PROSPECTUS SUPPLEMENT
(To Prospectus dated September 9, 1997)

                               (CITYSCAPE LOGO)

                    CITYSCAPE HOME LOAN OWNER TRUST 1997-4
               $61,000,000 CLASS A-1 VARIABLE RATE HOME LOAN ASSET BACKED NOTES
               $46,000,000 CLASS A-2 6.77% HOME LOAN ASSET BACKED NOTES
               $11,000,000 CLASS A-3 7.09% HOME LOAN ASSET BACKED NOTES
               $13,500,000 CLASS A-4 7.44% HOME LOAN ASSET BACKED NOTES
               $11,500,000 CLASS A-5 7.01% HOME LOAN ASSET BACKED NOTES
               $29,500,000 CLASS M-1 7.56% HOME LOAN ASSET BACKED NOTES
               $13,500,000 CLASS M-2 7.71% HOME LOAN ASSET BACKED NOTES
               $12,000,000 CLASS B 7.94% HOME LOAN ASSET BACKED NOTES
                         HOME LOAN ASSET BACKED NOTES
DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN OCTOBER 1997
                      FINANCIAL ASSET SECURITIES CORP.,
                                 as Depositor
                               CITYSCAPE CORP.,
                                 as Servicer
                                -----------
          The Cityscape  Home Loan Owner  Trust 1997-4 (the "Trust")  will be
formed pursuant to a  trust agreement to be dated as of  August 31, 1997 (the
"Trust Agreement") and  entered into by Financial Asset  Securities Corp., as
depositor (the "Depositor"), Wilmington Trust Company, as owner  trustee (the
"Owner Trustee"),  U.S. Bank  National Association, dba  First Bank  National
Association,  as co-owner trustee (in  such capacity, the "Co-Owner Trustee")
and Cityscape Funding Corporation V (the "Transferor").  The Trust will issue
$198,000,000 aggregate principal amount of  Home Loan Asset Backed Notes (the
"Notes") pursuant  to an  indenture to be  dated as  of August 31,  1997 (the
"Indenture"), between the Trust and U.S. Bank National Association, dba First
Bank  National  Association, as  indenture  trustee  (in such  capacity,  the
"Indenture Trustee").   The Trust will also issue  instruments evidencing the
residual interest in the Trust (the "Residual Interest").  Only the Notes are
offered hereby.


                                                 Underwriting  Proceeds to
                                  Price to Public  Discount     Depositor(2)
Class A-1 Notes . . . . . . . . . .100.000000%      0.200%       99.800000%
Class A-2 Notes(1)  . . . . . . . . 99.984375%      0.275%       99.709375%
Class A-3 Notes(1)  . . . . . . . .100.000000%      0.320%       99.680000%
Class A-4 Notes(1)  . . . . . . . . 99.968750%      0.400%       99.568750%
Class A-5 Notes(1)  . . . . . . . . 99.953125%      0.320%       99.633125%
Class M-1 Notes(1)  . . . . . . . . 99.968750%      0.500%       99.468750%
Class M-2 Notes(1)  . . . . . . . . 99.984375%      0.600%       99.384375%
Class B Notes(1)  . . . . . . . . . 99.984375%      0.750%       99.234375%

Total . . . . . . . . . . . . . . . $197,970,000   $693,000     $197,277,000


(1)  Plus accrued interest,  if any, at the applicable rate from September 1,
     1997.
(2)  Before deducting expenses, estimated to be $350,000.

     FOR A DISCUSSION  OF CERTAIN RISKS ASSOCIATED WITH  AN INVESTMENT IN THE
NOTES, SEE THE INFORMATION HEREIN UNDER "RISK FACTORS" BEGINNING ON PAGE S-11
AND IN THE PROSPECTUS BEGINNING ON PAGE 11.

                             ____________________

THE NOTES REPRESENT  INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY AND DO NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, TRANSFEROR, SERVICER,
OWNER  TRUSTEE, INDENTURE  TRUSTEE OR  ANY AFFILIATE  THEREOF, EXCEPT  TO THE
EXTENT PROVIDED  HEREIN.   NEITHER THE  LOANS NOR  THE NOTES  ARE INSURED  OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY.

THE SECURITIES  HAVE NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION PASSED  UPON THE
ACCURACY OR  ADEQUACY OF THIS  PROSPECTUS SUPPLEMENT.  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.

                             ____________________



                           BEAR, STEARNS & CO. INC.

September 9, 1997


     THE YIELDS TO MATURITY OF 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.  THE YIELD
TO INVESTORS  ON THE CLASS A-1  NOTES ALSO WILL BE SENSITIVE  TO, AMONG OTHER
THINGS, THE  LEVEL OF THE LONDON INTERBANK  OFFERED RATE FOR ONE-MONTH UNITED
STATES DOLLAR DEPOSITS ("ONE-MONTH LIBOR").  NOTEHOLDERS SHOULD  CONSIDER, IN
THE CASE  OF ANY NOTES PURCHASED  AT A DISCOUNT,  THE RISK THAT A  LOWER THAN
ANTICIPATED RATE OF  PRINCIPAL PAYMENTS COULD RESULT IN AN  ACTUAL YIELD THAT
IS LOWER THAN THE  ANTICIPATED YIELD AND, IN THE CASE OF  ANY 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.

     The Trust will  primarily consist of a  pool (the "Pool") of  home loans
(the  "Loans") secured by  either mortgages, deeds of  trust or other similar
security  instruments (the "Mortgages") as described herein under "The Pool."
Loans having an aggregate unpaid principal balance as of August 31, 1997 (the
"Initial  Cut-Off  Date")  of  approximately  $151,169,569.92  (the  "Initial
Loans") have  been designated  for inclusion in  the Pool.   On  or prior  to
October 31,  1997, the Trust  may purchase additional loans  (the "Subsequent
Loans") having an  aggregate unpaid principal balance of  up to approximately
$48,830,430.08  with  amounts on  deposit  in  an account  (the  "Pre-Funding
Account") established for such purpose on the Closing Date.

     Distributions on the Notes will be made to the holders of the Notes (the
"Noteholders")  on the  25th day  of each  month  or, if  such day  is not  a
Business Day  (as defined herein), the next  succeeding Business Day (each, a
"Distribution  Date"), beginning in October  1997.  The  Notes are secured by
the assets of  the Trust  pursuant to  the Indenture.   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   under  "Description  of  the  Notes--Distributions  on  the  Notes."
Distributions of  interest on  the  Class B  Notes  will be  subordinated  in
priority to distributions  of interest on the  Class M-1 and Class  M-2 Notes
(together, the  "Mezzanine Notes")  which, in turn,  will be  subordinated in
priority to distributions of interest on the Class A-1, Class A-2, Class A-3,
Class A-4  and Class  A-5  Notes (the  "Senior Notes")  as described  herein.
Distributions of  principal on  the Class  B  Notes will  be subordinated  in
priority to distributions of principal on the Mezzanine Notes which, in turn,
will be subordinated in priority to  distributions of principal of the Senior
Notes as described herein.

     Greenwich Capital Markets, Inc. and  Bear, Stearns & Co. Inc. (together,
the  "Underwriters") intend  to make  a  secondary market  in the  applicable
Classes of  Notes but  have 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.
                             ____________________

     The applicable Classes of Notes are offered by the Underwriters, subject
to prior sale,  when, as and if delivered to and accepted by the Underwriters
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
September 12, 1997.
                             ____________________

     Certain  persons   participating  in   this  offering   may  engage   in
transactions that stabilize,  maintain, or otherwise affect the  price of the
Notes.  Such transactions  may include stabilizing and the  purchase of Notes
to cover syndicate short positions.   For a description of these  activities,
see "Method of Distribution" herein.

     This Prospectus Supplement  does not contain complete  information about
the offering  of  the Notes.    Additional information  is  contained in  the
Prospectus dated September 9, 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.

     Upon  written request, Cityscape Corp. ("Cityscape") will make available
its most recent audited financial  statements. Requests should be directed to
Cityscape Corp., 565 Taxter Road, Elmsford, New York 10523, Attention: Cheryl
P. Carl, Senior Vice President.

     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."  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).
Requests should  be made  in writing  to  Peter McMullin,  Vice President  of
Financial  Asset  Securities   Corp.,  at  600  Steamboat   Road,  Greenwich,
Connecticut 06830.

                                   SUMMARY

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

  Trust . . . . . . . . . . . . . .       Cityscape  Home  Loan  Owner  Trust
                                          1997-4   (the   "Trust"   or    the
                                          "Issuer"),   a   Delaware  business
                                          trust,    will    be    established
                                          pursuant  to a  trust agreement  to
                                          be  dated  as  of August  31,  1997
                                          (the "Trust Agreement"), among  the
                                          Depositor,  the Owner  Trustee, the
                                          Co-Owner     Trustee     and    the
                                          Transferor.

  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.
                                          ("Greenwich").         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 will  insure  or
                                          guarantee    or     otherwise    be
                                          obligated   with  respect   to  the
                                          Notes.

  Servicer  . . . . . . . . . . . .       Cityscape  Corp.  (the "Servicer"),
                                          a  New  York  corporation,  in  its
                                          capacity as servicer of the Loans.

  Transferor  . . . . . . . . . . .       Cityscape  Funding   Corporation  V
                                          (the   "Transferor"),  a   Delaware
                                          corporation,  in  its  capacity  as
                                          transferor  of  the  Loans  to  the
                                          Depositor.

  Indenture Trustee . . . . . . . .       U.S.  Bank   National  Association,
                                          dba     First     Bank     National
                                          Association,  a  national   banking
                                          association,   as   the   indenture
                                          trustee  (in  such  capacity,   the
                                          "Indenture   Trustee")   under   an
                                          indenture  to be dated as of August
                                          31, 1997 (the "Indenture")  between
                                          the   Trust   and   the   Indenture
                                          Trustee.

  Owner Trustee and Co-Owner Trustee  
                                          Wilmington    Trust    Company,   a
                                          Delaware  banking  corporation,  as
                                          owner   trustee  under   the  Trust
                                          Agreement  (the  "Owner   Trustee")
                                          and     U.S.      Bank     National
                                          Association,    dba   First    Bank
                                          National  Association,  as co-owner
                                          trustee  under the  Trust Agreement
                                          (in  such  capacity, the  "Co-Owner
                                          Trustee").

  Custodian . . . . . . . . . . . .       U.S.  Bank   National  Association,
                                          dba     First     Bank     National
                                          Association, as the custodian  (the
                                          "Custodian")  under  the  Custodial
                                          Agreement to be dated as  of August
                                          31,  1997 by  and among  the Trust,
                                          the Depositor, the Transferor,  the
                                          Servicer,  the  Indenture   Trustee
                                          and the Custodian.

  Closing Date  . . . . . . . . . .       On or about September 12, 1997.

  Cut-Off Date  . . . . . . . . . .       With respect to  the Initial Loans,
                                          the  close  of business  on  August
                                          31,  1997  (the  "Initial   Cut-Off
                                          Date").     With  respect   to  the
                                          Subsequent  Loans,  the  close   of
                                          business on  the date  specified as
                                          such  in  the  related   Subsequent
                                          Transfer   Agreement   (as  defined
                                          herein).

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

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

  Determination Date  . . . . . . .       The  fourteenth  calendar  day   of
                                          each month or,  if such day  is not
                                          a  Business  Day,  the  immediately
                                          preceding  Business  Day  (each,  a
                                          "Determination Date").

  Record Date . . . . . . . . . . .       With  respect to  each Distribution
                                          Date,  the close of business on the
                                          last  Business  Day  of  the  month
                                          immediately preceding the month  in
                                          which   each    Distribution   Date
                                          occurs (each, a "Record Date").

  The Notes . . . . . . . . . . . .       The  Trust will  issue the  Classes
                                          of Notes pursuant  to the Indenture
                                          in    the   respective    aggregate
                                          initial      principal      amounts
                                          specified   on  the   cover  hereof
                                          (each   such  aggregate   principal
                                          amount  being  the "Original  Class
                                          Principal Balance" for the  related
                                          Class).   The Notes will be secured
                                          by   the   assets  of   the   Trust
                                          pursuant to the  Indenture and will
                                          be  senior in  right of  payment to
                                          the   Residual   Interest.       In
                                          addition, as described herein,  the
                                          Class  A-1, Class  A-2, Class  A-3,
                                          Class A-4 and Class  A-5 Notes (the
                                          "Senior   Notes")   will  also   be
                                          senior  in  the  right  to  receive
                                          certain  payments  relative to  the
                                          Class  M-1  and   Class  M-2  Notes
                                          (together, the  "Mezzanine Notes"),
                                          which will  be senior in  the right
                                          to    receive    certain   payments
                                          relative  to  the  Class  B  Notes.
                                          Payments in respect  of interest on
                                          the  Notes  will be  made  prior to
                                          payments   of   principal  of   the
                                          Notes.    Interest will  accrue  on
                                          the  Class A-1  Notes with  respect
                                          to  each Distribution Date at a per
                                          annum rate  equal to the  lesser of
                                          (a) One-Month  LIBOR plus  0.14% or
                                          (b)  12.0%  (with respect  to  such
                                          Class,  the "Note  Interest Rate").
                                          Interest will accrue  on each Class
                                          of Notes  other than the  Class A-1
                                          Notes at  the applicable  per annum
                                          rate   set   forth   herein   under
                                          "Description of  the Notes--Related
                                          Definitions"   (as  to   each  such
                                          Class,  the "Note  Interest Rate").
                                          Interest  on  the Class  A-1  Notes
                                          with  respect  to any  Distribution
                                          Date  will  accrue   based  on  the
                                          actual number  of days  included in
                                          the   period   commencing  on   the
                                          immediately preceding  Distribution
                                          Date  (or the  Closing Date  in the
                                          case  of  the  first   Distribution
                                          Date)   and  ending   on  the   day
                                          immediately     preceding      such
                                          Distribution   Date  and   will  be
                                          calculated   based  on   a  360-day
                                          year.   Interest on the Notes other
                                          than  the  Class   A-1  Notes  will
                                          accrue  on the  basis of  a 360-day
                                          year  consisting  of twelve  30-day
                                          months.   See  "Description of  the
                                          Notes--Distributions on the  Notes"
                                          herein.

  Priority of Distributions
  Regular Distribution Amount . . .       The  Regular   Distribution  Amount
                                          (as   defined   herein)   will   be
                                          distributed  on  each  Distribution
                                          Date  in  the  following  order  of
                                          priority:   (i) to pay  accrued and
                                          unpaid   interest  on   the  Senior
                                          Notes,  pro  rata,   based  on  the
                                          amount  of  interest  distributable
                                          in  respect  of   each  such  Class
                                          calculated  at  the  related   Note
                                          Interest Rate; (ii)  to pay accrued
                                          and unpaid interest,  first, on the
                                          Class  M-1  Notes and,  second,  on
                                          the Class M-2  Notes; (iii)  to pay
                                          accrued and unpaid  interest on the
                                          Class B  Notes; (iv) first,  to pay
                                          the  Class  A-5 Priority  Principal
                                          Distribution  Amount  (as   defined
                                          herein)  on  the  Class  A-5  Notes
                                          until  the Class  Principal Balance
                                          thereof  is  reduced to  zero  and,
                                          second,  to pay as principal 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, the  amount
                                          necessary  to reduce  the aggregate
                                          Class  Principal  Balance  of   the
                                          Senior Notes to  the Senior Optimal
                                          Principal   Balance   (as   defined
                                          herein);  (v) to  pay as  principal
                                          of  the  Class  M-1 and  Class  M-2
                                          Notes,  in that  order, the  amount
                                          necessary   to  reduce   the  Class
                                          Principal  Balances thereof  to the
                                          Class  M-1  and Class  M-2  Optimal
                                          Principal  Balances,  respectively;
                                          (vi) to  pay  as principal  of  the
                                          Class    B   Notes,    the   amount
                                          necessary   to  reduce   the  Class
                                          Principal Balance thereof to  zero;
                                          (vii)  to  pay  to  the  Class M-1,
                                          Class  M-2  and Class B  Notes,  in
                                          that  order, their  respective Loss
                                          Reimbursement   Deficiencies    (as
                                          defined   herein),   if  any;   and
                                          (viii) to pay  any remaining amount
                                          to the Residual Interest.
  
    Excess Spread . . . . . . . . .       The   Excess  Spread   (as  defined
                                          herein)  will  be  distributed   on
                                          each   Distribution  Date   in  the
                                          following order of priority  (after
                                          giving effect to all  distributions
                                          specified  above  under  "--Regular
                                          Distribution  Amount"):  (i) in  an
                                          amount      equal       to      the
                                          Overcollateralization    Deficiency
                                          Amount  (as  defined  herein),   if
                                          any,  as follows: (A) (1) to pay to
                                          the Class  A-5 Notes the  Class A-5
                                          Priority       Excess        Spread
                                          Distribution  Amount   (as  defined
                                          herein), until the Class  Principal
                                          Balance thereof is  reduced to zero
                                          and (2) to pay as principal 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,  the  amount
                                          necessary  to reduce  the aggregate
                                          Class  Principal  Balance  of   the
                                          Senior Notes to  the Senior Optimal
                                          Principal  Balance; (B)  to pay  as
                                          principal  of  the  Class  M-1  and
                                          Class  M-2  Notes, in  that  order,
                                          the amount necessary  to reduce the
                                          respective     Class      Principal
                                          Balances thereof  to the  Class M-1
                                          and  Class  M-2  Optimal  Principal
                                          Balances, respectively;  and (C) to
                                          pay  as  principal of  the  Class B
                                          Notes,  the  amount  necessary   to
                                          reduce the Class Principal  Balance
                                          thereof  to  zero; (ii) to  pay  to
                                          the   Class M-1,   Class  M-2   and
                                          Class B   Notes,  in   that  order,
                                          their        respective        Loss
                                          Reimbursement   Deficiencies,    if
                                          any;    and   (iii) to    pay   any
                                          remaining  amount  to the  Residual
                                          Interest.

  Final Maturity Date . . . . . . .       The  Class  Principal  Balance   of
                                          each  Class of Notes, to the extent
                                          not   previously   paid,  will   be
                                          payable    in    full    on     the
                                          Distribution  Date in  October 2018
                                          (the   "Final    Maturity   Date"),
                                          although  it  is  anticipated  that
                                          the actual final Distribution  Date
                                          for  each  such  Class  will  occur
                                          significantly   earlier   than  the
                                          Final Maturity Date.

  Form and Registration of the Notes  
                                          The  Notes  will  be  available  in
                                          book-entry form.  Persons acquiring
                                          beneficial  ownership interests  in
                                          the  Notes  ("Note  Owners")   will
                                          hold  such Notes  through the  book
                                          entry facilities of The  Depository
                                          Trust  Company ("DTC").   Transfers
                                          within  DTC will  be 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  will
                                          be   evidenced  by   one  or   more
                                          certificates   registered  in   the
                                          name of  the nominee  of DTC.   The
                                          interests of  the Note  Owners will
                                          be  represented by  book-entries on
                                          the    records    of    DTC     and
                                          participating members thereof.   No
                                          Note  Owner  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 Note Owners  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 "Risk  Factors--  Book-
                                          Entry       Registration"       and
                                          "Description  of  the  Securities--
                                          Book-Entry     Registration      of
                                          Securities"   in  the   Prospectus.
                                          The Note Owners'  interests in each
                                          Class  of Notes  will be  held only
                                          in    minimum   denominations    of
                                          $100,000 and integral multiples  of
                                          $1,000 in excess thereof.

  Assets of the Trust . . . . . . .       On  the  Closing  Date,  the  Trust
                                          will purchase from  the Depositor a
                                          pool  (the  "Pool") of  home  loans
                                          (the  "Initial  Loans")  having  an
                                          aggregate unpaid principal  balance
                                          of  approximately   $151,169,569.92
                                          as  of  the  Initial  Cut-Off  Date
                                          (the   "Original   Pool   Principal
                                          Balance")  pursuant to  a Sale  and
                                          Servicing Agreement to  be dated as
                                          of August 31,  1997 (the "Sale  and
                                          Servicing  Agreement")   among  the
                                          Trust,    the     Depositor,    the
                                          Transferor,   the   Servicer,   the
                                          Indenture Trustee and the  Co-Owner
                                          Trustee.   On or  prior to  October
                                          31,  1997, the  Trust may  purchase
                                          additional  loans (the  "Subsequent
                                          Loans,"   and  together   with  the
                                          Initial Loans, the "Loans")  having
                                          an   aggregate   unpaid   principal
                                          balance  of  up  to   approximately
                                          $48,830,430.08 (the "Original  Pre-
                                          Funded  Amount").   The Loans  will
                                          be secured  by mortgages,  deeds of
                                          trust  or  other  similar  security
                                          instruments (the "Mortgages").

                                          The  assets   of  the   Trust  will
                                          consist  primarily  of  the  Loans.
                                          The assets  of the Trust  will also
                                          include  (i)  payments of  interest
                                          and  principal received  in respect
                                          of  the  Loans  after  the  related
                                          Cut-Off   Date;  (ii)   amounts  on
                                          deposit in the Collection  Account,
                                          Note  Distribution   Account,  Pre-
                                          Funding    Account,     Capitalized
                                          Interest  Account  and  Certificate
                                          Distribution  Account;   and  (iii)
                                          certain    other    ancillary    or
                                          incidental   funds,    rights   and
                                          properties    related     to    the
                                          foregoing.      See  "The   Trust--
                                          General"  herein.   The Trust  will
                                          include   the    unpaid   principal
                                          balance  of  each  Loan as  of  its
                                          applicable Cut-Off Date (the  "Cut-
                                          Off   Date   Principal   Balance").
                                          With  respect  to   any  date,  the
                                          "Pool  Principal  Balance" will  be
                                          equal  to  the   aggregate  of  the
                                          Principal Balances of  all Loans as
                                          of  the last day of the immediately
                                          preceding  Due  Period (as  defined
                                          herein).  The  Principal Balance of
                                          any  Loan  will  be  calculated  as
                                          described herein under "The  Trust-
                                          -General."

