct of a trade or business  in the United
States by the  foreign person and (ii)  in the case of  an individual foreign
person, the  foreign person is not present in the  United States for 183 days
or more in the taxable year.

    Backup Withholding.   Each holder of a Note (other  than an exempt holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification  as to status  as a  nonresident) will be  required to
provide, under penalties  of perjury, a  certificate containing the  holder's
name, address, correct federal taxpayer identification number and a statement
that  the holder is  not subject to  backup withholding.   Should a nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required  to  withhold 31  percent of  the  amount otherwise  payable  to the
holder, and  remit the  withheld amount to  the IRS as  a credit  against the
holder's federal income tax liability.

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

    Disposition of Certificates.   Generally, 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 Receivables would generally be
treated as ordinary  income to the holder and would give  rise to special tax
reporting requirements.   The Trust Fund  does not expect  to have any  other
assets that would give rise to such special reporting requirements.  Thus, to
avoid  those special  reporting requirements,  the Trust  Fund will  elect to
include market discount in income as it accrues.

    If a  Certificateholder is required to  recognize an aggregate  amount of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

    Allocations  Between Transferors and Transferees.   In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for   a   particular   calendar  month   will   be   apportioned   among  the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as of the close of the last  day of such month.  As a result, a
holder purchasing Certificates may be  allocated tax items (which will affect
its tax liability and  tax basis) attributable to  periods before the  actual
transaction.

    The  use of such  a monthly convention  may not be  permitted by existing
regulations.  If  a monthly  convention is  not allowed (or  only applies  to
transfers  of less  than all  of the  partner's interest), taxable  income or
losses of the  Trust Fund might be reallocated  among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.

    Section 754  Election.  In the  event that a  Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the  Certificates than the selling  Certificateholder
had.   The tax  basis of  the Trust  Fund's assets  will not  be adjusted  to
reflect that higher (or  lower) basis unless the  Trust Fund were to file  an
election under Section 754 of the Code.  In order to avoid the administrative
complexities that would be  involved in keeping accurate  accounting records,
as well as potentially onerous information reporting requirements,  the Trust
Fund will  not make such election.  As  a result, Certificateholders might be
allocated a  greater or  lesser amount  of Trust  Fund income  than would  be
appropriate based on their own purchase price for Certificates.

    Administrative Matters.  The  Owner Trustee is required  to keep or  have
kept complete  and accurate books  of the  Trust Fund.   Such  books will  be
maintained for financial reporting and  tax purposes on an accrual basis  and
the fiscal  year of the Trust  will be the  calendar year.  The  Trustee will
file a partnership information return (IRS  Form 1065) with the IRS for  each
taxable  year of  the Trust  Fund  and will  report each  Certificateholder's
allocable share of items of Trust Fund income and  expense to holders and the
IRS  on  Schedule  K-1.   The  Trust  Fund  will  provide  the  Schedule  K-l
information to  nominees  that  fail  to provide  the  Trust  Fund  with  the
information statement described  below and such nominees will  be required to
forward  such  information  to the  beneficial  owners  of  the Certificates.
Generally,  holders  must file  tax  returns  that  are consistent  with  the
information return filed by the Trust Fund  or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies .

    Under Section 6031 of the  Code, any person that holds Certificates  as a
nominee at any time  during a calendar year is required  to furnish the Trust
Fund  with a  statement containing  certain information  on the  nominee, the
beneficial owners  and the Certificates  so held.  Such  information includes
(i)  the name, address and taxpayer  identification number of the nominee and
(ii)  as to each  beneficial owner (x)  the name, address  and identification
number of such person,  (y) whether such person is a  United States person, a
tax-exempt entity or a foreign government, an international  organization, or
any wholly  owned agency or instrumentality  of either of the  foregoing, and
(z)  certain information on  Certificates that were  held, bought  or sold on
behalf  of such  person  throughout  the  year.   In  addition,  brokers  and
financial  institutions that hold Certificates through a nominee are required
to furnish directly to the Trust Fund  information as to themselves and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust Fund.  The information referred to above for any calendar year must
be  furnished to  the  Trust Fund  on  or before  the  following January  31.
Nominees, brokers and  financial institutions that fail to  provide the Trust
Fund with the information described above may be subject to penalties.