                                          The  Trust   will  also   issue  an
                                          instrument evidencing the  residual
                                          interest  in  the   assets  of  the
                                          Trust  (the  "Residual  Interest"),
                                          which is not  being offered hereby.
                                          The     Residual    Interest     is
                                          subordinate in right  of payment to
                                          the Notes.

  The Loans . . . . . . . . . . . .       All  of  the  Loans  will  be  home
                                          loans   for   which   the   related
                                          proceeds   were  used   to  finance
                                          (i) property          improvements,
                                          (ii) the  acquisition  of  personal
                                          property  such  as home  appliances
                                          or     furnishings,      (iii) debt
                                          consolidation,             (iv) the
                                          refinancing  of one-  to two-family
                                          residential  properties (which  may
                                          include  cash-out to  the borrower)
                                          or  (v) a  combination of  property
                                          improvements,  debt   consolidation
                                          and   other   consumer    purposes.
                                          Substantially all of the  Mortgages
                                          for  the   Loans  will   be  junior
                                          (i.e.,  second,  third,  etc.)   in
                                          priority  to  one  or  more  senior
                                          liens  on  the  related   mortgaged
                                          properties              ("Mortgaged
                                          Properties"),  which  will  consist
                                          primarily     of     owner-occupied
                                          single-family           residences.
                                          Substantially  all  of  the   Loans
                                          will   be  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.   None of
                                          the  home  loans   are  insured  or
                                          guaranteed   by   a    governmental
                                          agency  or  instrumentality.    See
                                          "Risk  Factors  --Adequacy  of  the
                                          Mortgaged  Properties  as  Security
                                          for  the  Loans"   and  "The  Pool"
                                          herein  and "The  Trust Fund  --The
                                          Loans" in the Prospectus.

                                          "Combined   Loan-to-Value    Ratio"
                                          means,  with respect  to any  Loan,
                                          the   fraction,   expressed  as   a
                                          percentage, the numerator of  which
                                          is  the principal  balance of  such
                                          Loan  at origination  plus, in  the
                                          case  of a  junior  lien Loan,  the
                                          aggregate   outstanding   principal
                                          balance   of  the   related  senior
                                          liens  on the  date of  origination
                                          of such  Loan, and  the denominator
                                          of  which is the appraised value of
                                          the  related Mortgaged  Property at
                                          the  time  of origination  of  such
                                          Loan   (determined   as   described
                                          herein  under   "Cityscape  Corp.--
                                          Underwriting Criteria").

                                          The Pool will  initially consist of
                                          approximately 3,780 loans and  will
                                          have  an  Original  Pool  Principal
                                          Balance      of       approximately
                                          $151,169,569.92.    See "The  Pool"
                                          herein.

                                          The  Servicer  has   an  option  to
                                          repurchase  any  Loan  incident  to
                                          foreclosure,  default  or  imminent
                                          default   thereof   (a   "Defaulted
                                          Loan") (up  to an  aggregate amount
                                          of  Loans representing  10% of  the
                                          Maximum   Collateral   Amount,   as
                                          defined  herein).    Cityscape  and
                                          the   Transferor   will   also   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  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"  will
                                          have   characteristics   that   are
                                          substantially   similar    to   the
                                          characteristics  of the  Loan which
                                          it  replaces.   The  repurchase  of
                                          any    Loan   (rather    than   the
                                          replacement     thereof     through
                                          substitution)   will   result    in
                                          accelerated  payments of  principal
                                          distributions  on the  Notes.   See
                                          "Cityscape   Corp.--Repurchase   or
                                          Substitution of Loans" herein.

                                          With  respect  to   any  date,  the
                                          "Maximum  Collateral Amount"  shall
                                          equal  the  sum  of   the  (i)  the
                                          Original  Pool  Principal   Balance
                                          and  (ii)  the  aggregate   Cut-Off
                                          Date   Principal  Balance   of  all
                                          Subsequent  Loans  transferred   to
                                          the  Trust  on  or  prior  to  such
                                          date.

  Credit Enhancement  . . . . . . .       Credit enhancement with respect  to
                                          the Notes will  be provided by  (i)
                                          the subordination  of distributions
                                          in   respect   of   the    Residual
                                          Interest    (as    well   as    the
                                          subordination  of  certain  Classes
                                          of  Notes   to  other   Classes  of
                                          Notes,  as  described  herein)  and
                                          (ii) the      Overcollateralization
                                          Amount  (as  defined below),  which
                                          results from the limited  accelera-
                                          tion of the principal  amortization
                                          of  the   Notes  relative   to  the
                                          amortization  of the  Loans by  the
                                          application  of  Excess Spread,  as
                                          described herein.

    Subordination . . . . . . . . .       The  rights of  the holders  of the
                                          Class M-1    Notes    to    receive
                                          distributions  of interest  on each
                                          Distribution    Date     will    be
                                          subordinated to such  rights of the
                                          holders  of the  Senior Notes,  the
                                          rights  of   the  holders   of  the
                                          Class M-2    Notes    to    receive
                                          distributions  of interest  on each
                                          Distribution    Date     will    be
                                          subordinated to such  rights of the
                                          holders of the  Class M-1 Notes and
                                          the  Senior Notes,  and the  rights
                                          of  the  holders  of  the  Class  B
                                          Notes  to receive  distributions of
                                          interest on each Distribution  Date
                                          will   be   subordinated  to   such
                                          rights of the holders of  all other
                                          Classes  of  Notes.   In  addition,
                                          the rights  of the  holders of  the
                                          Class   M-1   Notes   to    receive
                                          distributions of principal on  each
                                          Distribution  Date  generally  will
                                          be subordinated  to such  rights of
                                          the  holders of  the Senior  Notes,
                                          and the  rights of  the holders  of
                                          the  Class  M-2  Notes  to  receive
                                          distributions of principal on  each
                                          Distribution  Date  generally  will
                                          be subordinated  to such  rights of
                                          the  holders  of the  Senior  Notes
                                          and  the  Class  M-1  Notes.    The
                                          rights of the holders of  the Class
                                          B  Notes  to receive  distributions
                                          of  principal on  each Distribution
                                          Date     generally     will      be
                                          subordinated to such  rights of the
                                          holders  of  all other  Classes  of
                                          Notes.  In addition, the  rights of
                                          the   holders   of   the   Residual
                                          Interest     to     receive     any
                                          distributions     from      amounts
                                          available   on  each   Distribution
                                          Date will  be subordinated  to such
                                          rights  of   the  holders   of  all
                                          Classes    of    Notes.         The
                                          subordination  described  above  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 . . . . .       As  of any  date of  determination,
                                          the "Overcollateralization  Amount"
                                          will  equal the  excess of  (A) the
                                          sum  of  (i)   the  Pool  Principal
                                          Balance  and  (ii)  the  Pre-Funded
                                          Amount  over (B)  the aggregate  of
                                          the  Class  Principal  Balances  of
                                          the  Notes.   On the  Closing Date,
                                          the  Overcollateralization   Amount
                                          will be $2,000,000,  which is equal
                                          to  1% of  the sum  of the Original
                                          Pool  Principal  Balance  and   the
                                          Original Pre-Funded  Amount.   As a
                                          result   of   the  application   of
                                          Excess Spread  in reduction  of the
                                          Class  Principal  Balances  of  the
                                          Notes,  the   Overcollateralization
                                          Amount  is  expected  to   increase
                                          over  time  until  such  amount  is
                                          equal to the  Overcollateralization
                                          Target Amount.

                                          Except   as   otherwise    provided
                                          herein, the  "Overcollateralization
                                          Target  Amount"  (A) prior  to  the
                                          Stepdown  Date (as  defined herein)
                                          will  be equal  to  the greater  of
                                          (x)    7.75%    of   the    Maximum
                                          Collateral Amount  and (y)  the Net
                                          Delinquency Calculation  Amount (as
                                          defined  herein);  and (B)  on  and
                                          after   the   Stepdown  Date,   the
                                          Overcollateralization        Target
                                          Amount   will  be   equal  to   the
                                          greater  of (x)  15.5% of  the Pool
                                          Principal  Balance as of the end of
                                          the  preceding Due  Period and  (y)
                                          the  Net  Delinquency   Calculation
                                          Amount;  provided,   however,  that
                                          the  Overcollateralization   Target
                                          Amount  will  in no  event  be less
                                          than    0.50%   of    the   Maximum
                                          Collateral Amount.

                                          While  the  distribution of  Excess
                                          Spread to  holders of the  Notes in
                                          reduction   of   their   respective
                                          Class  Principal Balances  has been
                                          designed to produce  and maintain a
                                          given  level  of   overcollaterali-
                                          zation with  respect to  the Notes,
                                          there  can  be  no  assurance  that
                                          Excess Spread will  be generated in
                                          sufficient  amounts to  ensure that
                                          such  overcollateralization   level
                                          will be  achieved or  maintained at
                                          all  times.   See  "Description  of
                                          Credit   Enhancement--Subordination
                                          and   Allocation  of   Losses"  and
                                          "Risk  Factors--Adequacy of  Credit
                                          Enhancement" herein.

  Application of Allocable Loss 
    Amounts . . . . . . . . . . . .       In   the   event   that   (a)   the
                                          aggregate  of  the Class  Principal
                                          Balances  of all  Classes of  Notes
                                          on  any  Distribution  Date  (after
                                          giving effect to all  distributions
                                          on such  date) exceeds (b)  the sum
                                          of the  Pool Principal  Balance and
                                          the Pre-Funded  Amount, each  as of
                                          the   end   of   the    immediately
                                          preceding Due Period (such  excess,
                                          an  "Allocable Loss  Amount"), such
                                          Allocable   Loss  Amount   will  be
                                          applied,      sequentially,      in
                                          reduction  of  the Class  Principal
                                          Balances  of the Class B, Class M-2
                                          and  Class   M-1  Notes,   in  that
                                          order,  until the  respective Class
                                          Principal  Balances   thereof  have
                                          been  reduced to  zero.   Allocable
                                          Loss  Amounts will  not be  applied
                                          to  the  reduction   of  the  Class
                                          Principal Balance  of any  Class of
                                          Senior   Notes.     Allocable  Loss
                                          Amounts  applied to  any applicable
                                          Class  of Notes  will entitle  such
                                          Class   to   reimbursement    (such
                                          entitlement, a  "Loss Reimbursement
                                          Deficiency")       under        the
                                          circumstances  and  to  the  extent
                                          provided herein.  See  "Description
                                          of   the    Notes--Application   of
                                          Allocable Loss Amounts" herein.

  Fees and Expenses of the Trust  .       As  compensation  for its  services
                                          pursuant to the  Sale and Servicing
                                          Agreement,  the  Servicer  will  be
                                          entitled to  the Servicing  Fee and
                                          the     additional     compensation
                                          described  under   "Description  of
                                          Transfer and  Servicing Agreements-
                                          -Servicing"     (together,      the
                                          "Servicing   Compensation").     As
                                          compensation  for   their  services
                                          pursuant    to    the    applicable
                                          Transfer and  Servicing Agreements,
                                          the   Indenture  Trustee   will  be
                                          entitled to its  accrued and unpaid
                                          fee  (the "Indenture  Trustee Fee")
                                          and  the  Owner   Trustee  will  be
                                          entitled to its  accrued and unpaid
                                          fee  (the  "Owner  Trustee   Fee").
                                          The  Servicing   Compensation,  the
                                          Indenture  Trustee  and  the  Owner
                                          Trustee   Fee    are   collectively
                                          referred to as the  "Trust Fees and
                                          Expenses."

  Pre-Funding Account . . . . . . .       On the Closing Date,  approximately
                                          $48,830,430.08 (the "Original  Pre-
                                          Funded  Amount") will  be deposited
                                          in  an  account  (the  "Pre-Funding
                                          Account"),  which  account will  be
                                          in  the   name  of   the  Indenture
                                          Trustee and  is part  of the  Trust
                                          and   will  be   used  to   acquire
                                          Subsequent Loans.   During the Pre-
                                          Funding Period (as defined  below),
                                          the amount on  deposit in the  Pre-
                                          Funding Account (net of  investment
                                          earnings thereon)  (the "Pre-Funded
                                          Amount")  will  be reduced  by  the
                                          amount  thereof  used  to  purchase
                                          Subsequent   Loans  in   accordance
                                          with   the   Sale   and   Servicing
                                          Agreement.       The   "Pre-Funding
                                          Period"  is  the period  commencing
                                          on  the  Closing  Date  and  ending
                                          generally on  the earlier  to occur
                                          of  (i)  the  date   on  which  the
                                          amount  on  deposit   in  the  Pre-
                                          Funding   Account   (net   of   any
                                          investment  earnings   thereon)  is
                                          less   than   $100,000   and   (ii)
                                          October   31,   1997.      On   the
                                          Distribution  Date   following  the
                                          Due    Period    in    which    the
                                          termination   of  the   Pre-Funding
                                          Period  occurs,  if the  Pre-Funded
                                          Amount  at  the  end  of  the  Pre-
                                          Funding   Period   is   less   than
                                          $100,000,   any   such   Pre-Funded
                                          Amount   will  be   distributed  to
                                          holders  of  the Classes  of  Notes
                                          then entitled to receive  principal
                                          on   such   Distribution  Date   in
                                          reduction  of  the  related   Class
                                          Principal Balances,  thus resulting
                                          in  a  partial  redemption  of  the
                                          related  Notes on  such  date.   On
                                          the  Distribution   Date  following
                                          the   Due  Period   in  which   the
                                          termination   of  the   Pre-Funding
                                          Period  occurs,  if the  Pre-Funded
                                          Amount  at  the  end  of  the  Pre-
                                          Funding Period  is greater  than or
                                          equal  to $100,000  (such event,  a
                                          "Pre-Funding Pro Rata  Distribution
                                          Trigger"),  such Pre-Funded  Amount
                                          will be distributed  to the holders
                                          of  all  Classes of  Notes  and the
                                          Residual Interest  (which initially
                                          is  represented by  the Overcollat-
                                          eralization  Amount on  the Closing
                                          Date),  pro  rata,   based  on  the
                                          Original  Class Principal  Balances
                                          thereof  and the  Residual Interest
                                          in  relation  to  the  sum  of  the
                                          Original  Pool   Principal  Balance
                                          and    the    Original   Pre-Funded
                                          Amount.

  Capitalized Interest Account  . .       On the Closing  Date, a portion  of
                                          the  sales  proceeds of  the  Notes
                                          will  be  deposited in  an  account
                                          (the     "Capitalized      Interest
                                          Account")  for  application by  the
                                          Indenture     Trustee    on     the
                                          Distribution Dates in October  1997
                                          and   November   1997   to    cover
                                          shortfalls   in  interest   on  the
                                          Notes  that  may arise  due  to the
                                          utilization   of  the   Pre-Funding
                                          Account as  described herein.   Any
                                          amounts     remaining     in    the
                                          Capitalized  Interest   Account  at
                                          the end  of the  Pre-Funding Period
                                          will be paid to Cityscape.

  Optional Termination  . . . . . .       The  holders of  Residual Interests
                                          exceeding  in the  aggregate a  50%
                                          percentage interest  (the "Majority
                                          Residual Interestholders")  may, at
                                          their   option,  effect   an  early
                                          termination  of  the  Trust  on  or
                                          after  any  Distribution  Date   on
                                          which  the  Pool Principal  Balance
                                          declines  to  10%  or  less  of the
                                          Maximum   Collateral   Amount,   by
                                          purchasing  all of  the Loans  at a
                                          price  equal to or greater than the
                                          Termination   Price   (as   defined
                                          herein).    The proceeds  from  any
                                          such  sale will  be distributed  in
                                          the  amounts  and  subject  to  the
                                          priorities  described  herein under
                                          "Description    of   the    Notes--
                                          Distributions on  the Notes."   See
                                          "Description    of    the   Notes--
                                          Optional Termination of the  Trust"
                                          herein.

  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   a  publicly
                                          traded  partnership)  taxable as  a
                                          corporation.   Each  Noteholder, by
                                          the  acceptance  of  a  Note,  will
                                          agree   to  treat   the  Notes   as
                                          indebtedness  for   Federal  income
                                          tax    purposes.        Alternative
                                          characterizations of the Trust  are
                                          possible, but  would not  result in
                                          materially       adverse        tax
                                          consequences  to Noteholders.   See
                                          "Certain    Federal   Income    Tax
                                          Consequences"  herein  and "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 Notes.

  ERISA . . . . . . . . . . . . . .       Generally,  plans that  are subject
                                          to   the   requirements   of    the
                                          Employee     Retirement      Income
                                          Security  Act of  1974, as  amended
                                          ("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.

  Servicing of the Loans  . . . . .       The Servicer will  perform the loan
                                          servicing  functions  with  respect
                                          to the Loans  pursuant to the  Sale
                                          and  Servicing  Agreement and  will
                                          be entitled  to receive a  fee (the
                                          "Servicing    Fee")    and    other
                                          servicing              compensation
                                          (collectively,    the    "Servicing
                                          Compensation"),  payable   monthly,
                                          as     described    herein     (see
                                          "Description  of  the Transfer  and
                                          Servicing    Agreements--Servicing"
                                          herein).      The   Servicer    may
                                          subcontract      its      servicing
                                          obligations    and    duties   with
                                          respect   to   certain   Loans   to
                                          certain     qualified     servicers
                                          pursuant    to    a    subservicing
                                          agreement  (each such  servicer, in
                                          this  capacity,  a  "Subservicer").
                                          However, the  Servicer will  not be
                                          relieved    of     its    servicing
                                          obligations    and   duties    with
                                          respect  to any  subserviced Loans.
                                          In addition,  the Servicer  will be
                                          responsible for paying  the fees of
                                          any such Subservicer.

  Legal Investment  . . . . . . . .       The   Notes  will   not  constitute
                                          "mortgage  related  securities" for
                                          purposes of the Secondary  Mortgage
                                          Market  Enhancement  Act  of   1984
                                          ("SMMEA"),  because  some  of   the
                                          Mortgages  securing  the Loans  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   Matters"
                                          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
                                          Senior  Notes  be  rated  "AAA"  by
                                          Standard    &    Poor's     Ratings
                                          Services,   a   division   of   The
                                          McGraw-Hill     Companies,     Inc.
                                          ("Standard  & Poor's")  and Duff  &
                                          Phelps  Credit  Rating  Co.  ("DCR"
                                          and   together   with  Standard   &
                                          Poor's,  the  "Rating   Agencies"),
                                          and  that the  Class  M-1 Notes  be
                                          rated  "AA"  by Standard  &  Poor's
                                          and  DCR,  the Class  M-2  Notes be
                                          rated  "A-"  by Standard  &  Poor's
                                          and "A"  by  DCR and  the  Class  B
                                          Notes be  rated "BBB-"  by Standard
                                          &  Poor's  and  "BBB"  by  DCR.   A
                                          security  rating  does not  address
                                          the    frequency    of    principal
                                          prepayments  or  the  corresponding
                                          effect on  yield to holders  of the
                                          Notes.   The  security rating  does
                                          not  address  the  ability  of  the
                                          Trust to acquire Subsequent  Loans,
                                          any   potential   redemption   with
                                          respect  thereto or  the effect  on
                                          yield  resulting  therefrom.   None
                                          of   the   Depositor,   Transferor,
                                          Servicer, Indenture  Trustee, Owner
                                          Trustee,  Co-Owner  Trustee 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  the 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
Initial Loans included in the Pool as of the Closing Date.

PREPAYMENT AND YIELD CONSIDERATIONS

     All  of  the Loans  may be  prepaid in  whole  or in  part at  any time;
however,  with respect to certain Loans, a prepayment charge, as permitted by
applicable law, may  apply to full and  partial prepayments during  the first
three years after origination as  described below under "Prepayment and Yield
Considerations."  Home  loans, such  as the  Loans, have  been originated  in
significant  volume only during the past  few years and neither the Depositor
nor the Servicer is aware of any publicly available studies or  statistics on
the rate of prepayment of such loans.   The Trust's prepayment experience may
be  affected  by  a  wide  variety of  factors,  including  general  economic
conditions,  interest  rates,  the  availability  of  alternative  financing,
homeowner  mobility and the  Combined Loan-to-Value Ratios of  the Loans.  In
addition, substantially all  of the Loans contain  due-on-sale provisions and
the Servicer intends to enforce such provisions unless (i) the Servicer, in a
manner consistent with accepted servicing practices, permits the purchaser of
the related Mortgaged Property to assume the Loan or (ii) such enforcement is
not permitted by applicable law.  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.

     The extent to  which the yield to  maturity of a Note may  vary from the
anticipated yield will depend upon (i) the degree to which it is purchased at
a premium  or discount, (ii) 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 Excess Spread  and (iii) to
the application of  Allocable Loss  Amounts to  certain Classes  of Notes  as
specified  herein.   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 such  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 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 such  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 Overcollateralization Amount is
at least equal to the  Overcollateralization Target Amount, the allocation of
the Excess Spread for such Distribution Date as an additional distribution of
principal of the Notes will accelerate the amortization of the Notes relative
to the amortization  of the Loans.   Further, in  the event that  significant
distributions of  principal are made to  holders of the Notes as  a result of
prepayments,   liquidations,  repurchases  and  purchases  of  the  Loans  or
distributions of 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.

ADEQUACY OF CREDIT ENHANCEMENT

     Credit enhancement with respect to the Notes will be provided by (i) the
subordination of distributions  in respect of the Residual  Interest (as well
as the subordination of  certain Classes of Notes to other  Classes of Notes,
as described herein) and (ii) the Overcollateralization Amount, which results
from  the limited  acceleration of  the principal  amortization of  the Notes
relative  to  the amortization  of  the Loans  by  the application  of Excess
Spread, as  described  herein.   If  the  Loans experience  higher  rates  of
delinquencies, defaults and  losses than initially anticipated  in connection
with  the  ratings of  the  Notes,  the  amounts  available from  the  credit
enhancement  may  not  be adequate  to  cover  the  delays  or shortfalls  in
distributions  to the  holders  of the  Notes  that result  from such  higher
delinquencies, defaults and losses.  If the amounts available from the credit
enhancement are inadequate,  the holders of the  Notes will bear the  risk of
any delays and  losses resulting from the delinquencies,  defaults and losses
on the Loans.

     The  rights   of  the  holders   of  the  Class M-1  Notes   to  receive
distributions  of  interest on  each  Distribution  Date  generally  will  be
subordinated to such rights of the holders of the Senior Notes, the rights of
the holders  of the Class M-2 Notes  to receive distributions of  interest on
each Distribution Date generally  will be subordinated to such rights  of the
holders of the Class M-1 Notes  and the Senior Notes,  and the rights of  the
holders  of the Class  B Notes to  receive distributions of  interest on each
Distribution  Date generally  will  be  subordinated to  such  rights of  the
holders of  all other  Classes  of Notes.   In  addition, the  rights of  the
holders of the Class M-1 Notes to receive distributions of principal  on each
Distribution  Date generally  will  be  subordinated to  such  rights of  the
holders of the Senior Notes, and the  rights of the holders of the Class  M-2
Notes to  receive  distributions  of  principal  on  each  Distribution  Date
generally will be  subordinated to such rights  of the holders of  the Senior
Notes and the  Class M-1 Notes.   Further, distributions of principal  of the
Class B Notes  generally will be subordinated  in priority of payment  to all
other  Classes  of   Notes.    See   "Description  of  Credit   Enhancement--
Subordination and Allocation of Losses" herein.

     While the distribution of  Excess Spread to the holders of  the Notes in
the manner specified herein has been designed to produce and maintain a given
level  of overcollateralization with  respect to the  Notes, there  can be no
assurance  that Excess  Spread will  be  generated in  sufficient amounts  to
ensure that such  overcollateralization level will be  achieved or maintained
at all times.   In  particular, as  a result  of delinquencies  on the  Loans
during any Due  Period, the amount of  interest received on the  Loans during
such Due Period may be  less than the amount of interest distributable on the
Notes on the  related Distribution Date.   Such an occurrence will  cause the
Class Principal Balances of the Classes of Notes to decrease at a slower rate
relative  to the  Pool Principal  Balance, resulting  in  a reduction  of the
Overcollateralization  Amount and, in  some circumstances, an  Allocable Loss
Amount.

     The holders of the Residual Interest will not be required to  refund any
amounts previously distributed  to such holders pursuant to  the Transfer and
Servicing  Agreements,   including  any  distributions   of  Excess   Spread,
regardless of whether there are sufficient funds on a subsequent Distribution
Date to make a full distribution to holders of the Notes.

ADEQUACY OF THE MORTGAGED PROPERTIES AS SECURITY FOR THE LOANS

     As of  the Initial Cut-Off  Date, the Combined Loan-to-Value  Ratios for
the  Initial  Loans  ranged  from  approximately  67.48%   to  126.11%,  with
approximately  96.95% of  the Original Pool  Principal Balance  consisting of
Loans  having Combined-Loan-to-Value  Ratios in excess  of 100%.   As  of the
Initial Cut-Off Date the weighted average Combined Loan-to-Value Ratio of the
Initial Loans  was 117.79%.   As  a result  of the  foregoing, the  Mortgaged
Properties may  not provide adequate security  for the Loans.   Even assuming
that a  Mortgaged Property provides  adequate security for the  related Loan,
substantial delays could be encountered in connection with the liquidation of
a Loan  that  would result  in  current shortfalls  in  distributions to  the
Noteholders  to the  extent such  shortfalls are  not  covered by  the credit
enhancement described herein.  In addition, liquidation expenses relating  to
any Liquidated Loan  (such as legal fees, real estate  taxes, and maintenance
and  preservation expenses) would  reduce the liquidation  proceeds otherwise
payable to the Noteholders.   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 Noteholders as described herein to the extent
that the  credit enhancement described  herein is insufficient to  absorb all
such losses.

RECENT ORIGINATION OF LOANS

     Initial  Loans representing  approximately 0.07%  of  the Original  Pool
Principal Balance were 30 days or  more delinquent in their scheduled monthly
payments of principal and interest  as of the Initial Cut-Off Date;  however,
approximately 63.89%  of  the Original  Pool  Principal Balance  consists  of
Initial  Loans that have a first scheduled monthly payment due date occurring
after  July 31,  1997 and, therefore,  it was  not possible for  such Initial
Loans  to have  had a  scheduled  monthly payment  that was  30 days  or more
delinquent as of the Initial Cut-Off Date.

UNDERWRITING GUIDELINES 

     Pursuant  to the  underwriting  guidelines  of  Cityscape's  Sav*-A-Loan
program, the  assessment of the  creditworthiness of the related  borrower is
the primary consideration in underwriting  the Loans.  See "Cityscape Corp.--
Underwriting Criteria" herein.  Although  the creditworthiness of the related
borrower  is the primary consideration  in the underwriting  of the Loans, no
assurance can be  given that such creditworthiness  of the borrower  will not
deteriorate  as  a  result  of  future economic  and  social  factors,  which
deterioration may result in a delinquency or default by such borrower  on the
related Loan.  In general, the credit quality of the Loans is lower than that
of mortgage loans conforming to the FNMA or FHLMC underwriting guidelines for
first-lien, single family mortgage loans.   Accordingly, the Loans are likely
to experience higher rates of delinquencies, defaults and losses (which rates
could be substantially higher) than those  rates that would be experienced by
similar types of loans underwritten in a  manner which is more similar to the
FNMA or FHLMC underwriting guidelines.

PURCHASED LOANS

     Substantially all of the Loans will have been either originated by or on
behalf  of  Cityscape  or  purchased  and  re-underwritten  by  Cityscape  in
accordance  with Cityscape's  Sav*-A-Loan  program.    As  described  herein,
Cityscape  will make certain representations and  warranties regarding all of
the  Loans and,  in the  event  of a  breach of  any  such representation  or
warranty that  materially and  adversely affects  the Noteholders,  Cityscape
will be required either to cure  such breach, repurchase the related Loan  or
Loans or substitute one or more Qualified Substitute Loans therefor.

GEOGRAPHIC CONCENTRATION

     Approximately 14.98%, 8.40%,  7.95%, 7.59%, 7.48%,  6.68%, and 6.68%  of
the Original  Pool Principal Balance  will consist of Initial  Loans that are
secured  by  Mortgaged   Properties  located  in  the  States   of  Maryland,
California,  New York, Virginia, Florida, Georgia and Illinois, respectively.
Because of  the relative geographic  concentration of the Loans  within these
States, delinquencies and losses on the Loans may be higher than would be the
case if  the Loans  were more geographically  diversified.   Adverse economic
conditions in these States or geographic regions (which may or may not affect
real property values) may affect the ability of the related borrowers to make
timely payments of their scheduled monthly payments of principal and interest
and, accordingly, the  actual rates of delinquencies, defaults  and losses on
such  Loans  could be  higher than  those currently  experienced in  the home
lending industry for  similar types of loans.   In addition, with  respect to
the Loans in  these States, certain of  the Mortgaged Properties may  be more
susceptible to  certain types of special hazards that  are not covered by any
casualty insurance,  such as earthquakes, floods and  other natural disasters
and major  civil disturbances, than  residential properties located  in other
parts  of the country.   In general, declines  in one or  more of the related
residential  real estate  markets  may  adversely affect  the  values of  the
Mortgaged Properties securing such Loans such that the  outstanding principal
balances of such Loans, together with the outstanding principal amount of any
senior  lien mortgage  loans on  such Mortgaged  Properties, will  exceed the
value of such Mortgaged Properties to an increasing degree.  Accordingly, the
actual rates of delinquencies, foreclosures and losses on such Loans could be
higher  than those  currently experienced  in  the home  lending industry  in
general.

SUBSEQUENT LOANS

     The ability of Cityscape to acquire or originate loans subsequent to the
date hereon  and on or prior  to October 31, 1997 that  meet the requirements
for  transfer during  the Pre-Funding  Period  under the  Sale and  Servicing
Agreement is and will be affected by a variety of factors, including interest
rates, employment  levels, the rate  of inflation and consumer  perception of
economic conditions  generally.  On  the Distribution Date following  the Due
Period in which the termination of the Pre-Funding Period occurs, if the Pre-
Funded Amount at the end of the Pre-Funding Period is less than $100,000, any
such Pre-Funded Amount will be distributed to holders of the Classes of Notes
then entitled to receive principal on  such Distribution Date in reduction of
the related Class Principal Balances,  thus resulting in a partial redemption
of the related Notes  on such date.  On  the Distribution Date following  the
Due Period in which the termination of the Pre-Funding Period occurs,  if the
Pre-Funded Amount at  the end of  the Pre-Funding Period  is greater than  or
equal  to  $100,000  (such  event,   a  "Pre-Funding  Pro  Rata  Distribution
Trigger"), such Pre-Funded Amount  will be distributed to the holders  of all
Classes of Notes and the Residual Interest (which initially is represented by
the Overcollateralization Amount on the Closing Date), pro rata, based on the
Original  Class  Principal Balances  thereof  and  the Residual  Interest  in
relation to the sum  of the Original Pool Principal Balance  and the Original
Pre-Funded Amount.

NO SERVICER DELINQUENCY ADVANCES

     In the event of a  delinquency or a default with respect to  a Loan, the
Servicer will  have no  obligation to advance  scheduled monthly  payments of
principal  or  interest with  respect  to  such Loan.    As a  result  of the
foregoing, the amount of interest received on the Loans during any Due Period
may be less than  the amount of  interest distributable on  the Notes on  the
related Distribution Date.  Such an occurrence will cause the Class Principal
Balances of the Classes of Notes to decrease at a slower rate relative to the
Pool Principal Balance, resulting in a reduction of the Overcollateralization
Amount  and, in some  circumstances, an Allocable Loss  Amount.  However, the
Servicer  will  make  such  reasonable and  customary  expense  advances with
respect to the  Loans as generally would  be required in accordance  with its
servicing  practices.    See  "Description  of  the  Transfer  and  Servicing
Agreements--Servicing" herein.

DEPENDENCE ON SERVICER FOR SERVICING LOANS

     Pursuant to the Sale and  Servicing Agreement, the Servicer will perform
the  daily loan  servicing  functions  for the  Loans  that include,  without
limitation,  the collection  of payments  from the  Loans, the  remittance of
funds from such collections for distribution to the holders of the Notes, the
bookkeeping   and  accounting  for  such  collections,  all  other  servicing
activities relating  to the Loans,  the preparation of the  monthly servicing
and remittance reports pursuant to the  Sale and Servicing Agreement and  the
maintenance of all records and files pertaining to such servicing activities.
Upon the Servicer's failure to remedy an Event of Default under  the Sale and
Servicing Agreement, a majority of the holders  of the Notes or the Indenture
Trustee or the Owner Trustee  on behalf of the Trust may  remove the Servicer
and  appoint a  successor servicer  pursuant  to the  terms of  the  Sale and
Servicing Agreement.   Absent such  a replacement, the  holders of the  Notes
will be  dependent upon  the Servicer  to adequately  and timely  perform its
servicing obligations and remit to  the Indenture Trustee the funds from  the
payments of principal  and interest  received on  the Loans.   The manner  in
which  the  Servicer,  and  each  Subservicer,  as  applicable, performs  its
servicing obligations will  affect the amount and timing of the principal and
interest payments received on the Loans.  The principal and interest payments
received  on the Loans are the sole source of funds for the distributions due
to  the  holders  of  the  Notes  under  the  Sale and  Servicing  Agreement.
Accordingly, the holders of the Notes will  be dependent upon the Servicer to
adequately and  timely perform its servicing obligations and such performance
will affect  the amount  and timing of  distributions to  the holders  of the
Notes.  See "Cityscape Corp.--Servicing Experience" herein.

REALIZATION UPON DEFAULTED LOANS

     Substantially  all of  the Loans  are secured  by junior liens,  and the
related loans  secured by  senior liens are  not included  in the Pool.   The
primary risk  with  respect to  any  Loan secured  by a  junior  lien is  the
possibility that  adequate funds will  not be received  in connection  with a
foreclosure of the related  Mortgaged Property to  satisfy fully both of  the
loan(s) secured by senior lien(s) and the  Loan.  In accordance with the loan
servicing  practices of the Servicer for home  loans secured by junior liens,
the  Servicer may,  in connection  with any  Defaulted Loan,  (i) pursue  the
foreclosure  of a Defaulted  Loan, (ii) satisfy the  senior mortgage(s) at or
prior to the  foreclosure sale of  the Mortgaged Property,  or (iii)  advance
funds to keep the senior mortgage(s) current.  The Trust will have no  source
of funds to satisfy the senior mortgage(s) or make payments due to the senior
mortgagee(s), and, therefore, holders of the Notes should not expect that any
senior mortgage(s)  will be  kept current  by the  Trust for  the purpose  of
protecting any junior lien  Loan.  See "Certain Legal Aspects  of the Loans--
Junior  Mortgages;   Rights  of   Senior  Mortgagees"   in  the   Prospectus.
Furthermore, it  is unlikely that any  of the foregoing  methods of realizing
upon a defaulted junior  lien Loan will be an economically viable alternative
with respect to any Loans having  a Combined Loan-to-Value Ratio that exceeds
100%  at the time of default.   As a result,  the Servicer may, in accordance
with accepted servicing  procedures, pursue alternative methods  of servicing
Defaulted Loans to maximize proceeds therefrom, including without limitation,
the modification of  Defaulted Loans, which, among other  things, may include
the  abatement  of accrued  interest or  the  reduction of  a portion  of the
outstanding Principal Balance of such Defaulted Loans.  The costs incurred in
the collection and liquidation of Defaulted Loans in relation  to the smaller
Principal Balances thereof are proportionately higher than first-lien single-
family mortgage loans, and because  substantially all of the Loans  will have
Combined Loan-to-Value  Ratios at the  time of origination that  exceed 100%,
losses sustained from Defaulted Loans are likely to be more severe (and could
be  total losses) in  relation to the  outstanding Principal  Balance of such
Defaulted Loans.   In fact, no assurance can be given that any proceeds, or a
significant amount  of proceeds,  will be recovered  from the  liquidation of
Defaulted Loans.

LEGAL CONSIDERATIONS

     The  Initial Loans  have been  transferred from  Cityscape Corp.  to the
Transferor,  an  affiliate  of  Cityscape  Corp.  and  transferred  from  the
Transferor to the Depositor.  Each such transfer will be treated by Cityscape
Corp., the  Transferor and  the Depositor, as  applicable, as  a sale  of the
Initial Loans.    Cityscape Corp.  has  warranted that  its transfer  to  the
Transferor  is a  sale  of Cityscape  Corp.'s  interest in  the  Loans.   The
Transferor has warranted that its transfer to the Depositor  is a sale of the
Transferor's interest in the Initial Loans.  In the event of an insolvency of
Cityscape Corp. or the Transferor, the receiver or bankruptcy trustee of such
entity may attempt to recharacterize the related sale of the Initial Loans as
a borrowing  by such  entity secured  by a  pledge of the  Initial Loans  and
possible  reductions  could  occur  in  the  amounts  thereof  available  for
distribution on  the Notes.   The  Depositor has  warranted in  the Sale  and
Servicing Agreement that the transfer  of the Initial Loans to the Trust is a
valid transfer  of all of  the Depositor's right,  title and interest  in the
Initial Loans to the Trust.

CERTAIN OTHER LEGAL CONSIDERATIONS

     The underwriting, origination, servicing and collection of the Loans are
subject  to  a  variety  of  State  and Federal  laws,  public  policies  and
principles  of equity.    For example,  the  Federal District  Court for  the
Eastern District of  Virginia recently announced  a decision indicating  that
Federal  law prohibited  lenders from  paying independent mortgage  brokers a
premium  for  loans with  above-market  interest  rates.   Depending  on  the
provisions  of  applicable  law  and  the specific  facts  and  circumstances
involved,  violations of  these laws,  policies or  principles may  limit the
ability of the Servicer to collect all  or part of the principal or  interest
on the Loans,  may entitle  the borrower  to a refund  of amounts  previously
paid,  and,  in   addition,  could  subject  the  Servicer   to  damages  and
administrative sanctions.   If the Servicer is unable  to collect all or part
of  the principal  or interest  on any  Loans because  of a violation  of the
aforementioned laws,  public policies or  general principles of  equity, then
the  Trust may be  delayed or  unable to make  all distributions  owed to the
holders of  the Notes  to the  extent any  related losses  are not  otherwise
covered by  amounts available  from the credit  enhancement provided  for the
Notes.   Furthermore,  depending  upon  whether  damages  and  sanctions  are
assessed  against  the  Servicer  or  the  Transferor,  such  violations  may
materially impact (i)  the financial ability  of the Servicer to  continue to
act in such capacity  or (ii) the ability of  the Transferor or Cityscape  to
repurchase  or replace  Defective Loans.   See  "Risk  Factors--Certain Other
Legal Considerations Regarding the Loans"  in the Prospectus.  Cityscape will
be required  to repurchase  or replace  any Loan  which did  not comply  with
applicable State  and Federal laws  and regulations as  of the  Closing Date.
See "--Limitations on Repurchase or Replacement of Defective Loans" below.

LIMITATIONS ON REPURCHASE OR REPLACEMENT OF DEFECTIVE LOANS

     Pursuant to  the  Sale  and  Servicing  Agreement,  the  Transferor  and
Cityscape each has agreed to cure in all material respects any  breach of the
Transferor's or Cityscape's  representations and warranties set  forth in the
Sale  and  Servicing Agreement  with  respect  to Defective  Loans.   If  the
Transferor or Cityscape cannot cure such  breach within a specified period of
time, the  Transferor or Cityscape  is required to repurchase  such Defective
Loans from  the Trust or  substitute other  loans for  such Defective  Loans.
Although a  significant portion  of the Loans  will have  been acquired  from
unaffiliated  correspondent lenders, the  Transferor and Cityscape  will make
the  representations  and  warranties for  all  such  Loans.   For  a summary
description   of   the  Transferor's   or  Cityscape's   representations  and
warranties, see "The Agreements--Assignment of  the Trust Fund Assets" in the
Prospectus.

     No assurance can be given that,  at any particular time, the  Transferor
or Cityscape  will be capable,  financially or otherwise, of  repurchasing or
replacing  any  Defective Loan(s)  in  the manner  described above.    If the
Transferor  or Cityscape  repurchases,  or is  obligated  to repurchase,  any
defective home loan(s) from any other series of asset backed securities,  the
financial ability of the Transferor  or Cityscape to repurchase any Defective
Loan(s) from the  Trust may be adversely affected.  In addition, other events
relating to  the Transferor or Cityscape and its  home lending can occur that
would adversely affect  the financial ability of the  Transferor or Cityscape
to repurchase  Defective Loans from the Trust, including, without limitation,
the  sale or  other disposition  of  all or  any significant  portion  of its
assets.    Further,  as  a result  of  the  substantial  growth  in its  loan
origination  activity, Cityscape's operations have been funded primarily from
borrowings and loan sales (including fundings provided by the Underwriters or
affiliates thereof) and  the net proceeds  of periodic securities  offerings.
Were such external sources of funding  to become unavailable or were they  to
prove  insufficient  to  meet  Cityscape's needs,  the  financial  ability of
Cityscape  to  perform  its  obligations  in  connection  with  the   related
transaction,  including the  obligation to  repurchase  or replace  Defective
Loans  from the  Trust, may  be  adversely affected.   If  the  Transferor or
Cityscape is  unable to  repurchase  or replace  a Defective  Loan, then  the
Servicer, on behalf of the  Trust, will utilize customary servicing practices
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.  Cityscape Corp.,  in its capacity
as seller of the Loans to the Transferor, has agreed to be  bound by the same
requirements  as  the  Transferor  with  respect to  Defective  Loans.    See
"Cityscape Corp." herein.  

                                 THE TRUST

GENERAL

     The Trust, Cityscape  Home Loan Owner Trust  1997-4, will be 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 Notes  and the  Residual Interest,
(iii)  making   payments  on  the   Notes  and  the  Residual   Interest  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 Interest represents the  residual interest in the assets of
the Trust.  The Residual Interest, together with the Notes, will be delivered
by the Trust to the Depositor as consideration for the Initial Loans pursuant
to the Sale and Servicing Agreement.

     On the  Closing Date, the  Trust will  purchase Initial Loans  having an
aggregate  principal balance  of  approximately  $151,169,569.92  as  of  the
Initial  Cut-Off  Date (the  "Original  Pool  Principal  Balance")  from  the
Depositor pursuant to a sale and  servicing agreement dated as of August  31,
1997 (the  "Sale and Servicing  Agreement"), among the Trust,  the Depositor,
the Transferor, the Servicer, the Indenture Trustee and the Co-Owner Trustee.
On or prior to October 31, 1997, the Trust may purchase additional loans (the
"Subsequent Loans" and  together with the Initial Loans,  the "Loans") having
an aggregate unpaid principal  balance of up to  approximately $48,830,430.08
(the "Original Pre-Funded Amount").