    The 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 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 on Form W-8 in order to assure appropriate crediting
of the taxes withheld.  A foreign  holder generally would be entitled to file
with the IRS a claim for  refund with respect to taxes withheld by  the Trust
Fund taking the  position that no taxes  were due because the Trust  Fund was
not engaged in a U.S. trade or business.  However, interest payments made (or
accrued) to  a Certificateholder who  is a  foreign person generally  will be
considered guaranteed  payments to the  extent such  payments are  determined
without regard to the income of the  Trust Fund.  If these interest  payments
are properly characterized as guaranteed payments, then the interest will not
be considered "portfolio  interest." As a result,  Certificateholders will be
subject to United States federal income tax and withholding tax at a  rate of
30 percent,  unless reduced or  eliminated pursuant to an  applicable treaty.
In such case, a  foreign holder would only be entitled to  claim a refund for
that portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.

    Backup Withholding.   Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures,  unless the  holder is an  exempt recipient  under
applicable provisions of the Code.

                           STATE TAX CONSIDERATIONS

    In addition to the federal income  tax consequences described in "Certain
Material  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.

                             ERISA CONSIDERATIONS

    The following describes certain considerations under ERISA and the  Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.  If Securities are divided into subclasses the related Prospectus
Supplement  will contain  information concerning  considerations  relating to
ERISA and the Code that are applicable to such Securities.

    ERISA imposes  requirements on  employee benefit  plans  (and on  certain
other  retirement plans  and  arrangements,  including individual  retirement
accounts  and  annuities, Keogh  plans  and collective  investment  funds and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively "Plans")  subject to ERISA  and on persons who  are fiduciaries
with respect to such Plans.  Generally,  ERISA applies to investments made by
Plans.  Among other things,  ERISA requires that the assets of Plans  be held
in  trust and  that the  trustee, or  other duly  authorized fiduciary,  have
exclusive authority and discretion to  manage and control the assets of  such
Plans.  ERISA also imposes certain  duties on persons who are fiduciaries  of
Plans.   Under  ERISA,  any person  who  exercises any  authority  or control
respecting  the  management or  disposition  of  the  assets  of  a  Plan  is
considered to be  a fiduciary of such Plan (subject to certain exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined in ERISA Section 3(32))  and, if no election has been made  under
Section 410(d) of the Code, church plans (as defined in ERISA Section 3(33)),
are not subject to ERISA requirements.  Accordingly, assets of such plans may
be  invested  in  Securities  without  regard  to  the  ERISA  considerations
described above and below, subject to the provisions of applicable state law.
Any such plan which is qualified and exempt from taxation under Code Sections
401(a) and  501(a), however, is  subject to the prohibited  transaction rules
set forth in Code Section 503. 

    On November 13,  1986, the United States Department of  Labor (the "DOL")
issued final  regulations concerning the  definition of what  constitutes the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities in which a Plan  makes an "equity" investment could be  deemed
for  purposes  of ERISA  to  be  assets  of  the investing  Plan  in  certain
circumstances.  However, the regulation provides  that, generally, the assets
of  a corporation or partnership  in which a Plan  invests will not be deemed
for  purposes of  ERISA  to be  assets of  such Plan  if the  equity interest
acquired  by  the   investing  Plan  is  a  publicly-offered   security.    A
publicly-offered security, as  defined in the Labor  Reg. Section 2510.3-101,
is a security  that is widely held, freely transferable  and registered under
the Securities Exchange Act of 1934, as amended.

    In  addition  to  the  imposition  of   general  fiduciary  standards  of
investment prudence and  diversification, ERISA  prohibits a  broad range  of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.  Because
the Loans may be deemed Plan  assets of each Plan that purchases  Securities,
an investment  in the Securities by a Plan  might be a prohibited transaction
under ERISA  Sections 406 and  407 and subject  to an  excise tax under  Code
Section 4975 unless a statutory or administrative exemption applies.