     The assets of  the Trust will  consist primarily of  the Pool of  Loans,
which will be  secured by Mortgages.  See  "The Pool" herein.   The assets of
the Trust  will also include (i) payments  of interest and principal received
after the applicable  Cut-Off Date in respect  of the Loans; (ii)  amounts on
deposit  in the Collection  Account (excluding investment  earnings thereon),
Note Distribution Account, Pre-Funding  Account, Capitalized Interest Account
and Certificate Distribution  Account; and (iii)  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
its applicable  Cut-Off Date  (the "Cut-Off Date  Principal Balance").   With
respect  to any  date, the  "Pool  Principal Balance"  will be  equal  to the
aggregate of the Principal Balances  of all Loans as of  the last day of  the
preceding Due Period.   The "Principal Balance" of a Loan on any day is equal
to the outstanding unpaid principal balance of the Loan as of the last day of
the  preceding Due  Period  (after  giving effect  to  all payments  received
thereon and the  allocation of any Net Loan Losses thereto pursuant to clause
(B) of the definition thereof); provided, however,  that any Loan that became
a Liquidated  Loan during the  preceding Due  Period shall  have a  Principal
Balance  of  zero.    With  respect  to  any  Distribution  Date,  any  Loans
repurchased  in the  month of  such Distribution  Date  prior to  the related
Determination Date in such month shall be deemed (i) to have been repurchased
during the related Due Period and (ii) to have a Principal Balance of zero as
of the end of such related Due Period.  

     The Servicer will 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" 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 under "--The Owner Trustee and Co-Owner Trustee."

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  U.S.  Bank  National
Association, dba First Bank 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.


                                   THE POOL

GENERAL

     The Pool initially will consist of  the Initial Loans to be conveyed  to
the Trust on the Closing Date.  All of the Loans will be home loans for which
the related proceeds were used to finance (i) property improvements, (ii) the
acquisition  of personal  property such  as home  appliances or  furnishings,
(iii)  debt  consolidation,  (iv)  the  refinancing  of  one-  to  two-family
residential properties (which may include cash-out  to the borrower) or (v) a
combination of property  improvements, debt consolidation and  other consumer
purposes.  Substantially  all of the Mortgages  for the Loans will  be junior
(i.e., second,  third, etc.) in priority  to one or more senior  liens on the
related  Mortgaged Properties, which will consist primarily of owner-occupied
single-family  residences.  None of the home  loans are insured or guaranteed
by a governmental agency or instrumentality.   Substantially all of the Loans
will be secured  by liens on Mortgaged Properties in which the borrowers have
little or no equity therein  (i.e., the related Combined Loan-to-Value Ratios
exceed 100%) at the time of origination  of such Loans.  The Subsequent Loans
are not expected to vary materially from the Initial Loans.

     Cityscape   originates  and  purchases  loans  principally  through  two
channels:  (i) originations  through  an  extensive  network  of  independent
mortgage  brokers and (ii)  purchases on a  flow basis through  its wholesale
loan  acquisition program from  selected financial institutions  and mortgage
bankers known as loan correspondents.

     For a description of the  underwriting criteria applicable to the Loans,
See "Cityscape  Corp.--Underwriting Criteria"  herein.   All  of the  Initial
Loans will be sold by  Cityscape to the Transferor  and by the Transferor  to
the Depositor,  whereupon the  Depositor will  sell the  Loans  to the  Trust
pursuant to the Sale and Servicing Agreement.  Pursuant to the Indenture, the
Trust will  pledge and  assign the  Loans to  the Indenture  Trustee for  the
benefit of  the holders of  the Notes.   The  Trust will be  entitled to  all
payments  of interest  and principal  received after  the applicable  Cut-Off
Dates in respect of the Loans.

PAYMENTS ON THE LOANS

     The Loans generally provide for a schedule of payments which,  if timely
paid, will  be sufficient  to amortize  fully  the principal  balance of  the
related  Loan on  or before  its  maturity date.   The  Loans  have scheduled
monthly  payment dates  which  occur throughout  a month.    Each Loan  bears
interest at  a  fixed rate  of interest  (the "Loan  Rate").   Interest  with
respect to the Loans will accrue on  an "actuarial interest" method.  No Loan
provides for deferred interest or negative amortization.

     The  actuarial interest  method provides  that interest  is charged  and
payments are  due as of a scheduled  day of each month which  is fixed at the
time of  origination, and  payments received after  a grace  period following
such  scheduled day are  subject to late  charges.  For  example, a scheduled
payment  on a Loan received  either earlier or  later (other than delinquent)
than the scheduled due date thereof will not affect the amortization schedule
or the  relative application  of such  payment to  principal and  interest in
respect of such Loan.

CHARACTERISTICS OF LOANS

     The following is  a brief  description of certain  terms of the  Initial
Loans  to be included  in the Pool as  of the Closing  Date.  This subsection
describes generally the characteristics of  the Initial Loans.  Prior to  the
Closing Date,  the Seller may  remove any of  the Initial Loans  intended for
inclusion   in  the  Pool,  substitute  comparable  loans  therefor,  or  add
comparable loans thereto; however, the aggregate principal balance of Initial
Loans so replaced, added or removed will not exceed 3.0% of the Original Pool
Principal Balance.   To the extent that, prior to the Closing Date, loans are
so replaced,  added or removed,  an amount equal  to the  aggregate principal
balance of such loans will be added to or deducted from the Pre-Funded Amount
on the Closing Date, as applicable.  As a result, the statistical information
presented below regarding the  Initial Loans proposed to  be included in  the
Pool  as of  the  date of  this  Prospectus Supplement  may  vary in  certain
respects from comparable  information based on the actual  composition of the
Pool  at the  Closing Date.   The Subsequent  Loans are not  expected to vary
materially from the Initial Loans.  In addition, the Transferor and Cityscape
each has  the option,  and in some  cases, the  obligation, to  repurchase or
replace certain Loans  under certain circumstances as set  forth herein under
"Cityscape Corp.--Repurchase  or Substitution of  Loans."  A schedule  of the
Initial Loans included in the Pool as of the Closing Date will be attached to
the  Sale and Servicing  Agreement to be  delivered to the  Indenture Trustee
upon delivery of the Notes.

     The  Initial   Loans  to  be  included   in  the  Pool  will   have  the
characteristics set forth below and in the tables that follow.

INITIAL LOAN STATISTICS

     The Initial  Loans will consist of  3,780 Loans secured by  mortgages or
deeds of trust on Mortgaged Properties located  in 40 States and the District
of Columbia.   As of  the Initial  Cut-Off Date,  Initial Loans  representing
0.26% of  the Original  Pool Principal Balance  are secured  by first  liens,
Initial Loans representing 95.42% of  the Original Pool Principal Balance are
secured by second liens, and the remaining Initial Loans are secured by third
liens on  the related Mortgaged Properties.  As  of the Initial Cut-Off Date,
the  aggregate Principal  Balance  of  the  Initial Loans  was  approximately
$151,169,569.92 (the "Original Pool  Principal Balance").  The Initial  Loans
bear interest at fixed  Loan Rates which ranged from  approximately 11.25% to
approximately 16.99% per annum as of the  Initial Cut-Off Date.  The weighted
average Loan Rate for the Initial  Loans was approximately  14.18% per  annum
as of the Initial Cut-Off Date.  The lowest Cut-Off Date Principal Balance of
any  Initial   Loan  was   approximately  $8,453.23   and  the  highest   was
approximately $75,000.   The  average Cut-Off Date  Principal Balance  of the
Initial Loans was approximately $39,991.95.   The weighted average  remaining
term to  stated maturity of the Initial Loans  as of the Initial Cut-Off Date
was approximately 218 months.  As  of the Initial Cut-Off Date, the  weighted
average number of months that  have elapsed since origination of the  Initial
Loans was approximately   1 month.  The lowest and  highest Combined Loan-to-
Value Ratios  of the Initial  Loans at origination were  approximately 67.48%
and 126.11%, respectively.  The weighted average Combined Loan-to-Value Ratio
of  the Initial  Loans  as  of the  Initial  Cut-Off  Date was  approximately
117.79%.

     All  of the  Initial Loans  are fully  amortizing loans  having original
stated maturities of not more than 20 years.  No Initial Loan is scheduled to
mature later than September 1, 2017.

     As of the Initial Cut-Off Date, Initial Loans representing approximately
0.07% of the Original Pool Principal Balance were between 30 and 59 days past
due, and no Loan was 60 or more days past due.

     As of  the Initial Cut-Off Date,  100% of the Mortgaged  Properties were
owner-occupied.  As  of the  Initial Cut-Off  Date, the  obligors on  Initial
Loans  representing approximately  88.95%  of  the  Original  Pool  Principal
Balance  had "A"  credit  ratings  and approximately  11.05%  had "B"  credit
ratings under Cityscape's "Sav*-A-Loan" program.

     The  following tables are  based on certain  statistical characteristics
with  respect  to the  Initial Loans.    The sum  of  the percentages  in the
following tables may not equal the total due to rounding.

             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES



                                                                                             % of
                                                                                            Original
                                       Number of             Aggregate Cut-Off                Pool
                                       Initial                 Date Principal               Principal
State                                    Loans                    Balance                    Balance
                                                                                    
Arizona                                        8               $     282,612.08                 0.19%
Arkansas                                       1                      37,500.00                 0.02
California                                   278                  12,691,737.25                 8.40
Colorado                                      88                   4,079,695.23                 2.70
Connecticut                                   84                   3,208,946.70                 2.12
Delaware                                      45                   1,954,164.89                 1.29
District of Columbia                          15                     653,974.81                 0.43
Florida                                      320                  11,310,443.80                 7.48
Georgia                                      281                  10,098,149.89                 6.68
Hawaii                                         1                      24,912.68                 0.02
Idaho                                          4                      86,786.27                 0.06
Illinois                                     233                  10,094,401.18                 6.68
Indiana                                       89                   3,011,529.25                 1.99
Iowa                                          10                     320,184.60                 0.21
Kansas                                        14                     507,297.31                 0.34
Kentucky                                      46                   1,738,790.50                 1.15
Louisiana                                      2                      53,438.07                 0.04
Maine                                          2                      61,175.70                 0.04
Maryland                                     527                  22,651,605.35                14.98
Massachusetts                                120                   5,355,812.05                 3.54
Michigan                                      77                   3,026,331.71                 2.00
Minnesota                                     74                   2,510,013.93                 1.66
Mississippi                                   14                     416,075.28                 0.28
Missouri                                      33                   1,157,206.36                 0.77
Montana                                        1                      29,909.60                 0.02
Nebraska                                       8                     183,214.42                 0.12
New Hampshire                                 26                     994,962.50                 0.66
New Jersey                                    98                   4,260,919.67                 2.82
New Mexico                                     5                     171,049.29                 0.11
New York                                     291                  12,025,438.54                 7.95
North Carolina                               159                   5,965,676.88                 3.95
Ohio                                           9                     372,350.72                 0.25
Oregon                                         2                      96,451.11                 0.06
Pennsylvania                                 190                   7,049,443.08                 4.66
Rhode Island                                  50                   1,726,350.16                 1.14
South Carolina                               192                   6,861,881.41                 4.54
Tennessee                                      2                      88,118.54                 0.06
Utah                                          26                   1,065,352.17                 0.70
Virginia                                     273                  11,471,655.18                 7.59
Washington                                     4                     133,161.71                 0.09
Wisconsin                                     78                   3,340,850.05                 2.21

TOTAL . . . . . . . . . . . .              3,780                $151,169,569.92               100.00%




                          MORTGAGED PROPERTY TYPES 




                                                                                             % of 
                                                Number of        Aggregate Cut-Off       Original Pool
                                                 Initial               Date                Principal
Mortgaged Property Types                          Loans          Principal Balance          Balance
                                                                                   
Single Family . . . . . . . . . . . . .            3,714            $148,489,964.42            98.23%
                                                      66               2,679,605.50             1.77
Two-Family  . . . . . . . . . . . . . .
                                                   3,780            $151,169,569.92           100.00%
     TOTAL  . . . . . . . . . . . . . .




                        COMBINED LOAN-TO-VALUE RATIOS



                                                   Aggregate Cut-Off           % of Original
                                      Number of                   Date                 Pool Principal
Range of Combined Loan-to-             Initial              Principal Balance              Balance
Value Ratios                            Loans
                                                                                    
67.48        -     70.00                      1                $       30,390.41                0.02%
75.01        -     80.00                      1                        19,000.00                0.01
80.01        -     85.00                      6                       131,188.28                0.09
85.01        -     90.00                     15                       446,216.42                0.30
90.01        -     95.00                     34                     1,250,321.81                0.83
95.01        -     100.00                    83                     2,737,809.20                1.81
100.01       -     105.00                   210                     7,860,477.64                5.20
105.01       -     110.00                   368                    13,000,993.07                8.60
110.01       -     115.00                   524                    20,017,603.10               13.24
115.01       -     120.00                   651                    26,602,448.22               17.60
120.01       -     125.00                 1,881                    78,778,848.94               52.11
                                              6                       294,272.83                0.19
125.01       -     126.11
                                          3,780                  $151,169,569.92              100.00%
TOTAL . . . . . . . . . . . .



As of the Cut-Off Date, the Weighted  Average Combined Loan-to-Value Ratio of
the Initial Loans was 117.79%.


                                  LOAN RATES


                                                                                     % of
                                                                                            Original
                                                Number of         Aggregate Cut-Off           Pool
                                                 Initial                Date               Principal
Range of Loan Rates                                Loans          Principal Balance         Balance
                                                                                   
11.2500      -    11.2500%                              1          $       31,764.47            0.02%
12.5001      -    12.7500                               1                  58,891.68            0.04
12.7501      -    13.0000                             212               7,698,530.58            5.09
13.2501      -    13.5000                             861              34,801,788.24           23.02
13.5001      -    13.7500                              22               1,019,819.19            0.67
13.7501      -    14.0000                           1,434              59,699,754.83           39.49
14.0001      -    14.2500                              12                 476,817.92            0.32
14.2501      -    14.5000                             321              11,523,559.43            7.62
14.5001      -    14.7500                              84               4,004,606.77            2.65
14.7501      -    15.0000                             309              12,328,777.96            8.16
15.0001      -    15.2500                              41               1,750,404.41            1.16
15.2501      -    15.5000                             174               7,221,587.71            4.78
15.5001      -    15.7500                              20                 702,780.70            0.46
15.7501      -    16.0000                             237               8,162,429.69            5.40
16.0001      -    16.2500                               3                  91,225.65            0.06
16.2501      -    16.5000                              16                 652,917.36            0.43
16.5001      -    16.7500                               5                 168,507.20            0.11
16.7501      -    16.9900                              27                 775,406.13            0.51

TOTAL . . . . . . . . . . . .                       3,780            $151,169,569.92          100.00%




As of the  Cut-Off Date, the  Weighted Average Mortgage  Rate of the  Initial
Loans was 14.18% per annum.


                                LOAN SEASONING


                                                                                % of Original
                                            Number of           Aggregate Cut-Off            Pool
                                             Initial                  Date                 Principal
Months Elapsed Since Origination              Loans             Principal Balance           Balance
                                                                                   
0                                                  993             $  39,895,556.35            26.39%
1                                                1,419                56,683,774.73            37.50
2                                                1,007                39,687,878.05            26.25
3                                                  233                 9,704,871.52             6.42
4                                                   51                 2,079,180.10             1.38
5                                                   40                 1,642,337.87             1.09
6                                                   21                   883,308.44             0.58
7                                                    1                    59,314.78             0.04
9                                                    1                    44,591.76             0.03
10                                                   2                    52,231.86             0.03
11                                                   5                   211,976.69             0.14
12                                                   4                   117,174.70             0.08
13                                                   2                    98,919.84             0.07
                                                     1                     8,453.23             0.01
17
                                                 3,780              $151,169,569.92           100.00%
TOTAL . . . . . . . . . . . . . .



As of the  Cut-Off Date, the Weighted Average Months Since Origination of the
Initial Loans was 1 month.

                       CUT-OFF DATE PRINCIPAL BALANCES


                                                                               % of Original
                                            Number of          Aggregate Cut-Off             Pool
Range of Cut-Off Date Principal              Initial                  Date                Principal
Balances                                      Loans             Principal Balance          Balance
                                                                                  
$8,453.23     -     10,000.00                       7            $       68,029.32              0.05%
10,000.01     -     15,000.00                      85                 1,173,543.32              0.78
15,000.01     -     20,000.00                     234                 4,265,680.16              2.82
20,000.01     -     25,000.00                     429                10,000,666.38              6.62
25,000.01     -     30,000.00                     510                14,368,858.82              9.51
30,000.01     -     35,000.00                     472                15,624,317.81             10.34
35,000.01     -     40,000.00                     448                16,980,834.24             11.23
40,000.01     -     45,000.00                     329                14,111,513.51              9.33
45,000.01     -     50,000.00                     318                15,274,221.26             10.10
50,000.01     -     55,000.00                     213                11,223,808.42              7.42
55,000.01     -     60,000.00                     286                16,761,601.78             11.09
60,000.01     -     65,000.00                     125                 7,899,469.87              5.23
65,000.01     -     70,000.00                     101                 6,865,734.38              4.54
                                                  223                16,551,290.65             10.95
70,000.01     -     75,000.00
                                                3,780              $151,169,569.92            100.00%
TOTAL . . . . . . . . . . . . . .



As of  the Cut-Off Date,  the average Cut-Off  Date Principal Balance  of the
Initial Loans was $39,991.95

                          ORIGINAL TERMS TO MATURITY


                                                                               % of Original
                                                                Aggregate Cut-Off            Pool
Range of Cut-Off Date Principal         Number of Initial              Date               Principal
Balances                                      Loans             Principal Balance          Balance
                                                                                   
120 Months  . . . . . . . . . . .                    4           $       79,854.48              0.05%
180 Months  . . . . . . . . . . .                1,480               52,256,900.79             34.57%
                                                 2,296               98,832,814.65             65.38
240 Months  . . . . . . . . . . .
                                                 3,780             $151,169,569.92            100.00%
     TOTAL  . . . . . . . . . . .




As of the Cut-Off Date, the Weighted Average Original Term to Maturity of the
Initial Loans was 219 months

                         REMAINING TERMS TO MATURITY



                              Number of             Aggregate Cut-Off          % of Original
Range of Remaining Terms to             Initial                     Date               Pool Principal
Maturity                                 Loans               Principal Balance             Balance
                                                                                 
103       -     108                             2               $       22,848.60               0.02%
109       -     120                             2                       57,005.88               0.04
169       -     180                         1,480                   52,256,900.79              34.57
217       -     228                             5                      201,699.17               0.13
                                            2,291                   98,631,115.48              65.25
229       -     240
                                            3,780                 $151,169,569.92             100.00%
     TOTAL  . . . . . . . .



As of the  Cut-Off Date, the Weighted  Average Remaining Term to  Maturity of
the Initial Loans was 218 Months.

                                LIEN PRIORITY



                                                                                    % of
                                            Number of           Aggregate Cut-Off        Original Pool
                                             Initial                   Date                Principal
Lien Position                                 Loans             Principal Balance           Balance
                                                                                  
First Lien  . . . . . . . . . . .                    6             $     386,892.26             0.26%
Second Lien . . . . . . . . . . .                3,636               144,238,651.13            95.42
                                                   138                 6,544,026.53             4.33
Third Lien  . . . . . . . . . . .
                                                 3,780              $151,169,569.92           100.00%
     TOTAL  . . . . . . . . . . .



                              DELINQUENCY STATUS



                                                                                    % of
                                            Number of           Aggregate Cut-Off        Original Pool
                                             Initial                   Date                Principal
Delinquency Status                            Loans             Principal Balance           Balance
                                                                                    
0 to 29 Days  . . . . . . . . . .                3,777              $151,064,019.92            99.93%
                                                     3                   105,550.00             0.07
30 to 59 Days . . . . . . . . . .
                                                 3,780              $151,169,569.92           100.00%
     TOTAL  . . . . . . . . . . .



                            JUNIOR LIEN RATIOS(1)


                                                                               % of Original
                                           Number of           Aggregate Cut-Off             Pool
                                            Initial              Date Principal           Principal
Range of Junior Lien Ratios                  Loans                  Balance                Balance
                                                                                   
              <=      0.00                         6              $     386,892.26              0.26%
0.01          -       10.00                       14                    204,938.85              0.14
10.01         -       20.00                      624                 17,273,144.86             11.43
20.01         -       30.00                    1,619                 60,525,328.77             40.04
30.01         -       40.00                    1,014                 46,976,923.25             31.08
40.01         -       50.00                      366                 18,533,763.52             12.26
50.01         -       60.00                      109                  5,640,898.76              3.73
60.01         -       70.00                       21                  1,250,389.05              0.83
70.01         -       80.00                        6                    302,798.17              0.20
                                                   1                     74,492.43              0.05
80.01         -       81.78
                                               3,780               $151,169,569.92            100.00%
TOTAL . . . . . . . . . . . . .



                  
- ------------------
(1)  Calculated as the ratio  of the initial principal balance of  the junior
     lien to  the  aggregate  loan  balances of  all  liens  on  the  related
     Mortgaged Property at the time of origination of the junior lien.

As of the Cut-Off Date, the Weighted Average Junior Lien Ratio of the Initial
Loans was 30.93%.

CONVEYANCE OF SUBSEQUENT LOANS

     The  Sale and  Servicing Agreement  permits the  Trust to  purchase from
Cityscape,  subsequent to  the  date hereof  and prior  to October  31, 1997,
Subsequent Loans in  an amount not to exceed  approximately $48,830,430.08 in
aggregate principal  balance for  inclusion in the  Trust.   Accordingly, the
statistical  characteristics  of   the  Pool  after  giving  effect   to  the
acquisition of any  Subsequent Loans will likely differ  from the information
specified above (which are based exclusively on the Initial Loans).  The date
or  dates on which  the Trust acquires  the Subsequent Loans  are referred to
herein  as "Subsequent Transfer Dates."  Any Subsequent Loans conveyed to the
Trust Fund will be subject to the approval of the Rating Agencies and are not
expected to vary materially in the aggregate from the Initial Loans.


                               CITYSCAPE CORP.

GENERAL

     Cityscape Corp. ("Cityscape"), the Servicer under the Sale and Servicing
Agreement, is a  New York corporation  that is a  wholly-owned subsidiary  of
Cityscape Financial Corp.,  a publicly-traded Delaware corporation,  and is a
full service mortgage banker engaged  in the business of originating, selling
and servicing  mortgage loans on  one- to four-family  residential properties
and small mixed-use properties, with  an emphasis on non-conforming first and
second  mortgages.   Cityscape  was incorporated  in  New  York in  1985  and
currently is licensed  as a mortgage banker or registered, as required, in 46
States   (including  New  York,  Illinois,  Maryland,  New  Jersey,  Indiana,
Pennsylvania, Massachusetts, Connecticut,  California and  Virginia) and  the
District of Columbia.

     Cityscape has  its principal offices  at 565 Taxter Road,  Elmsford, New
York 10523 (telephone number (914) 592-6677).  It currently has approximately
914 employees including professionals and support staff.  For the years ended
December  31, 1994,  1995 and  1996, Cityscape  originated or  purchased $154
million, $418 million  and $1.3 billion of loans,  respectively.  Cityscape's
net worth as of December 31, 1994, 1995 and 1996 was  $3,176,738, $50,657,221
and $83,476,527, respectively.

     As  of  June  30, 1997,  the  Servicer  was servicing  a  loan portfolio
(including loans  it has retained  for its  own account, but  excluding those
master serviced on  behalf of others) of approximately  $2,128,232,383.  This
loan portfolio consisted of 37,075 loans with an average principal balance of
approximately $57,403.

     As a publicly-traded company, Cityscape  Financial Corp. is required  to
file periodic reports with the Securities and Exchange Commission pursuant to
the  Securities Exchange Act of 1934,  as amended.  Cityscape Financial Corp.
will furnish without charge to each person to whom this Prospectus Supplement
is  delivered,  upon written  or  oral request,  a  copy of  the  most recent
periodic filings made with the  Securities and Exchange Commission.  Requests
should  be directed  to  Cheryl  P. Carl,  Senior  Vice President,  Cityscape
Financial Corp., 565 Taxter Road,  Elmsford, New York 10523 (telephone number
(914) 592-6677).

     The Servicer may  resign only in accordance  with the terms of  the Sale
and Servicing  Agreement.   No removal or  resignation will  become effective
until  the  Indenture  Trustee  or  a  successor  servicer  has  assumed  the
Servicer's responsibilities and obligations in accordance therewith.

     The Servicer may not assign its obligations under the Sale and Servicing
Agreement  unless it  first  obtains  the written  consent  of the  Indenture
Trustee;  provided,  however, that  any  assignee must  meet  the eligibility
requirements for  a successor servicer  set forth  in the Sale  and Servicing
Agreement.   Notwithstanding  anything  in  the  preceding  sentence  to  the
contrary,  the Servicer  may delegate certain  of its  obligations to  a sub-
servicer pursuant  to a  sub-servicing agreement.   A sub-servicer  must meet
certain  eligibility requirements,  as set  forth in  the Sale  and Servicing
Agreement, and each  sub-servicing agreement shall  require servicing of  the
Loans consistent with the terms of the Sale and Servicing Agreement.

SERVICING EXPERIENCE

     The Servicer commenced servicing home equity loans in 1994 and commenced
servicing  Sav*-A-Loan home  loans in  1996.   Since 1996,  the Servicer  has
substantially  increased the volume  of home equity loans  as well as Sav*-A-
Loan home loans that it has originated and serviced.  

     The  following tables  set  forth certain  information  relating to  the
delinquency and loan loss experience  for the Sav*-A-Loan home loans included
in the Servicer's  servicing portfolio for the  periods shown.  Although  the
delinquency and loan loss information set forth below reflects the historical
experience of the Servicer with respect to such loans, such experience may be
affected by the substantial expansion  and relative lack of seasoning  of the
Servicer's Sav*-A-Loan home loan portfolio (as a result of which many of such
loans were  not outstanding long  enough to give rise  to some or  all of the
periods of  delinquency indicated in  the tables below).   Accordingly, there
can be no assurance that the future experience of the Loans in the Trust will
be comparable to that reflected in the tables below.

                    DELINQUENCY AND FORECLOSURE EXPERIENCE



                                                      AS OF JUNE 30, 1997
                                               NUMBER OF LOANS           PRINCIPAL BALANCE OF LOANS
                                                                          
Sav*-A-Loan Portfolio . . . . . . . .                 11,942                       $455,075,558
Past Due Loans
     One Payment Past Due . . . . . .                     64                         $1,979,168
     Two Payments Past Due  . . . . .                     22                           $862,076
     Three or more Payments 
        Past Due  . . . . . . . . . .                     50                         $1,663,684
Total Past Due Loans  . . . . . . . .                    136                         $4,504,928

Foreclosures Pending  . . . . . . . .                      0                                 $0
REO Properties  . . . . . . . . . . .                      1                            $54,958
Aggregate Past Due Loans, Foreclosures
   Pending, REO Properties  . . . . .                    137                         $4,559,886
As A % of Portfolio . . . . . . . . .                       1.1%                    1.0%




                          LOAN CHARGE-OFF EXPERIENCE




                                           THREE-MONTH                    SIX-MONTH
                                                    PERIOD ENDED                  PERIOD ENDED
                                                   MARCH 31, 1997                JUNE 30, 1997
                                                                            
Portfolio/(1)/ at Period End  . . . . . .           $263,775,039                   $455,075,558
Average Outstanding/(2)/  . . . . . . . .           $216,604,141                   $378,875,829
Number of Loans Outstanding . . . . . . .                  6,964                         11,942
Gross Losses/(3)/ . . . . . . . . . . . .                     $0                       $113,743
Loan Recoveries . . . . . . . . . . . . .                     $0                             $0

Net Loan Charge-Offs  . . . . . . . . . .                     $0                       $113,743
Foreclosures Pending  . . . . . . . . . .                     $0                             $0

Net Loan Charge-Offs as a percentage
   of average outstanding . . . . . . . .                     0%                             0%
Net Loan Charge-Offs as a percentage
   of servicing portfolio at period end .                     0%                             0%



                       
- -----------------------
/(1)/Portfolio consisting of Sav*-A-Loan product only.
/(2)/"Average  Outstanding" for  each  period  presented  is  the  arithmetic
average of the principal balances  of the loans in the Servicer's Sav*-A-Loan
servicing  portfolio  outstanding at  the  close  of  business on  the  final
business  day  of each  month  during  such  period.   With  respect  to  REO
Properties, the  Servicer generally will  determine the fair market  value by
reference to the unpaid principal balance thereof.
/(3)/"Gross   Losses"  means  the  outstanding  principal  balance  plus  any
unreimbursed Servicing Advances with respect to each liquidated loan.

     While  the above delinquency  and foreclosure  and loan  loss charge-off
experience illustrate Cityscape's  experiences for the periods  indicated, as
stated above, there can be no assurance  that the delinquency and foreclosure
and  loan  charge-off  experiences  of  the  Loans  will  be  similar.    The
statistical data in the  tables is based on information for  a limited period
and on home loans which have  been recently originated.  The loss  experience
with  home loans such as these typically  increases as the portfolio seasons.
Accordingly,  the information  set forth  above should  not be  considered to
reflect the  credit quality of the Loans included in  the Trust or as a basis
of assessing  the likelihood,  amount  or severity  of future  losses on  the
Loans.

UNDERWRITING CRITERIA

     All Loans underwritten by Cityscape will have been underwritten pursuant
to  Cityscape's "Sav*-A-Loan"  underwriting  requirements.    Generally,  the
"Sav*-A-Loan" underwriting standards of Cityscape place a greater emphasis on
the creditworthiness  of the  borrower than on  the underlying  collateral in
evaluating the likelihood that a borrower will be able to repay a Loan.

     UNDERWRITING  GUIDELINES FOR  SAV*-A-LOANS.   Cityscape's  "Sav*-A-Loan"
program is designed for homeowners who may have little  or no equity in their
property, but  who possess  good to excellent  credit histories  and provable
income, who  use the  proceeds for home  improvements or  debt consolidation.
Under  the "Sav*-A-Loan" program,  Cityscape obtains credit  information with
respect to each applicant from two sources  and generally does not permit the
ratio  of total monthly  debt obligations to  monthly gross income  to exceed
45%.  The applicant must generally fall within one of the two highest  credit
classifications established by Cityscape.  The principal amount of the "Sav*-
A-Loans" purchased or originated by Cityscape generally ranges from a minimum
of $10,000 to a maximum of  $75,000.  None of the loans originated  under the
"Sav*-A-Loan" program will  have Combined Loan-to-Value  Ratios in excess  of
approximately 125%.   Each such home loan must be  secured by a first, second
or third lien on the related property.  The property must be a completed  and
owner-occupied one- or two-family property and must have been occupied for at
least six months.

     Cityscape  considers  factors  pertaining  to  the  applicant's  current
employment,  stability of  employment and  income,  financial resources,  and
analysis of  credit, reflecting  not only the  ability to  pay, but  also the
willingness to repay contractual obligations.  The property's age, condition,
location, value and continued marketability are additional factors considered
in each risk analysis.

     Cityscape's underwriting standards are designed to provide a program for
all  qualified applicants in  an amount and  for a period  of time consistent
with their ability to repay.   All of Cityscape's underwriting determinations
are made without regard to sex, marital status, race, color, religion, age or
national origin.   Each  application is evaluated  on its  individual merits,
applying the guidelines set forth  below, to ensure that each  application is
considered on an equitable basis.

     Cityscape has put into  place a credit policy that provides  a number of
guidelines  to assist  the underwriters  in  the credit  review and  decision
process.  Cityscape's underwriting guidelines provide for the evaluation of a
loan   applicant's  creditworthiness  through  the   use  of  a  FICO  score,
verification of employment  and a review of the  debt service-to-income ratio
of  the applicant.    Income  is verified  through  various means,  including
without   limitation   applicant  interviews,   written   verifications  with
employers, receipt and review of pay stubs or tax returns.  The borrower must
demonstrate sufficient levels of disposable  income to satisfy debt repayment
requirements.

     In response to changes and developments in the  consumer finance area as
well as  the  refinement  of the  Company's  credit  evaluation  methodology,
Cityscape's  underwriting requirements for the Sav*-A-Loan program may change
from time to  time, which in certain  instances may result in  more stringent
and in  other instances less stringent underwriting  requirements.  Depending
upon the date on which the  Loans were originated or purchased by  Cityscape,
such Loans  included in  the Pool may  have been  originated or  purchased by
Cityscape under different underwriting requirements, and accordingly, certain
Loans included in the Pool may have different loan characteristics from other
Loans.   Furthermore, to  the extent  that certain  Loans were originated  or
purchased by Cityscape  under less stringent underwriting  requirements, such
Loans  may  be more  likely  to  experience  higher rates  of  delinquencies,
defaults  and losses  than those  Loans  originated or  purchased under  more
stringent underwriting requirements.

     Cityscape generally  requires one  of the following  to be  obtained for
each home loan: (i) a Uniform Residential Appraisal Report in compliance with
FNMA or  FHLMC guidelines (a  "Full Appraisal"),  or (ii)  a Second  Mortgage
Property  Value  Analysis  Report,  typically  referred  to  as  a  "Drive-By
Appraisal Report" which consists exclusively of an exterior inspection of the
property without examination of the interior.  A Drive-By Appraisal Report is
required if the  borrower has held the  Mortgaged Property for more  than one
year and the related Mortgage is a first or second mortgage; if  the Mortgage
is a  third  mortgage, a  Full Appraisal  is required.    Cityscape does  not
require an appraisal if the borrower has owned the Mortgaged Property for one
year or less;  however, Cityscape uses  the purchase price  set forth on  the
HUD-1 form  relating to the purchase  of the Mortgaged Property  to ascertain
the value of the Mortgaged Property.

     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,  bankruptcies  and
similar  instances of adverse  credit that can  be discovered by  a search of
public records.   An applicant's recent credit performance  weighs heavily in
the evaluation  of risk by Cityscape.  The credit  report is used to evaluate
the borrower's payment record and must be current at the time of application.
A lack of credit history will not necessarily preclude a loan if the borrower
has sufficient equity in the property.

     Cityscape requires  title insurance coverage issued by  an approved ALTA
title  insurance company  on all  property  securing loans  it originates  or
purchases which are  greater than or equal  to $25,000.  The  loan originator
and  its assignees  are  generally named  as the  insured.   Title  insurance
policies  indicate  the  lien  position  of the  mortgage  loan  and  protect
Cityscape  against loss if  the title or  lien position is  not as indicated.
With respect to loans  of less than $25,000, Cityscape requires  that a title
report be completed.  The applicant is also required to secure hazard and, in
certain  instances, flood  insurance in  an  amount sufficient  to cover  the
replacement costs of the Mortgaged Property.

     Cityscape has  established classifications  with respect  to the  credit
profiles of loans based on  certain of the borrower's characteristics.   Each
loan applicant  is placed  into one  of two  letter ratings  ("A" and  "B",),
depending upon a number of  factors including the applicant's credit history,
based on credit bureau reports and employment status.  Terms of loans made by
Cityscape,  as well  as the  maximum  Combined Loan-to-Value  Ratio and  debt
service to income ratios (calculated  by dividing fixed monthly debt payments
by  gross monthly  income), vary  depending  upon the  classification of  the
borrower.   The  criteria currently  used  by Cityscape  in classifying  loan
applicants can be generalized as follows:

     "A" Risk. Under  the  "A"  risk category,  a  loan  applicant  must have
generally repaid installment or revolving debt according to its terms.

               -    Existing  mortgage loans:  required to  be current at the
                    time  the application is submitted, with a maximum of one
                    (or two on  a case-by-case basis) 30-day  late payment(s)
                    within the last 24 months being acceptable.

               -    Non-mortgage credit:  minor derogatory items are allowed,
                    but a  letter of explanation is required; any recent open
                    collection  accounts or  open  charge-offs, judgments  or
                    liens would  generally disqualify a  loan applicant  from
                    this category.

               -    Bankruptcy  filings:    No   prior  bankruptcy  generally
                    allowed  (or, on  a case-by-case  basis,  must have  been
                    discharged more than 5 years prior to closing).

               -    Maximum Combined Loan-to-Value Ratio:  up to 125%.

               -    Debt service-to-income ratio:  generally 45% or less.

     "B" Risk. Under  the  "B" risk  category,  a  loan  applicant must  have
generally repaid installment or revolving debt according to its terms.

               -    Existing mortgage loans:  required  to be current at  the
                    time the application is submitted, with a maximum of  two
                    30-day  late payments  within the  last  24 months  being
                    acceptable.

               -    Non-mortgage  credit:    some  prior  defaults  may  have
                    occurred,  but major credit paid or installment debt paid
                    as agreed may  offset some delinquency; any  open charge-
                    offs,  judgments or  liens would  generally disqualify  a
                    loan applicant from this category.

               -    Bankruptcy  filings:  must have been discharged more than
                    three years prior to closing with credit re-established.

               -    Maximum Combined Loan-to-Value Ratio:  up to 125%.

               -    Debt service-to-income ratio:  generally 45% or less.

REPURCHASE OR SUBSTITUTION OF LOANS

     The  Servicer has  an option either  to repurchase any  Loan incident to
foreclosure, default or  imminent default thereof (a "Defaulted  Loan") or to
remove  such  Defaulted  Loan and  substitute  a  Qualified Substitute  Loan;
provided that the aggregate of the Loan Balances of such Loans may not exceed
10% of the Maximum Collateral  Amount.  See "Loan Program--Representations by
Sellers; Repurchases or Substitutions" in the Prospectus.

     Each of  Cityscape and  the Transferor  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 any Loan or  as to
which a  document deficiency exists (each, a "Defective  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  but not
including the due date in the Due Period relating to the Distribution Date on
which such Purchase  Price is to be  distributed, computed at the  Loan Rate.
In  lieu  of repurchasing  a  Defective  Loan,  each  of  Cityscape  and  the
Transferor  may  replace such  Defective  Loan  with  one or  more  Qualified
Substitute  Loans.   If the  aggregate outstanding  principal balance  of the
Qualified Substitute  Loan(s) is less than the  outstanding Principal Balance
of the Defective Loan(s), either Cityscape or the Transferor will also  remit
for  distribution to  the holders  of the  Notes  an amount  (a "Substitution
Adjustment") 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 differs from  the Loan Rate  for the Defective  Loan which it  replaces
(each, a "Deleted  Loan") by no more  than two percentage points, (ii)  has a
principal balance (after  application of all payments received on or prior to
the date of such substitution) equal to or less than the Principal Balance of
the Deleted Loan as of such date, (iii) has a lien priority no lower than the
Deleted Loan,  (iv)  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 (v)  has a borrower with  a comparable credit
grade classification than the borrower with respect to the Deleted Loan.

     No assurance can be given  that, at any particular time, Cityscape  will
be capable,  financially  or otherwise,  of repurchasing  Defective Loans  or
substituting  Qualified Substitute  Loans for Defective  Loans in  the manner
described above.   If Cityscape  repurchases, or is obligated  to repurchase,
Defective Loans  from any additional  series of asset backed  securities, the
financial ability of  Cityscape to repurchase Defective Loans  from the Trust
may  be adversely affected.  In  addition, other events relating to Cityscape
and its mortgage lending and consumer finance operations can occur that would
adversely  affect the financial ability  of Cityscape 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 Cityscape 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.   See  "Risk
Factors--Adequacy  of Credit Enhancement" and "--Limitations on Repurchase or
Replacement of Defective Loans" herein.


                      DESCRIPTION OF CREDIT ENHANCEMENT

     Credit enhancement with respect to the Notes will be provided by (i) the
subordination of distributions  in respect of the Residual  Interest (as well
as the subordination of  certain Classes of Notes to other  Classes of Notes,
as described herein) and (ii) the Overcollateralization Amount, which results
from  the limited  acceleration of  the principal  amortization of  the Notes
relative to  the  amortization of  the  Loans by  the  application of  Excess
Spread, as described herein.

SUBORDINATION AND ALLOCATION OF LOSSES

     Distributions of interest on the Notes will be made first to  the Senior
Notes and then to the Class M-1, Class M-2 and Class B  Notes, in that order,
such that  no interest will be paid  on the Class B Notes  until all required
interest  payments have been  made on the  Mezzanine and Senior  Notes and no
interest will be  paid on  the Mezzanine  Notes until  all required  interest
payments have been made on the  Senior Notes.  In addition, distributions  of
principal of the Notes  will be made first to  the Senior Notes, then to  the
Class M-1 Notes,  Class M-2  Notes and  Class B Notes,  in that  order.   Any
distributions  of  principal to  the Classes  of  Senior Notes  will  be made
sequentially in the  order of increasing numerical Class  designations (other
than the Class A-5 Notes, which will be  entitled to receive principal in the
priorities set forth below under  "Description of the Notes--Distributions on
the Notes").   All Allocable Loss Amounts  applied in reduction of  the Class
Principal Balances of the Mezzanine Notes will  be applied first to the Class
M-2 Notes  and then  to the  Class M-1  Notes, until  their respective  Class
Principal Balances have been reduced to zero.  In addition, no Allocable Loss
Amounts will be  applied in reduction of  the Class Principal Balance  of any
Class of  Mezzanine Notes until  the Class Principal  Balance of the  Class B
Notes  has been reduced to zero.   Further, no Allocable Loss Amounts will be
applied in reduction  of the  Class Principal  Balance of the  Class B  Notes
until  the  Overcollateralization  Amount  has  been reduced  to  zero.    No
Allocable Loss Amounts will  be applied to the Classes of  Senior Notes.  The
rights of  the holders of the Residual  Interest to receive any distributions
on any Distribution  Date generally will be subordinated to the rights of the
holders of  the Notes.   The  subordination described  above  is intended  to
enhance the likelihood  of the regular receipt of interest  and principal due
to the holders of the  Classes of Notes and to afford such holders protection
against losses on the Loans, with the greatest amount of such enhancement and
protection being provided to the Classes of  Senior Notes, a lesser amount of
such enhancement and protection being provided to the Class M-1 Notes and, in
particular, the Class M-2 Notes, and the least amount of such enhancement and
protection being provided to the Class  B Notes.  See "Risk Factors--Adequacy
of Credit Enhancement Limitations" herein.

     On  each Distribution Date, the "Allocable Loss Amount" will be equal to
the  excess, if any, of (a) the aggregate  of the Class Principal Balances of
all  Classes of  Notes  (after giving  effect to  all  distributions on  such
Distribution Date)  over (b)  the Pool Principal  Balance and  the Pre-Funded
Amount, each as of the end of the preceding Due Period.

     On each Distribution  Date, the "Net Loan  Losses" will be equal  to the
sum of  (A) with respect to the Loans that become Liquidated Loans during the
immediately  preceding  Due  Period,  an  amount (but  not  less  than  zero)
determined as of the related  Determination Date equal to: (i) the  aggregate
uncollected Principal Balances of such Liquidated Loans as of the last day of
such  Due  Period,  minus  (ii)   the  aggregate  amount  of  any  recoveries
attributable  to  principal  from whatever  source  received  during any  Due
Period,  with respect  to such  Liquidated  Loans, including  any Due  Period
subsequent to the Due Period wherein such Loan became a Liquidated  Loan, and
including  without limitation  any Net  Liquidation  Proceeds, any  Insurance
Proceeds,  any Released  Mortgaged Property  Proceeds,  any post  liquidation
proceeds, any  payments from  the related  Obligor and any  payments made  in
connection with the repurchase  of or substitution for a Defective Loan, less
the amount of  any expenses incurred in connection with  such recoveries; and
(B) any reduction  to the Principal Balances  of any Loans resulting  from an
order  issued  by  a  court  of appropriate  jurisdiction  in  an  insolvency
proceeding.