    In Prohibited  Transaction  Exemption 83-1  ("PTE  83-1"), which  amended
Prohibited   Transaction  Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules  certain transactions relating to  the operation
of residential  mortgage pool  investment trusts and  the purchase,  sale and
holding of "mortgage pool pass-through certificates" in the  initial issuance
of  such certificates.   PTE  83-1  permits, subject  to certain  conditions,
transactions which might otherwise be prohibited between Plans and Parties in
Interest with respect to those  Plans related to the origination, maintenance
and termination  of mortgage  pools consisting of  mortgage loans  secured by
first  or second  mortgages or  deeds of  trust on  single-family residential
property,  and the  acquisition and  holding of  certain mortgage  pool pass-
through  certificates representing  an  interest in  such  mortgage pools  by
Plans.    If  the  general  conditions  (discussed  below)  of  PTE  83-1 are
satisfied, investments  by a Plan in Securities that represent interests in a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions  with Parties in  Interest who are not  fiduciaries) if the Plan
purchases the Single Family Securities at no more than fair market  value and
will  be exempt  from the  prohibitions of ERISA  Sections 406(b)(1)  and (2)
(relating generally  to transactions with  fiduciaries) if, in  addition, the
purchase is approved by an independent fiduciary, no sales commission is paid
to  the pool sponsor, the Plan does not  purchase more than 25% of all Single
Family  Securities, and  at  least 50%  of all  Single Family  Securities are
purchased by persons  independent of the pool  sponsor or pool trustee.   PTE
83-1 does  not provide  an exemption  for transactions involving  Subordinate
Securities.  Accordingly, unless otherwise provided in the related Prospectus
Supplement, no transfer of a Subordinate Security or a Security which  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  PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  class  of
Securities; and (ii) Securities issued in a Series in which there is only one
class of 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 PTE 83-1.

    PTE 83-1 sets forth three  general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or other protection  for the pooled mortgage loans and  property
securing  such loans, and for indemnifying Securityholders against reductions
in  pass-through payments due to property damage or defaults in loan payments
in  an amount  not less  than the  greater of  one percent  of the  aggregate
principal  balance of  all covered  pooled  mortgage loans  or the  principal
balance of the largest covered pooled mortgage  loan; (ii) the existence of a
pool trustee  who  is not  an affiliate  of  the pool  sponsor;  and (iii)  a
limitation  on  the  amount of  the  payment retained  by  the  pool sponsor,
together with other funds  inuring to its benefit, to not  more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided by  the pool sponsor to  the Pool.  The  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  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  PTE  83-1  have  been  satisfied,  or  as  to  the
availability  of  any other  prohibited  transaction exemptions.    Each Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards  of investment prudence  and diversification, an  investment in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment policy of  the Plan and the  composition of the  Plan's investment
portfolio.

    On  September 6, 1990 the DOL  issued to Greenwich Capital Markets, Inc.,
an individual  exemption (Prohibited  Transaction Exemption 90-59;  Exemption
Application No.  D-8374, 55  Fed. Reg.  36724) (the "Underwriter  Exemption")
which  applies to  certain sales  and  servicing of  "certificates" that  are
obligations of  a "trust"  with respect to  which Greenwich  Capital Markets,
Inc. is the underwriter, manager  or co-manager of an underwriting syndicate.
The Underwriter Exemption provides relief  which is generally similar to that
provided by PTE 83-1, but is broader in several respects.

    The Underwriter  Exemption contains several  requirements, some  of which
differ  from  those in  PTE  83-l.   The  Underwriter  Exemption  contains an
expanded  definition  of  "certificate"  which  includes  an  interest  which
entitles the  holder to pass-through  payments of principal,  interest and/or
other payments.  The Underwriter Exemption contains an expanded definition of
"trust"  which  permits the  trust  corpus  to  consist of  secured  consumer
receivables.   The  definition  of  "trust", however,  does  not include  any
investment pool unless, inter alia, (i) the investment  pool consists only of
assets of the type  which have been included in other  investment pools, (ii)
certificates evidencing  interests in such  other investment pools  have been
purchased by investors other  than Plans for at  least one year prior to  the
Plan's acquisition of certificates pursuant to the Underwriter Exemption, and
(iii) certificates in such other investment  pools have been rated in one  of
the  three  highest generic  rating  categories  of  the four  credit  rating
agencies noted  below.  Generally,  the Underwriter Exemption holds  that the
acquisition of  the certificates by  a Plan must  be on terms  (including the
price for the  certificates) that are  at least as favorable  to the Plan  as
they would be in  an arm's length transaction with  an unrelated party.   The
Underwriter Exemption requires that the rights and interests evidenced by the
certificates not be  "subordinated" to the rights and  interests evidenced by
other certificates  of the  same trust.   The Underwriter  Exemption requires
that certificates acquired  by a Plan have  received a rating at  the time of
their  acquisition  that is  in  one  of  the  three highest  generic  rating
categories of Standard & Poor's Corporation, Moody's Investors Service, Inc.,
Duff &  Phelps  Inc.  or  Fitch Investors  Service,  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 Securities and Exchange Commission under the Securities Act of 1933.