OVERCOLLATERALIZATION

     As of  any Distribution  Date, the  "Overcollateralization Amount"  will
equal the excess of the sum of the Pool Principal Balance  and the Pre-Funded
Amount, each as of the end of  the previous Due Period, over the aggregate of
the sum of the Class Principal Balances of all Classes of Notes (after giving
effect to all distributions on the Classes of Notes and the Residual Interest
on such Distribution  Date).  On the Closing  Date, the Overcollateralization
Amount will be equal to $2,000,000.  A limited acceleration of  the principal
amortization of the Notes relative to the principal amortization of the Loans
has been designed  to increase the Overcollateralization Amount  over time by
making additional distributions of principal to the holders of the Notes from
the distribution  of Excess Spread until the  Overcollateralization Amount is
at  least   equal  to   the  Overcollateralization   Target   Amount.     The
"Overcollateralization   Target  Amount"  equals  (A)  with  respect  to  any
Distribution Date  occurring prior to the  Stepdown Date, the  greater of (x)
7.75%  of  the  Maximum  Collateral   Amount  and  (y)  the  Net  Delinquency
Calculation Amount, and (B) with respect  to any other Distribution Date, the
greater of  (x) 15.50% of  the Pool  Principal Balance as  of the end  of the
related Due Period and (y)  the Net Delinquency Calculation Amount; provided,
however, that  the Overcollateralization  Target Amount will  in no  event be
less than 0.50% of the Maximum Collateral Amount.

     If  on any  Distribution Date  an  Overcollateralization Deficiency  (as
defined herein) exists, distributions of Excess Spread, if any,  will be made
as an additional distribution of principal to the holders of the Notes, to be
allocated among the Classes of Notes in the order of priority set forth under
"Description  of  the  Notes--Distributions  on  the  Notes"  herein.    Such
distributions of Excess Spread are intended to accelerate the amortization of
the  Class  Principal  Balances  of all  Classes  of  Notes  relative  to the
amortization  of  the  Loans, thereby  increasing  the  Overcollateralization
Amount.   The  relative percentage  of the aggregate  of the  Class Principal
Balances of the Classes of Notes to the Pool Principal Balance  will decrease
as  a  result  of the  application  of  Excess Spread  to  reduce  such Class
Principal Balances.

     On any Distribution Date with respect to which the Overcollateralization
Deficiency Amount is equal to zero, all or a portion of the Excess Spread may
be  distributed  to  the holders  of  the  Residual Interest  rather  than as
principal to  the holders of the  Notes, thereby ceasing the  acceleration of
principal amortization of the Notes in relation to the principal amortization
of the Pool,  until such time as the  Overcollateralization Deficiency Amount
is greater than zero  (i.e., due to a reduction  in the Overcollateralization
Amount as a result of Net Loan Losses or delinquencies  or due to an increase
in the  Overcollateralization Target  Amount as  a result  of the  failure to
satisfy certain delinquency criteria).

     While the application of Excess Spread in the manner specified above has
been designed to produce and maintain a given level of overcollateralization,
there can be  no assurance that Excess Spread will be generated in sufficient
amounts to ensure  that such overcollateralization level will  be achieved or
maintained at all times.  In particular, a high rate of delinquencies  on the
Loans during any  Due Period could cause  the amount of interest  received on
the  Loans during such  Due Period  to be  less than  the amount  of interest
distributable on the Notes on the related Distribution Date.  In such a case,
the  Class Principal  Balances of the  Classes of  Notes would decrease  at a
slower rate relative to the Pool Principal  Balance, resulting in a reduction
of the Overcollateralization  Amount and, in some circumstances, an Allocable
Loss   Amount.      In   addition,   Net  Loan   Losses   will   reduce   the
Overcollateralization  Amount to  zero  before  Allocable  Loss  Amounts  are
applied in reduction of  the Class Principal Balances  of certain Classes  of
Notes.  See "Risk Factors--Adequacy of Credit Enhancement" herein.

                           DESCRIPTION OF THE NOTES

GENERAL

     The  Cityscape Home  Loan Owner  Trust 1997-4  (the "Trust")  will issue
eight Classes  of Home  Loan Asset Backed  Notes (collectively,  the "Notes")
having the  designations and aggregate initial principal amounts specified on
the cover hereof pursuant to an Indenture  to be dated as of August 31,  1997
(the "Indenture"),  between the Trust and  the Indenture Trustee.   The Trust
will  also  issue  an  instrument  representing  the  residual interest  (the
"Residual Interest") in the Trust pursuant to the terms of a  Trust Agreement
dated as of August 31, 1997 (the "Trust Agreement"), among the Depositor, the
Transferor,  the Co-Owner  Trustee and  the  Owner Trustee.    The Notes  are
secured by the assets of the Trust pursuant to the Indenture.

     On the 25th day of each month or, if such day is not a Business Day, the
first Business  Day immediately following,  commencing in October  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
related Record Date, the portion of the aggregate distribution to be  made to
each Noteholder as  described below.  The  "Record Date" with respect  to any
Distribution Date shall be the close of business on the last Business Day  of
the month preceding the month in which such Distribution Date occurs.   Prior
to any  termination of the  book-entry provisions, distributions on  the Book
Entry Securities will be made to  Beneficial Owners 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 $100,000 and  integral multiples of $1,000 in excess
thereof.  

DISTRIBUTIONS ON THE NOTES

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

     AVAILABLE  COLLECTION  AMOUNT.    Distributions on  the  Notes  on  each
Distribution  Date will be  made from the  Available Collection Amount.   The
Servicer will  calculate the Available  Collection Amount  on the  fourteenth
calendar day of  each month or, if such  day is not a Business  Day, then the
immediately  preceding Business Day (each  such day, a "Determination Date").
With respect to each Distribution  Date, the "Available Collection Amount" is
the sum  of (i) all amounts received on  the Loans or required to  be paid by
Cityscape  or the  Transferor during  the  related Due  Period (exclusive  of
amounts  not required  to be  deposited  by the  Servicer  in the  Collection
Account and amounts  permitted to be withdrawn by the  Indenture Trustee from
the Collection Account)  as reduced by  any portion thereof  that may not  be
withdrawn therefrom pursuant to an order of a United  States bankruptcy court
of  competent jurisdiction  imposing a  stay pursuant  to Section 362  of the
United States Bankruptcy  Code; (ii) with respect  to the final  Distribution
Date or  an early redemption or termination of the Notes pursuant to the Sale
and Servicing Agreement, the Termination Price; (iii) the Purchase Price paid
for any Loans required to be purchased  and the Substitution Adjustment to be
deposited to the  Collection Account in connection with  any substitution, in
each case prior to  the related Determination Date; and  (iv) the Capitalized
Interest  Requirement (as  defined  herein),  if any,  with  respect to  such
Distribution Date.

     Distributions of Interest.  Interest on the Class Principal Balance of
     -------------------------
each Class  of Notes  will accrue thereon  at the  applicable per  annum Note
Interest Rate,  and will be  payable to the  holders of  such Class of  Notes
monthly on each  Distribution Date, commencing in October 1997.   Interest on
the  Class A-1 Notes  with respect to  a given Distribution  Date will accrue
based on the actual  number of days included in the  period commencing on the
immediately preceding Distribution Date  (or the Closing Date in  the case of
the first Distribution Date) and ending on the day immediately preceding such
given  Distribution Date  and will  be calculated  based on  a 360-day  year.
Interest  on each  Class of  Notes other  than  the Class  A-1 Notes  will be
calculated on the basis of a 360-day year of twelve 30-day months.

     With  respect to  any Distribution  Date, interest distributions  on the
Notes will be made from the Available Collection Amount (plus, if applicable,
the amount,  if any, of  Pre-Funding Earnings  and, on the  Distribution Date
relating to the Due Period in which the termination of the Pre-Funding Period
occurred, the amount on deposit in the Pre-Funding Account at such  time) net
of  the  Trust Fees  and  Expenses  (the  "Available  Distribution  Amount").
Interest payments will  be made, first, to  the Classes of Senior  Notes, pro
rata, based  on the amount of interest distributable  in respect of each such
Class calculated at the related Note Interest Rate, second, to the Classes of
Mezzanine  Notes,  sequentially,  in  the  order  of  their  numerical  Class
designation, and then to the Class B Notes.  Under certain circumstances, the
amount  available for  interest payments  could be  less  than the  amount of
interest  payable on all Classes of Notes on  any Distribution Date.  In such
event, each  affected Class will  receive its  ratable share (based  upon the
aggregate amount  of  interest due  to such  Class) of  the remaining  amount
available to be distributed as interest after the payment of all interest due
on each Class  having a higher interest  payment priority.  In  addition, any
such interest deficiency  will be carried forward as  a Noteholders' Interest
Carry-Forward Amount  for such Class  and will  be distributed to  holders of
each such Class of Notes on subsequent Distribution Dates to the  extent that
sufficient funds  are available.   Any such interest deficiency  could occur,
for  example,  if  delinquencies  or   losses  realized  on  the  Loans  were
exceptionally high or were concentrated in a particular month.  Interest will
accrue on any Noteholders' Interest Carry-Forward Amount for any Class at the
applicable Note Interest Rate.

     Distributions of Principal.  Principal distributions will be made to the
     --------------------------
holders of the Notes on each  Distribution Date in an amount generally  equal
to the sum of (i) the Regular Principal Distribution Amount (less, in certain
circumstances,  the excess  of  the  Overcollateralization  Amount  over  the
Overcollateralization   Target  Amount)  and  (ii)  to   the  extent  of  the
Overcollateralization   Deficiency  Amount,   any  Excess  Spread   for  such
Distribution Date.

     Distribution Priorities.
     -----------------------

     A.  On  each Distribution Date, the Regular Distribution  Amount will be
distributed in the following order of priority:

          (i)  to  the holders of  the Senior Notes,  the Senior Noteholders'
     Interest  Distributable Amount for  such Distribution Date  allocated to
     each  Class of  Senior Notes,  pro rata,  based on  the  amount interest
     distributable in  respect of each such  Class based on the  related Note
     Interest Rate;

          (ii) sequentially, to  the holders of  the Class M-1 and  Class M-2
     Notes, in that order, the Class  M-1 Noteholders' Interest Distributable
     Amount and  the Class  M-2 Noteholders'  Interest Distributable  Amount,
     respectively, for such Distribution Date;

          (iii)     to  the  holders  of  the  Class B  Notes,  the  Class  B
     Noteholders' Interest Distributable Amount for such Distribution Date;

          (iv) if with  respect to such Distribution Date the Pre-Funding Pro
     Rata Distribution  Trigger has  occurred, the amount  on deposit  in the
     Pre-Funding  Account  at the  end  of  the  Pre-Funding Period  will  be
     distributed  as principal  to  all  Classes of  Notes  and the  Residual
     Interest (which  initially is  represented by  the Overcollateralization
     Amount  on the  Closing Date),  pro rata,  based on  the Original  Class
     Principal Balances thereof and the  Residual Interest in relation to the
     sum of the  Original Pool Principal Balance and  the Original Pre-Funded
     Amount;

          (v)  first, to the Class A-5 Notes, an amount equal to the Class A-
     5  Priority  Principal  Distribution Amount  until  the  Class Principal
     Balance of  the Class A-5 Notes is reduced  to zero; and, second, 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,  in  an amount  necessary  to reduce  the
     aggregate  Class Principal  Balance of  the Senior  Notes to  the Senior
     Optimal Principal Balance for such Distribution Date,

          (vi) sequentially, to  the holders of  the Class M-1 and  the Class
     M-2 Notes, in  that order, in  an amount necessary  to reduce the  Class
     Principal Balances  thereof to the  Class M-1 Optimal  Principal Balance
     and  the Class  M-2 Optimal  Principal  Balance, respectively,  for such
     Distribution Date;

          (vii)     to  the  holders of  the  Class  B  Notes, in  an  amount
     necessary to reduce the Class Principal Balance thereof to zero;

          (viii)    sequentially,  to the Class  M-1, Class  M-2 and  Class B
     Notes,   in  that  order,  until  their  respective  Loss  Reimbursement
     Deficiencies have been paid in full; and

          (ix) any remaining amount to the holders of the Residual Interest.

     B.   On each Distribution  Date, the Indenture Trustee  shall distribute
the  Excess Spread, if any, in the following  order of priority (in each case
after giving effect to all payments specified in paragraph A. above):

          (i)  in  an amount  equal to  the  Overcollateralization Deficiency
     Amount, if any, as follows:

               (A)  first, to  the Class  A-5 Notes, an  amount equal  to the
          Class A-5  Priority Excess  Spread Distribution  Amount, until  the
          Class  Principal Balance of the Class A-5  Notes is reduced to zero
          and second,  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,  in  an  amount  necessary  to  reduce  the  aggregate  Class
          Principal  Balance of  the  Senior  Notes  to  the  Senior  Optimal
          Principal Balance for such Distribution Date;

               (B)  sequentially,  to the holders of the  Class M-1 and Class
          M-2  Notes, in  that order,  until  the respective  Class Principal
          Balances  thereof  have been  reduced  to  the  Class  M-1  Optimal
          Principal  Balance   and  Class  M-2  Optimal   Principal  Balance,
          respectively, for such Distribution Date; and

               (C)  to  the holders  of the  Class  B Notes  until the  Class
          Principal Balance thereof has been reduced to zero; and

          (ii) sequentially, to the  Class M-1, Class M-2 and  Class B Notes,
     in that order,  until their respective Loss  Reimbursement Deficiencies,
     if any, have been paid in full; and

          (iii)     any  remaining  amount  to the  holders  of  the Residual
     Interest.

     Notwithstanding the priorities specified above, on any Distribution Date
as to which the Class Principal Balances  of each of the Class M-1, Class M-2
and Class B Notes  and the Overcollateralization Amount have  been reduced to
zero, distributions  of principal  on the  Classes of  Senior  Notes on  such
Distribution Date will  be applied to  such Classes pro  rata based on  their
respective Class Principal Balances.

RELATED DEFINITIONS

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

     Business Day:  Any day other than (i) a Saturday or a Sunday or (ii) a
     ------------
day on  which banking institutions in New  York City or in the  city in which
the corporate trust office of the Indenture Trustee is located are authorized
or obligated by law or executive order to be closed.

     Class A Excess Spread Distribution Amount:  With respect to any
     -----------------------------------------
Distribution Date,  the least of  (i) the excess  of (x) the  Class Principal
Balance  of  all Senior  Notes  (after  giving  effect to  all  distributions
specified in A. above) over (y) the Senior Optimal Principal Balance for such
Distribution  Date, (ii) the Overcollateralization Deficiency Amount for such
Distribution Date, and (iii) the Excess Spread for such Distribution Date.

     Class A Principal Distribution Amount:  With respect to any Distribution
     -------------------------------------
Date, the lesser of  (i) the Regular  Principal Distribution Amount and  (ii)
the excess  of (x) the aggregate Class Principal  Balance of all Senior Notes
(prior to  giving effect  to distributions on  such Distribution  Date, other
than  any  distributions   in  respect  of  the  Pre-Funded   Amount  on  the
Distribution Date  on which a  Pre-Funding Pro Rata Distribution  Trigger has
occurred) over (y) the Senior Optimal Principal Balance for such Distribution
Date.

     Class A-5 Priority Excess Spread Distribution Amount:  With respect to
     ----------------------------------------------------
any Distribution Date,  the lesser of (A)  the product of (x)  the applicable
Class A-5 Priority Percentage for such Distribution Date and (y) the Class A-
5 Pro Rata Excess Spread  Distribution Amount for such Distribution  Date and
(B) the Class A Excess Spread Distribution Amount.

     Class A-5 Pro Rata Excess Spread Distribution Amount:  With respect to
     ----------------------------------------------------
any Distribution Date, an amount equal to  the product of (x) a fraction, the
numerator  of which  is the Class  Principal Balance  of the Class  A-5 Notes
immediately prior to  such Distribution Date and the denominator  of which is
the aggregate of the Class Principal Balances  of the Classes of Senior Notes
immediately prior to such Distribution Date and (y) the Class A Excess Spread
Distribution Amount.

     Class A-5 Priority Percentage:  With respect to each Distribution Date,
     -----------------------------
the percentage specified below:

               Distribution Date        Priority Percentage
               --------------------------------------------

               October 1997-September 2000   0%
               October 2000-September 2002   45%
               October 2002-September 2003   80%
               October 2003-September 2004   100%
               October 2004 and thereafter   300%

     Class A-5 Priority Principal Distribution Amount:  With respect to any
     ------------------------------------------------
Distribution Date, the lesser of (A) the product of (x) the  applicable Class
A-5 Priority Percentage for such Distribution Date  and (y) the Class A-5 Pro
Rata Principal  Distribution Amount  for such Distribution  Date and  (B) the
Class A Principal Distribution Amount.

     Class A-5 Pro Rata Principal Distribution Amount:  With respect to any
     ------------------------------------------------
Distribution Date, an  amount equal  to the  product of (x)  a fraction,  the
numerator  of which  is the Class  Principal Balance  of the Class  A-5 Notes
immediately prior  to such Distribution Date and  the denominator of which is
the  aggregate  Class Principal  Balances  of  the  Classes of  Senior  Notes
immediately prior  to such  Distribution Date and  (y) the Class  A Principal
Distribution Amount.

     Class B Noteholders' Interest Carry-Forward Amount:  With respect to any
     --------------------------------------------------
Distribution  Date and  the Class  B Notes,  the excess  of (A)  the Class  B
Noteholders'  Monthly  Interest  Distributable   Amount  for  the   preceding
Distribution  Date and any  outstanding Class B  Noteholders' Interest Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of  interest that  is actually distributed  to such  Notes on  such preceding
Distribution Date,  plus  accrued interest  thereon,  to the  extent  legally
permissible,  from such  preceding  Distribution  Date at  the  Class B  Note
Interest Rate.

     Class B Noteholders' Interest Distributable Amount:  With respect to any
     --------------------------------------------------
Distribution Date and the  Class B Notes, the sum of the Class B Noteholders'
Monthly  Interest  Distributable Amount  for such  Distribution Date  and the
Class  B Noteholders'  Interest Carry-Forward  Amount  for such  Distribution
Date.

     Class B Noteholders' Monthly Interest Distributable Amount:  With
     ----------------------------------------------------------
respect to each Distribution Date and the Class B Notes, the aggregate amount
of interest accrued  during the related Interest  Period at the Class  B Note
Interest Rate on the Class Principal Balance of the Class B Notes immediately
preceding such Distribution Date. 

     Class M-1 Noteholders' Interest Carry-Forward Amount:  With respect to
     ----------------------------------------------------
any Distribution Date and the Class M-1 Notes, the excess of (A) the Class M-
1  Noteholders' Monthly  Interest  Distributable  Amount  for  the  preceding
Distribution Date and any outstanding Class M-1 Noteholders' Interest  Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of interest  that is  actually distributed  to such  Notes on  such preceding
Distribution  Date,  plus accrued  interest  thereon, to  the  extent legally
permissible,  from such  preceding Distribution  Date at  the Class  M-1 Note
Interest Rate.

     Class M-1 Noteholders' Interest Distributable Amount:  With respect to
     ----------------------------------------------------
any Distribution  Date and  the Class M-1  Notes, the  sum of  the Class  M-1
Noteholders' Monthly Interest Distributable Amount for such Distribution Date
and  the  Class  M-1  Noteholders' Interest  Carry-Forward  Amount  for  such
Distribution Date.

     Class M-1 Noteholders' Monthly Interest Distributable Amount:  With
     ------------------------------------------------------------
respect to  each Distribution  Date and the  Class M-1  Notes, the  aggregate
amount of interest accrued during the related Interest Period at the Class M-
1  Note Interest Rate on  the Class Principal Balance  of the Class M-1 Notes
immediately preceding such Distribution Date.

     Class M-1 Optimal Principal Balance:  With respect to any Distribution
     -----------------------------------
Date  prior  to  the Stepdown  Date,  zero;  and with  respect  to  any other
Distribution  Date,  the   Pool  Principal  Balance   as  of  the   preceding
Determination Date minus the sum of (i) the aggregate Class Principal Balance
of the  Senior Notes (after  taking into account  distributions made  on such
Distribution Date in reduction of the Class Principal Balances of the Classes
of Senior Notes made prior to such determination) and (ii) the greater of (x)
the  sum  of (1)  25.5% of  the Pool  Principal Balance  as of  the preceding
Determination Date and (2)  the Overcollateralization Target Amount  for such
Distribution Date  (calculated without  giving effect to  the proviso  in the
definition thereof) and (y) 0.50% of the Maximum Collateral Amount; provided,
however, that  the Class M-1  Optimal Principal Balance  shall never be  less
than zero or greater than the  Original Class Principal Balance of the  Class
M-1 Notes.

     Class M-2 Noteholders' Interest Carry-Forward Amount:  With respect to
     ----------------------------------------------------
any Distribution Date and the Class M-2 Notes, the excess of (A) the Class M-
2  Noteholders' Monthly  Interest  Distributable  Amount  for  the  preceding
Distribution  Date and any outstanding Class M-2 Noteholders' Interest Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of  interest that  is actually distributed  to such  Notes on  such preceding
Distribution Date,  plus  accrued interest  thereon,  to the  extent  legally
permissible,  from such  preceding Distribution  Date at  the Class  M-2 Note
Interest Rate.

     Class M-2 Noteholders' Interest Distributable Amount:  With respect to
     ----------------------------------------------------
any  Distribution Date  and the  Class M-2  Notes, the  sum of the  Class M-2
Noteholders' Monthly Interest Distributable Amount for such Distribution Date
and  the  Class  M-2  Noteholders'  Interest  Carry-Forward  Amount for  such
Distribution Date.

     Class M-2 Noteholders' Monthly Interest Distributable Amount:  With
     ------------------------------------------------------------
respect to  each Distribution  Date and  the Class  M-2 Notes,  the aggregate
amount of interest accrued during the related Interest Period at the Class M-
2  Note Interest Rate on the  Class Principal Balance of  the Class M-2 Notes
immediately preceding such Distribution Date.

     Class M-2 Optimal Principal Balance:  With respect to any Distribution
     -----------------------------------
Date  prior  to  the Stepdown  Date,  zero;  and with  respect  to  any other
Distribution   Date,  the  Pool   Principal  Balance  as   of  the  preceding
Determination Date minus the sum of (i) the aggregate Class Principal Balance
of the Senior Notes (after taking into account any distributions made on such
Distribution Date in reduction of the Class Principal Balances of the Classes
of Senior Notes  made prior to such  determination) plus the Class  Principal
Balance  of the Class M-1 Notes  (after taking into account any distributions
made on such Distribution Date in reduction of the Class Principal Balance of
the Class M-1  Notes prior  to such  determination) and (ii)  the greater  of
(x) the sum  of (1) 12.0% of  the Pool Principal Balance as  of the preceding
Determination Date and (2) the  Overcollateralization Target Amount for  such
Distribution Date  (without giving  effect to the  proviso in  the definition
thereof) and (y)  0.50% of the Maximum Collateral  Amount; provided, however,
that the Class M-2 Optimal Principal Balance shall never be less than zero or
greater than the Original Class Principal Balance of the Class M-2 Notes.

     Excess Spread:  With respect to any Distribution Date, the excess of (a)
     -------------
the Available Distribution Amount over (b) the Regular Distribution Amount.

     Insurance Proceeds:  With respect to any Loan, the proceeds paid to the
     ------------------
Servicer  by any insurer  pursuant to any  insurance policy  covering a Loan,
Mortgaged Property or REO Property or any other insurance policy that relates
to a  Loan,  net of  any  expenses which  are  incurred by  the  Servicer  in
connection with the collection of  such proceeds and not otherwise reimbursed
to the Servicer, but excluding the proceeds  of any insurance policy that are
to be  applied to  the restoration  or repair  of the  Mortgaged Property  or
released  to  the  borrower  in  accordance  with   accepted  loan  servicing
procedures.

     Interest Period:  With respect to the Class A-1 Notes for a given
     ---------------
Distribution  Date,  the  actual  number  of  days  included  in  the  period
commencing on  the immediately  preceding Distribution Date  (or the  Closing
Date in  the case  of the  first Distribution  Date)  and ending  on the  day
immediately preceding such given Distribution Date calculated based on a 360-
day year.   With respect  to the  Classes of Notes  other than the  Class A-1
Notes for a given  Distribution Date, the calendar month preceding  the month
of such Distribution Date based on a 360-day year consisting of twelve 30-day
months.

     Liquidated Loan:  With respect to any date of determination and any Loan
     ---------------
as to which the Servicer has determined that  all recoverable liquidation and
insurance proceeds have been received, which will be deemed to occur upon the
earlier of:  (a) the liquidation  of the related Mortgaged  Property acquired
through  foreclosure or similar proceedings, (b) the Servicer's determination
in accordance with  customary accepted practices that no  further amounts are
collectible from  the Loan or (c) any portion  of a scheduled monthly payment
of principal and interest is in excess of 180 days past due.

     Loss Reimbursement Deficiency:  As of any date of determination and as
     -----------------------------
to the  Class M-1  Notes, Class  M-2 Notes or  Class B  Notes, the  amount of
Allocable  Loss  Amounts, together  with  interest  thereon,  applied to  the
reduction of the  Class Principal Balance  of such Class  and not  reimbursed
pursuant to the Sale and Servicing Agreement.

     Net Delinquency Calculation Amount:  With respect to any Distribution
     ----------------------------------
Date, the excess, if any, of (x) the product of 2.5 and the Six-Month Rolling
Delinquency Average over (y)  the aggregate of  the amounts of Excess  Spread
for the three preceding Distribution Dates.

     Net Liquidation Proceeds:  With respect to any Distribution Date, any
     ------------------------
cash amounts  received from Liquidated  Loans during the related  Due Period,
whether  through trustee's sale,  foreclosure sale, disposition  of Mortgaged
Properties or otherwise (other than Insurance Proceeds and Released Mortgaged
Property Proceeds),  and any other  cash amounts received in  connection with
the  management of  the Mortgaged  Properties from  Defaulted Loans,  in each
case, net of  any reimbursements to the  Servicer made from such  amounts for
any  unreimbursed Servicing  Compensation and  Servicing  Advances (including
nonrecoverable Servicing Advances) made and  any other fees and expenses paid
in  connection with  the  foreclosure, conservation  and  liquidation of  the
related Liquidated  Loans or  Mortgaged Properties pursuant  to the  Sale and
Servicing Agreement. 

     Note Interest Rate:  With respect to each Class of Notes, the per annum
     ------------------
rate set forth or described below:

          Class A-1:     The lesser of (a) One-Month LIBOR plus 0.14% and (b)
                         12.00%./(*)/
          Class A-2:     6.77%.
          Class A-3:     7.09%.
          Class A-4:     7.44%./(**)/
          Class A-5:     7.01%./(**)/
          Class M-1:     7.56%./(**)/
          Class M-2:     7.71%./(**)/
          Class B:       7.94%.
               
- ---------------
/(*)/For the first Distribution Date, the Class A-1 Note  Interest Rate shall
be 5.79625%.
/(**)/On any Distribution Date after the first Distribution Date on which the
holders of the Residual Interest are permitted to effect an early termination
of the Trust as described herein under "--Optional Termination of the Trust,"
the Note  Interest Rates for the Class A-4  Notes, Class A-5 Notes, Class M-1
Notes  and  Class  M-2  Notes  shall  be  7.94%,  7.51%,  8.06%   and  8.21%,
respectively.

     Noteholders' Interest Carry-Forward Amount:  With respect to any
     ------------------------------------------
Distribution  Date, any  of the  Senior  Noteholders' Interest  Carry-Forward
Amount, the Class  M-1 Interest Carry-Forward Amount, the  Class M-2 Interest
Carry-Forward Amount or the Class B Interest Carry-Forward Amount.

     Noteholders' Interest Distributable Amount:  With respect to any
     ------------------------------------------
Distribution  Date, the sum of the Senior Noteholders' Interest Distributable
Amount, the Class  M-1 Interest Distributable Amount, the  Class M-2 Interest
Distributable Amount and the Class B Interest Distributable Amount.

     Overcollateralization Amount:  With respect to any Distribution Date,
     ----------------------------
the amount  equal to the excess of (a) the  sum of the Pool Principal Balance
and the Pre-Funded Amount, each  as of the end  of the preceding Due  Period,
over  (b) the  aggregate of the  Class Principal  Balances of the  Classes of
Notes  (after giving effect  to distributions on  the Notes  and the Residual
Interest on such Distribution Date).

     Overcollateralization Deficiency Amount:  With respect to any date of
     ---------------------------------------
determination, the excess, if any, of the Overcollateralization Target Amount
over the  Overcollateralization Amount (such Overcollateralization  Amount to
be  calculated  after giving  effect to  all  payments on  the Notes  and the
Residual Interest on such Distribution Date as specified in A. above).

     Overcollateralization Target Amount:  (A)  With respect to any
     -----------------------------------
Distribution Date occurring  prior to the  Stepdown Date, an amount  equal to
the greater  of (x) 7.75%  of the Maximum Collateral  Amount and (y)  the Net
Delinquency  Calculation   Amount;  and  (B)   with  respect  to   any  other
Distribution Date, an  amount equal to the  greater of (x) 15.5% of  the Pool
Principal Balance as  of the end  of the related Due  Period and (y)  the Net
Delinquency    Calculation    Amount;    provided,    however,    that    the
Overcollateralization Target Amount  shall in no event be  less than 0.50% of
the Maximum Collateral Amount.

     Regular Distribution Amount:  With respect to any Distribution Date, the
     ---------------------------
lesser of (a) the  Available Distribution Amount and  (b) the sum of (i)  the
aggregate  of the  Noteholders'  Interest  Distributable  Amounts,  (ii)  the
Regular Principal Distribution  Amount and  (iii) if  such Distribution  Date
relates to the  Due Period in which  the Pre-Funding Period ended  and at the
termination  of such Pre-Funding  Period a Pre-Funding  Pro Rata Distribution
Trigger had  occurred, the amount  on deposit in  the Pre-Funding  Account on
such date.

     Regular Principal Distribution Amount:  On each Distribution Date, an
     -------------------------------------
amount equal to the lesser of: 

     (A)  the sum of (i) each payment  of principal collected by the Servicer
during  the  related   Due  Period,  (ii) all  partial  and   full  principal
prepayments applied by the Servicer during such related Due Period, (iii) the
principal portion  of all  Net Liquidation  Proceeds, Insurance  Proceeds and
Released Mortgaged Property Proceeds received during the  related Due Period,
(iv) that  portion  of the  purchase  price  of  any repurchased  Loan  which
represents  principal,   (v) the  principal   portion  of   any  Substitution
Adjustments required  to be  deposited in  the Collection  Account as of  the
related Determination Date, (vi) on the  Distribution Date in which the Trust
is to  be  terminated pursuant  to  the Sale  and Servicing  Agreement,  that
portion of the Termination Price to be applied to the payment of principal of
the Notes  and (v) if  such Distribution  Date relates to  the Due  Period in
which the Pre-Funding Period ended and at the termination of such Pre-Funding
Period  a Pre-Funding  Pro Rata  Distribution Trigger  had not  occurred, the
amount on deposit in the Pre-Funding Account on such date; and

     (B)  the aggregate  of the  Class Principal Balances  of the  Classes of
Notes immediately prior to such Distribution Date. 

     Released Mortgaged Property Proceeds:  With respect to any Distribution
     ------------------------------------
Date, the  proceeds received by the Servicer in  connection with (i) a taking
of an entire Mortgaged Property by exercise of the power of eminent domain or
condemnation or (ii) any release of  part of the Mortgaged Property from  the
lien  of the  related  Mortgage,  whether by  partial  condemnation, sale  or
otherwise,  which  in  either  case  are  not  released  to the  borrower  in
accordance  with applicable law,  accepted mortgage servicing  procedures and
the Sale and Servicing Agreement.

     Senior Noteholders' Interest Carry-Forward Amount:  With respect to any
     -------------------------------------------------
Distribution  Date and  the  Senior  Notes,  the excess  of  (A)  the  Senior
Noteholders'  Monthly  Interest   Distributable  Amount  for   the  preceding
Distribution Date  and any  outstanding Senior  Noteholders' Interest  Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of interest that  is actually  distributed to  such Notes  on such  preceding
Distribution  Date, plus  accrued  interest thereon,  to  the extent  legally
permissible,  from  such  preceding Distribution  Date  at  the related  Note
Interest Rate.

     Senior Noteholders' Interest Distributable Amount:  With respect to any
     -------------------------------------------------
Distribution Date and  the Senior Notes,  the sum of the  Senior Noteholders'
Monthly Interest  Distributable Amount  for  such Distribution  Date and  the
Senior Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Senior Noteholders' Monthly Interest Distributable Amount:  With respect
     ---------------------------------------------------------
to each  Distribution Date  and the Classes  of Senior  Notes, the  aggregate
amount  of  interest  accrued  during  the related  Interest  Period  at  the
respective Note Interest Rates on the Class Principal Balances of the Classes
of Senior Notes immediately preceding such Distribution Date.  

     Senior Optimal Principal Balance:  With respect to any Distribution Date
     --------------------------------
prior  to the  Stepdown Date,  zero; with  respect to any  other Distribution
Date, an  amount equal  to the  Pool Principal  Balance as  of the  preceding
Determination Date minus the greater of (a)  the sum of (1) 55.0% of the Pool
Principal  Balance  as  of  the  preceding Determination  Date  and  (2)  the
Overcollateralization  Target  Amount  for such  Distribution  Date  (without
giving effect to the proviso in the definition thereof) and (b) 0.50% of  the
Maximum  Collateral  Amount;  provided,  however,  that  the  Senior  Optimal
Principal Balance  shall never be  less than  zero or greater  than aggregate
Class Principal Balance of the Senior Notes as of the Closing Date.

     Six-Month Rolling Delinquency Average:  With respect to any Distribution
     -------------------------------------
Date, the  average of the applicable  60-Day Delinquency Amounts for  each of
the  six immediately  preceding  Due Periods,  where  the 60-Day  Delinquency
Amount for any Due  Period is the aggregate of the  Principal Balances of all
Loans that are 60 or more days delinquent, in foreclosure or  REO Property as
of the end of such Due Period.

     Stepdown Date:  The first Distribution Date occurring after September
     -------------
2000 as to which all of the following conditions exist:

     (1)  the Pool Principal Balance has  been reduced to an amount less than
or equal to 50% of the Maximum Collateral Amount;

     (2)  the  Net Delinquency Calculation Amount  is less than 7.75%  of the
Maximum Collateral Amount; and 

     (3)  the aggregate  Class Principal Balance of  the Senior Notes  (after
giving effect to  distributions of principal on such  Distribution Date) will
be able to  be reduced on  such Distribution Date  (such determination to  be
made by the  Indenture Trustee prior  to making actual distributions  on such
Distribution Date) to the excess of (i) the Pool Principal Balance as of  the
preceding Determination Date  over (ii)  the greater  of (a) the  sum of  (1)
55.0% of  the Pool Principal Balance  as of the preceding  Determination Date
and  (2) the Overcollateralization  Target Amount for  such Distribution Date
(such Overcollateralization Target Amount calculated without giving effect to
the proviso in the definition thereof and calculated pursuant only to  clause
(B) in  the definition  thereof)  and (b)  0.50%  of the  Maximum  Collateral
Amount.

CALCULATION OF ONE-MONTH LIBOR

     On  the second  LIBOR  Business  Day (as  defined  below) preceding  the
commencement  of  each  Interest  Period   (each  such  date,  an   "Interest
Determination  Date"),  the  Indenture  Trustee  will  determine  the  London
interbank  offered rate  for one-month  United States dollar  deposits ("One-
Month LIBOR") for such Interest Period for  the Class A-1 Notes on the  basis
of  the offered  rates of  the  Reference Banks  for one-month  United States
dollar deposits, as such rates appear on  the Telerate Page 3750, as of 11:00
a.m. (London  time) on  such Interest Determination  Date.   As used  in this
section, "LIBOR Business Day" means a day on which banks are open for dealing
in foreign currency  and exchange in London and New York City; "Telerate Page
3750"  means  the display  page  currently so  designated  on  the Dow  Jones
Telerate Service (or such other page as may replace that page on that service
for the  purpose of  displaying comparable rates  or prices);  and "Reference
Banks" means leading  banks selected by the Indenture Trustee  and engaged in
transactions  in Eurodollar deposits in the international Eurocurrency market
(i) with  an established place  of business in London,  (ii) whose quotations
appear on  the  Telerate Page  3750  on the  Interest  Determination Date  in
question, (iii) which have been  designated as such by the  Indenture Trustee
and (iv) not controlling,  controlled by, or under  common control with,  the
Depositor, Cityscape or any successor Servicer.

     On  each Interest  Determination Date,  One-Month LIBOR for  the related
Interest Period for the Class A-1 Notes will be established by  the Indenture
Trustee as follows:

          (a)  If on  such Interest Determination Date two or  more Reference
     Banks  provide such offered quotations,  One-Month LIBOR for the related
     Interest Period will  be the arithmetic mean of  such offered quotations
     (rounded upwards if necessary to the nearest whole multiple of 0.0625%).

          (b)    If  on  such  Interest Determination  Date  fewer  than  two
     Reference Banks provide such offered quotations, One-Month LIBOR for the
     related Interest Period  will be the  higher of (x)  One-Month LIBOR  as
     determined  on the  previous  Interest Determination  Date  and (y)  the
     Reserve Interest Rate.  The "Reserve Interest Rate" will be the rate per
     annum  that  the Indenture  Trustee  determines  to  be either  (i)  the
     arithmetic  mean (rounded  upwards  if necessary  to  the nearest  whole
     multiple of 0.0625%) of the one-month United States dollar lending rates
     which New York City banks selected by the Indenture Trustee are  quoting
     on the  relevant Interest  Determination Date  to  the principal  London
     offices of leading banks in the London interbank market or, in the event
     that the Indenture  Trustee can determine no such  arithmetic mean, (ii)
     the lowest  one-month United States  dollar lending rate which  New York
     City  banks  selected by  the  Indenture  Trustee  are quoting  on  such
     Interest Determination Date to leading European banks.

     The establishment of One-Month LIBOR on each Interest Determination Date
by the Indenture Trustee and the Indenture  Trustee's calculation of the rate
of interest applicable to the Class A-1 Notes for the related Interest Period
will (in the absence of manifest error) be final and binding.

APPLICATION OF ALLOCABLE LOSS AMOUNTS

     Following any reduction of the Overcollateralization Amount to zero, any
Allocable Loss  Amounts will  be applied, sequentially,  in reduction  of the
Class Principal Balances of  the Class B, Class M-2  and Class M-1 Notes,  in
that order, until their respective Class Principal Balances have been reduced
to  zero.  The Class Principal  Balances of the Classes  of Senior Notes will
not be  reduced by any application of Allocable  Loss Amounts.  The reduction
of  the  Class Principal  Balance of  any  applicable Class  of Notes  by the
application of Allocable Loss Amounts entitles such Class to reimbursement in
an  amount equal to  the Loss Reimbursement  Deficiency.  Each  such Class of
Notes  will be entitled to receive its  Loss Reimbursement Deficiency, or any
portion thereof, in accordance with the payment priorities  specified herein.
Payment in  respect of  Loss Reimbursement Deficiencies  will not  reduce the
Class  Principal Balance  of  each  related Class.    The Loss  Reimbursement
Deficiency  with respect  to  any  Class will  remain  outstanding until  the
earlier of (x) the  payment in  full of such  amount to the  holders of  such
Class and (y) the occurrence of  the applicable Final Maturity Date (although
there is no guarantee that such amounts will be paid on such date).

PRE-FUNDING ACCOUNT

     On  the Closing Date,  approximately $48,830,430.08 (the  "Original Pre-
Funded Amount") will be deposited  in an account (the "Pre-Funding Account"),
which account will be in the name of the Indenture Trustee and  shall be part
of the  Trust and  which amount  will be  used to  acquire Subsequent  Loans.
During  the Pre-Funding  Period, the  amount  on deposit  in the  Pre-Funding
Account (net of investment  earnings thereon) (the "Pre-Funded Amount")  will
be  reduced by  the  amount  thereof used  to  purchase  Subsequent Loans  in
accordance with the  Sale and Servicing Agreement.   The "Pre-Funding Period"
is  the period  commencing on the  Closing Date  and ending generally  on the
earlier to occur of  (i) the date on which the amount on  deposit in the Pre-
Funding  Account (net  of  any  investment earnings  thereon)  are less  than
$100,000 and (ii) October 31, 1997.   On the Distribution Date following  the
Due Period in which the termination of the Pre-Funding Period occurs,  if the
Pre-Funded Amount at the end of the Pre-Funding Period is less than $100,000,
any such Pre-Funded Amount will be  distributed to holders of the Classes  of
Notes  then  entitled to  receive  principal  on  such Distribution  Date  in
reduction  of the  related  Class  Principal Balances,  thus  resulting in  a
partial redemption of  the related Notes on  such date.  On  the Distribution
Date following the  Due Period in  which the  termination of the  Pre-Funding
Period occurs, if the Pre-Funded Amount at  the end of the Pre-Funding Period
is greater  than or equal  to $100,000 (such  event, a "Pre-Funding  Pro Rata
Distribution  Trigger"), such Pre-Funded  Amount will  be distributed  to the
holders of all Classes of Notes and the Residual Interest (which initially is
represented  by the  Overcollateralization Amount  on the Closing  Date), pro
rata, based on the Original Class Principal Balances thereof and the Residual
Interest in relation  to the sum of  the Original Pool Principal  Balance and
the Original Pre-Funded Amount.

     Amounts  on deposit  in  the  Pre-Funding Account  will  be invested  in
eligible  investments.   All interest  and any  other investment  earnings on
amounts on  deposit in the Pre-Funding Account will  be deposited in the Note
Distribution Account.

CAPITALIZED INTEREST ACCOUNT

     On the  Closing Date, a portion of the  sales proceeds of the Notes will
be   deposited  in  an  account  (the  "Capitalized  Interest  Account")  for
application by  the Indenture  Trustee on the  Distribution Dates  in October
1997 and November 1997 to cover shortfalls  in interest on the Notes that may
arise due to the utilization of  the Pre-Funding Account as described herein.
Any amounts remaining in  the Capitalized Interest Account at the  end of the
Pre-Funding Period will be paid to Cityscape.