    Any Plan fiduciary which proposes to cause a  Plan to purchase Securities
should consult  with their counsel  concerning the  impact of  ERISA and  the
Code, the applicability of  PTE 83-1 and  the Underwriter Exemption, and  the
potential consequences in their specific  circumstances, prior to making such
investment.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary standards of  investment 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 INVESTMENT

    The  Prospectus Supplement  for each  series of  Securities will  specify
which,  if any,  of  the  classes of  Securities  offered thereby  constitute
"mortgage  related securities" for purposes of  the Secondary Mortgage Market
Enhancement Act of  1984 ("SMMEA").   Classes of  Securities that qualify  as
"mortgage related securities"  will be legal investments for persons, trusts,
corporations,  partnerships,  associations,  business  trusts,  and  business
entities (including  depository  institutions, life  insurance companies  and
pension funds) created pursuant  to or existing under the laws  of the United
States or of any state (including  the District of Columbia and Puerto  Rico)
whose authorized  investments are  subject to state  regulations to  the same
extent as, under  applicable law, obligations issued  by or guaranteed as  to
principal  and interest  by the United  States or  any such entities.   Under
SMMEA, if a  state enacted legislation prior to  October 4, 1991 specifically
limiting the  legal investment authority of any such entities with respect to
"mortgage related  securities", securities will constitute  legal investments
for entities subject to such legislation only to the extent provided therein.
Approximately twenty-one states adopted such legislation prior to the October
4,  1991 deadline.    SMMEA provides,  however,  that in  no  event will  the
enactment  of any  such legislation  affect the  validity of  any contractual
commitment to purchase, hold or invest in  securities, or require the sale or
other disposition of  securities, so long as such  contractual commitment was
made  or  such  securities were  acquired  prior  to  the  enactment of  such
legislation.

    SMMEA also  amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings  banks may invest  in, sell  or otherwise deal  in Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase certificates  for their own account without  regard to the
limitations generally  applicable to  investment securities set  forth in  12
U.S.C.  24  (Seventh), subject    in each  case  to such  regulations  as the
applicable  federal authority  may prescribe.   In  this connection,  federal
credit unions should review the National Credit Union Administration ("NCUA")
Letter to  Credit Unions No. 96, as  modified by Letter to  Credit Unions No.
108,  which includes  guidelines to  assist federal  credit unions  in making
investment  decisions  for   mortgage  related  securities  and   the  NCUA's
regulation "Investment and  Deposit Activities" (12  C.F.R. Part 703),  which
sets forth  certain restrictions  on investment by  federal credit  unions in
mortgage related securities.

    All depository institutions considering  an investment in the  Securities
(whether  or not  the class  of Securities  under consideration  for purchase
constitutes   a  "mortgage  related  security")  should  review  the  Federal
Financial Institutions Examination Council's  Supervisory Policy Statement on
the  Securities  Activities  (to  the  extent  adopted  by  their  respective
regulators) (the "Policy Statement") setting forth, in relevant part, certain
securities trading and sales practices deemed unsuitable for an institution's
investment portfolio, and  guidelines for (and restrictions on)  investing in
mortgage derivative products, including  "mortgage related securities", which
are  "high-risk mortgage  securities"  as defined  in  the Policy  Statement.
According  to the  Policy  Statement  such  "high-risk  mortgage  securities"
include securities such as Securities not entitled to distributions allocated
to  principal or  interest, or  Subordinated  Securities.   Under the  Policy
Statement,  it  is  the  responsibility  of  each depository  institution  to
determine, prior to purchase (and  at stated intervals thereafter), whether a
particular  mortgage derivative product  is a "high-risk  mortgage security",
and whether the purchase (or retention) of such a product would be consistent
with the Policy Statement.

    The foregoing  does  not take  into  consideration the  applicability  of
statutes,  rules,  regulations,  orders guidelines  or  agreements  generally
governing  investments made  by  a particular  investor,  including, but  not
limited to  "prudent  investor" provisions  which  may restrict  or  prohibit
investment in securities which are not "interest bearing" or "income paying".

    There may  be other  restrictions on  the ability  of certain  investors,
including  depositors institutions,  either  to  purchase  Securities  or  to
purchase  Securities representing  more  than a  specified percentage  of the
investor's  assets.   Investors should  consult their  own legal  advisors in
determining whether  and  to  what extent  the  Securities  constitute  legal
investments for such investors.

                            METHOD OF DISTRIBUTION

    The Securities  offered hereby and by  the Prospectus Supplement  will be
offered in Series.   The distribution of the Securities may  be effected from
time to time in one  or more transactions, including negotiated transactions,
at a fixed public offering price or at varying prices to be determined at the
time  of sale or at the time of  commitment therefor.  If so specified in the
related Prospectus Supplement,  the Securities will be distributed  in a firm
commitment  underwriting,  subject  to  the  terms  and   conditions  of  the
underwriting agreement, by Greenwich Capital Markets, Inc. ("GCM") acting  as
underwriter with  other underwriters, if any, named  therein.  In such event,
the related Prospectus Supplement may also specify that the underwriters will
not  be  obligated  to pay  for  any  Securities agreed  to  be  purchased by
purchasers pursuant to  purchase agreements acceptable to the  Depositor.  In
connection  with  the  sale  of  the  Securities,  underwriters  may  receive
compensation  from the Depositor or from  purchasers of the Securities in the
form  of  discounts, concessions  or  commissions.   The  related  Prospectus
Supplement will describe any such compensation paid by the Depositor.

    Alternatively,  the related  Prospectus Supplement  may specify  that the
Securities will be distributed  by GCM acting  as agent or  in some cases  as
principal  with respect  to Securities  that it  has previously  purchased or
agreed to purchase.  If GCM acts as agent in the sale of Securities, GCM will
receive  a selling  commission with  respect  to each  Series of  Securities,
depending on  market conditions, expressed  as a percentage of  the aggregate
principal balance of  the related Trust Fund  Assets as of the  Cut-off Date.
The exact  percentage for each Series of Securities  will be disclosed in the
related  Prospectus Supplement.   To the extent  that GCM elects  to purchase
Securities  as principal,  GCM may realize  losses or profits  based upon the
difference between its purchase  price and the sales  price.  The  Prospectus
Supplement with respect to any Series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements  to  be entered  into  between  the  Depositor and  purchasers  of
Securities of such Series.

    The Depositor  will indemnify  GCM and  any underwriters  against certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to  payments GCM and any underwriters may be required to make
in respect thereof.

    In  the ordinary course of business, GCM  and the Depositor may engage in
various   securities  and   financing   transactions,  including   repurchase
agreements to provide  interim financing of the Depositor's  loans or private
asset  backed securities,  pending the  sale of such  loans or  private asset
backed securities, or interests therein, including the Securities.

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

                                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, 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
such class and  will reflect such  Rating Agency's  assessment solely of  the
likelihood that holders of  a class of Securities of such  class will receive
payments  to  which  such  Securityholders are  entitled  under  the  related
Agreement.  Such rating will  not constitute an assessment of  the likelihood
that principal prepayments 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 Agency in the future if in its judgment circumstances
in the future so warrant.   In addition to being lowered or  withdrawn due to
any  erosion in the  adequacy of the  value of the  Trust Fund  Assets or any
credit  enhancement with  respect to  a  Series, such  rating  might also  be
lowered or withdrawn among other reasons, because of an adverse change in the
financial or other condition of a credit  enhancement provider or a change in
the rating of such credit enhancement provider's long term debt.

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