OPTIONAL TERMINATION OF THE TRUST

     The holders of an aggregate percentage interest in the Residual Interest
in  excess of  50% (the  "Majority Residual  Interestholders") may,  at their
option, effect an early termination of the Trust on or after any Distribution
Date  on which  the Pool  Principal Balance declines  to 10%  or less  of the
Maximum Collateral Amount, by purchasing all of the Loans at a price equal to
or greater than the Termination Price.  The  "Termination  Price" shall be an
amount equal to the sum of (i) the then outstanding Principal Balances of the
Loans plus all accrued  and unpaid interest thereon, (ii) any  Trust Fees and
Expenses  due and unpaid  on such date  and (iii) any  unreimbursed Servicing
Advances including such Servicing Advances  deemed to be nonrecoverable.  The
proceeds from such  sale will be  distributed in the  order and priority  set
forth above under "--Distribution Priorities".


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes certain terms of the Indenture, Sale and
Servicing  Agreement, the Administration  Agreement, the  Custodial Agreement
and   the  Trust  Agreement   (collectively,  the  "Transfer   and  Servicing
Agreements").  Forms of certain of the Transfer and Servicing Agreements have
been filed as exhibits to the Registration Statement.  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  "The  Agreements"  in  the Prospectus,  to  which
description reference is hereby made.

SALE AND ASSIGNMENT OF THE LOANS

     On  the Closing  Date, the  Depositor  will sell,  convey, transfer  and
assign the  Loans  to the  Trust.   The  Trust  concurrently with  the  sale,
conveyance, transfer and assignment of  the Loans, will deliver (or cause  to
be delivered),  the Notes to the  Depositor in exchange  for the Loans.   The
Trust will  pledge and assign the Loans to  the Indenture Trustee in exchange
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  Depositor will deliver (or cause  to be delivered), as
to each Loan, to the Indenture Trustee or to the Custodian, the related  Note
endorsed in blank or to the order of the Indenture Trustee, without recourse,
any assumption and modification agreements  and the Mortgage with evidence of
recording indicated  thereon (except for  any Mortgage not returned  from the
public recording office),  an assignment of the  Mortgage in blank or  in the
name  of the  Indenture  Trustee,  in recordable  form,  and any  intervening
assignments of  the  Mortgage (each,  an  "Indenture Trustee's  Loan  File").
Assignments to  the Indenture Trustee  of the  Mortgages will be  recorded in
order to protect  the Trust and the Indenture Trustee's interest in the Loans
against  the  claims  of  certain   creditors  of  Cityscape  or   subsequent
purchasers.  Cityscape will deliver or cause to be delivered to the Indenture
Trustee after recordation the assignments of the Mortgages and the Mortgages.
In the event  that Cityscape  cannot deliver the  Mortgage or any  assignment
with evidence of recording  thereon concurrently with the  conveyance thereof
under  the Sale and Servicing  Agreement because it has  or they have not yet
been returned  by the public recording office  or because such office retains
the original thereof, then Cityscape will deliver or cause to be delivered to
the Indenture  Trustee or  the Custodian a  certified true photocopy  of such
Mortgage or  assignment.  Cityscape will deliver or  cause to be delivered to
the Indenture Trustee or  the Custodian any such Mortgage or  assignment 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 Notes, to review (or cause to be reviewed) each
Indenture Trustee's  Loan File  within 10  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  its services  pursuant to  the Sale  and Servicing
Agreement,  the Servicer  is entitled  to  the Servicing  Fee and  additional
servicing compensation  and  reimbursement  as  described  under  "Servicing"
below.    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.  

SERVICING

     In  consideration  for  the  performance  of  the daily  loan  servicing
functions for  the Loans,  the Servicer  is entitled  to a  monthly fee  (the
"Servicing Fee") equal to  0.50% (50 basis points) per annum  (the "Servicing
Fee Rate")  of  the  Pool  Principal Balance  as  of  the first  day  of  the
immediately preceding Due Period.  See  "Risk Factors--Dependence on Servicer
for Servicing  Loans"  herein.    The  Servicer will  pay  the  fees  of  any
Subservicer out of the amounts it receives as the Servicing Fee.  In addition
to the Servicing Fee, the Servicer is entitled to retain additional servicing
compensation in the form of assumption and other administrative fees, release
fees,  insufficient  funds  charges,  late  payment  charges  and  any  other
servicing-related   penalties   and   fees   (collectively  such   additional
compensation and Servicing Fee, the "Servicing Compensation").

     In  the event of a delinquency or a  default with respect to a Loan, the
Servicer will  have no  obligation to advance  scheduled monthly  payments of
principal or interest with respect to such Loan.  However, the  Servicer will
make  reasonable and  customary expense  advances with  respect to  the Loans
(each, a "Servicing Advance") in  accordance with their servicing obligations
under  the Sale  and  Servicing Agreement  and will  be  entitled to  receive
reimbursement for such Servicing Advances  as described herein.  For example,
with  respect  to a  Loan,  such Servicing  Advances  may  include costs  and
expenses advanced  for the  preservation, restoration  and protection  of any
Mortgaged Property, including  advances to pay  delinquent real estate  taxes
and assessments.   Any Servicing  Advances previously made and  determined by
the  Servicer to  be nonrecoverable,  in  accordance with  accepted servicing
procedures will be reimbursable from  amounts in the Collection Account prior
to distributions to Noteholders.

     As  described in the  Prospectus under "The  Agreements--Certain Matters
Affecting the Master  Servicer and the Depositor", an Event  of Default shall
occur under  the Sale and Servicing Agreement if any of the following were to
occur:  (i) any  failure of the 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 any  failure by  the Servicer  to pay  when due  any amount
payable by it under the Sale and Servicing Agreement; (ii) any failure by the
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) certain
events  of  insolvency,  readjustment  of debt,  marshalling  of  assets  and
liabilities  or  similar proceedings  relating  to the  Servicer  and certain
actions by the Servicer indicating insolvency, reorganization or inability to
pay its obligations or the Servicer shall dissolve or liquidate, in  whole or
part,  in  any material  respect or  (iv)  the loss  experience on  the Loans
exceeding certain levels set forth in the Sale and Servicing Agreement.

COLLECTION ACCOUNT,  NOTE DISTRIBUTION ACCOUNT  AND CERTIFICATE  DISTRIBUTION
ACCOUNT

     The  Servicer  is required  to use  its  best efforts  to deposit  in an
Eligible  Account (the  "Collection  Account"), within  two Business  Days of
receipt, all payments received after the Cut-Off Date on account of principal
and  interest, all  Net Liquidation  Proceeds,  Insurance Proceeds,  Released
Mortgaged Property Proceeds,  post liquidation proceeds, any  amounts payable
in connection with the repurchase or substitution of any Loan and  any amount
required to  be deposited  in the Collection  Account in connection  with the
termination of  the Notes.   The  foregoing requirements  for deposit  in the
Collection Account will be exclusive of payments  on account of principal and
interest collected  on the Loans  on or before  the applicable  Cut-Off Date.
Withdrawals will be made  from the Collection  Account only for the  purposes
specified  in the  Sale and  Servicing  Agreement (including  the payment  of
Servicing Compensation).   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.  

     The Servicer will  establish and maintain with the  Indenture Trustee an
account, in  the name of the Indenture Trustee  on behalf of the Noteholders,
into which amounts  released from the Collection Account  for distribution to
the Noteholders will  be deposited and  from which  all distributions to  the
Noteholders will be made (the "Note Distribution Account").

     On  the Business  Day prior  to  each Distribution  Date, the  Indenture
Trustee will  deposit  into  the  Note  Distribution  Account  the  Available
Collection  Amount by making the  appropriate withdrawals from the Collection
Account.    On  each  Distribution  Date, the  Indenture  Trustee  will  make
withdrawals from the Note Distribution Account for application of the amounts
specified below in the following order of priority:

          (i)  to provide for the payment of certain fees of the Trust in the
     following order:  (a)  to the Indenture Trustee, an amount  equal to the
     Indenture Trustee Fee  and all unpaid Indenture Trustee  Fees from prior
     Due Periods  and (b) to the Servicer on  behalf of the Owner Trustee, an
     amount equal to the Owner Trustee Fee  and all unpaid Owner Trustee Fees
     from prior Due Periods; and

          (ii) to provide for the payments  to the holders of the Notes,  the
     Residual  Interestholders  and  the Servicer  of  the  amounts specified
     herein under "Description of the Notes--Distributions on the Notes."

INCOME FROM ACCOUNTS

     So long as  no Event of  Default will have  occurred and be  continuing,
amounts  on deposit  in  the  Note Distribution  Account  (together with  the
Collection  Account,  the  "Accounts")  will  be  invested by  the  Indenture
Trustee, as directed by  the Servicer, in one  or more Permitted  Investments
(as defined in  the Sale and Servicing Agreement) bearing interest or sold at
a discount.  No  such investment in  any Account will  mature later than  the
Business Day immediately preceding the next Distribution Date.  All income or
other gain from  investments in any Account will be deposited in such Account
immediately on receipt, unless otherwise specified herein.

WITHDRAWALS FROM THE COLLECTION ACCOUNT

     The Indenture Trustee,  at the direction of the  Servicer shall make the
following withdrawals from the Collection  Account, in no particular order of
priority: (i)  to withdraw  any amount not  required to  be deposited  in the
Collection Account or  deposited therein in error; (ii)  on each Distribution
Date,  to pay to  the Servicer any accrued  and unpaid Servicing Compensation
not  otherwise withheld  as permitted  by the  Sale and  Servicing Agreement;
(iii)  on each  Distribution Date,  to pay to  the Servicer  any unreimbursed
Servicing Advances; provided, however, that the Servicer's right to
                    --------  -------
reimbursement for unreimbursed  Servicing Advances shall  be limited to  late
collections  on  the  related  Loans,  including,  without  limitation,  late
collections  constituting Liquidation  Proceeds, Released  Mortgaged Property
Proceeds,  Insurance Proceeds,  post  liquidation  proceeds  and  such  other
amounts as  may be  collected by  the Servicer  from the  related Obligor  or
otherwise relating to the Loan in  respect of which such unreimbursed amounts
are owed; (iv) on  each Distribution Date, to reimburse the  Servicer for any
Servicing Advances determined  by the Servicer  in good faith to  have become
nonrecoverable  Servicing Advances; and (v) make payments as set forth in the
Sale and Servicing Agreement.

THE OWNER TRUSTEE AND INDENTURE TRUSTEE

     The Owner  Trustee, the  Indenture Trustee and  any of  their respective
affiliates may hold Notes 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.
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
Sale and Servicing Agreement  and 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 Owner Trustee and the Indenture  Trustee may resign at any time,  in
which event  the Servicer will be  obligated to appoint a  successor thereto.
The Servicer may 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, or 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.
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.

     The Trust  Agreement and Indenture  will provide that the  Owner Trustee
and Indenture Trustee  will be entitled to indemnification  by the Transferor
or  Cityscape,  and will  be held  harmless against,  any loss,  liability or
expense incurred by the 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, the Indenture  or the Sale and  Servicing Agreement, 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 Notes  or of any  Loans or  related
documents,  and will  not be accountable  for the  use or application  by the
Depositor or the Servicer of any funds  paid to the Depositor or the Servicer
in respect  of the Notes, the Loans,  or the investment of any  monies by the
Servicer before such monies are deposited  into the Accounts.  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 or the
Sale and Servicing Agreement.

     The Indenture Trustee will make no representations as to the validity or
sufficiency  of  the Indenture,  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 or the  Servicer of
any  funds paid to the Depositor  or the Servicer in  respect of the Notes or
the Loans, or the investment of any monies by the Servicer before such monies
are deposited into any of the Accounts.  So long as no Event of Default under
the Indenture has  occurred and is continuing, the  Indenture Trustee will be
required to perform only those  duties specifically required of it  under the
Indenture or the Sale  and Servicing Agreement.  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
Servicer to perform its duties under  the Trust Agreement, Sale and Servicing
Agreement or Administration Agreement  which failure constitutes an Event  of
Default  under the  Indenture  unless the  Indenture  Trustee obtains  actual
knowledge of such failure as  will be specified in the Indenture or  the Sale
and Servicing Agreement.

     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.   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 Servicer's failure to
remit payments  when due or (ii) Noteholders evidencing  not less than 25% of
the voting interests  of each  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 distributions will be
made on any Class of  Senior Notes until the Class Principal Balance  of each
Class of  Senior Notes having a lower  numerical designation has been reduced
to zero, and no principal distributions  will be made on the Mezzanine  Notes
until all required principal distributions have  been made in respect of  the
Senior Notes.  In addition, except as otherwise provided, no distributions of
principal with respect to  the Class B Notes will be made  until the required
principal distributions  have been made  in respect of all  Classes of Senior
Notes and Mezzanine  Notes.  See "Description of  the Notes--Distributions on
the Notes"  herein.  As  the rate  of payment of  principal of each  Class of
Notes depends primarily on the rate of payment (including prepayments) of the
Loans, final payment of any Class  of Notes could occur significantly earlier
than the 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 subordination of the Class B Notes to the Senior Notes and Mezzanine
Notes  will  provide limited  protection to  the  holders of  the  Senior and
Mezzanine Notes  against losses on the Loans.   Accordingly, the yield on the
Class B  Notes  will be  extremely  sensitive  to the  delinquency  and  loss
experience of the Loans and the  timing of any such delinquencies and  losses
as well as the amount of Excess Spread from time to time.  If the actual rate
and amount of  delinquencies and losses experienced  by the Loans  exceed the
rate and amount  of such delinquencies and losses assumed by an investor, the
yield to maturity on the Class B Notes may be lower than anticipated.

     The effective yield to the holders of any Class of Notes (other than the
Class A-1  Notes) will  be lower  than the  yield otherwise  produced by  the
applicable  Note  Interest Rate,  because  the distribution  of  the interest
accrued during  each Interest 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 Notes--Distributions on
the Notes" herein.  This delay  will result in funds being passed through  to
the holders of  the Notes (other than  the Class A-1 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 application of Excess Spread to reduce the Class
Principal  Balances  of  the  Notes  to the  extent  described  herein  under
"Description  of   Credit  Enhancement--Overcollateralization,"   and,  under
certain circumstances,  the delinquency rate  experienced by 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 Maximum Collateral Amount,  the Majority Residual Interestholders  may
effect an early  termination of the Trust,  resulting in a redemption  of the
Notes.   See "Description  of the Notes--Optional  Termination of  the Trust"
herein.

     The "weighted average  life" of a Note  refers to the average  amount of
time that will elapse from September 16, 1997  (the "Settlement Date") to the
date  each  dollar in  respect  of principal  of such  Note  is repaid.   The
weighted average  lives  of the  Notes  will be  influenced  by, among  other
factors,  the rate  at which  principal reductions  occur  on the  Loans, the
extent to  which high  rates of  delinquencies on  the Loans  during any  Due
Period result in interest collections on  the Loans in amounts less than  the
amount of  interest  distributable on  the Notes,  the rate  at which  Excess
Spread is distributed  to holders of the  Notes as described herein,  and the
extent  to which any reduction of the Overcollateralization Amount is paid to
the holders  of the  Residual Interest 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 actual
average lives  of  the Notes.    If the  Loans  experience delinquencies  and
certain 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 actual  average lives of the Notes than would otherwise be
the case.  However, to the extent that the Principal Balances from Liquidated
Loans  are included  in the  principal distributions on  the Notes,  then the
holders  of the  Notes will  experience  an acceleration  in  the receipt  of
principal distributions  which  in certain  instances may  result in  shorter
actual average lives of the Notes than would otherwise be the case.  Interest
shortfalls on the Loans due to principal prepayments in  full and in part and
any resulting shortfall in amounts distributable on the Notes will be covered
to the extent of amounts  available from the credit enhancement  provided for
the Notes.  See "Risk Factors--Adequacy of Credit Enhancement" herein.

     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,  with the  Servicer's consent,  upon the  sale of  the
Mortgaged  Property.    Certain  of  the  Loans  are  subject  to  prepayment
penalties, which may reduce  the amount or the  likelihood of prepayments  on
such Loans.  The  remaining Loans may be  prepaid in full  or in part at  any
time without penalty.  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,  if  any, 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.  Cityscape makes  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 yields on Notes purchased at discounts but will
decrease the  yields on Notes  purchased at premiums, which  distributions of
principal  may  be  attributable to  scheduled  payments  and  prepayments of
principal  as a result of  repurchases and liquidations  or write-offs due to
default, casualty or insurance on the Loans  and to the application of 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.    Certain  factors  may influence  such  delinquencies  and defaults,
including  origination  and  underwriting  standards, Combined  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 home  loans
similar  to the  Loans.   The rate  of default  on Loans  with  high Combined
Loan-to-Value Ratios, secured by junior liens may be higher than that of home
loans with lower Combined  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 generally are paid to certain Classes of
Notes before other  Classes, holders of the  Class B Notes  and, to a  lesser
extent, the  Classes of Mezzanine  Notes bear a  greater risk of  losses from
delinquencies and defaults on the Loans than holders of the Classes  of Notes
having  higher priorities  for payment  of  principal.   See "Description  of
Credit Enhancement--Subordination and Allocation of Losses" herein.

     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 the  types of Loans included in the  Pool
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  a substantial 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  and,   therefore,  a  lower
prepayment  rate  may  result from  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.

EXCESS SPREAD AND REDUCTION OF OVERCOLLATERALIZATION AMOUNT

     An overcollateralization  feature has  been designed  to accelerate  the
principal amortization of the Notes relative to the principal amortization of
the Loans.   If  on any Distribution  Date, the  Overcollateralization Target
Amount exceeds  the Overcollateralization Amount,  any Excess Spread  will be
distributed to the holders of  the Classes of Notes in the  order and amounts
specified herein under "Description of the Notes--Distributions on the Notes-
- -Distribution  Priorities."  If  the Overcollateralization Amount  equals the
Overcollateralization Target Amount for such Distribution Date, Excess Spread
otherwise distributable to the  holders of the Notes as  described above will
instead be distributed in respect of Loss Reimbursement Deficiencies, if any,
and thereafter to the holders of the Residual Interest.  On the Stepdown Date
and   on   each    Distribution   Date   thereafter    as   to   which    the
Overcollateralization  Amount is  or,  after taking  into  account all  other
distributions to  be made on such Distribution Date,  would be at least equal
to the Overcollateralization  Target Amount, amounts otherwise  distributable
as  principal to  the  holders of  the  Notes on  such  Distribution Date  in
reduction of their Class Principal Balances may, under certain circumstances,
instead  be distributed in  respect of the  applicable Classes  in payment of
their  respective Loss  Reimbursement  Deficiencies  and  thereafter  to  the
holders  of the  Residual Interest,  thereby reducing the  rate of  and under
certain circumstances delaying the principal amortization with respect to the
Notes,   until   the   Overcollateralization  Amount   is   reduced   to  the
Overcollateralization Target Amount.  

     In particular, high  rates of delinquencies on the  Loans during any Due
Period may cause the amount of interest received on the Loans during such Due
Period to be less than the  amount of interest distributable on the  Notes on
the  related Distribution  Date.   Such an  occurrence will  cause the  Class
Principal Balances of the Notes to decrease  at a slower rate relative to the
Pool Principal Balance, resulting in a reduction of the Overcollateralization
Amount  and, in some circumstances,  an Allocable Loss  Amount.  As described
herein, the yield to maturity on a Note  purchased at a premium or a discount
will be  affected by the extent to which any  amounts are paid to the holders
of the  Residual Interest in lieu of payment to the holders of the Classes of
Notes in  reduction  of  their  Class Principal  Balances.    If  the  actual
distributions  of any such  amounts to the  holders of the  Residual Interest
occur sooner  than  anticipated by  an investor  who purchases  a  Note at  a
discount, the actual yield to such investor may be lower than such investor's
anticipated yield.   If the actual distributions  of any such amounts  to the
holders of the Residual Interest occur later than  anticipated by an investor
who purchases a Note at a  premium, the actual yield to such investor  may be
lower  than such  investor's anticipated  yield.  The  amount payable  to the
holders of  the Residual Interest  in reduction of  the Overcollateralization
Amount,  if  any,   on  any  Distribution  Date  will  be   affected  by  the
Overcollateralization   Target  Amount,  and   by  the  actual   default  and
delinquency  experience of  the Pool  and the  principal amortization  of the
Pool.

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 DATES

     The "Final Maturity Date" for  each Class of Notes  as set forth in  the
"Summary of Terms" herein has  been calculated as the thirteenth Distribution
Date following the Due Period in which the latest maturing Loan  is scheduled
to mature.   The actual maturity of  any Class of Notes  may be substantially
earlier than the Final Maturity Date set forth herein. 

WEIGHTED AVERAGE LIVES OF THE NOTES

     The following  information is given  solely to illustrate the  effect of
prepayments of the  Loans on the  weighted average lives  of the Notes  under
certain stated  assumptions and  is not a  prediction of the  prepayment rate
that  might actually  be experienced  by the  Loans.   Weighted average  life
refers to  the average  amount of  time that  will elapse  from  the date  of
delivery of a security until each  dollar of principal of such security  will
be  repaid to the investor.  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,
insurance or  other  dispositions, substitutions  and  repurchases by  or  on
behalf of the  Transferor or Cityscape), the  rate at which Excess  Spread is
distributed to holders of the Notes as described herein, the delinquency rate
of the  Loans from  time to  time and  the extent  to which  any amounts  are
distributed to the holders of the Residual Interest 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 4.0% per
annum of  the outstanding principal balance of such  loans in the first month
of the life of the loans and  an additional approximate 0.9091% (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%  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).     Correspondingly,  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 Transferor nor the  Depositor makes any representations about the
appropriateness of the Prepayment Assumption or the CPR model.

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

          (i)  all scheduled principal and interest payments on the Loans are
     timely received on  the first day of  a Due Period, no  delinquencies or
     losses occur on the Loans and all Loans have a payment date  that occurs
     during the  first Due Period; it is  assumed that the scheduled payments
     of interest include 30 days' accrued interest;

          (ii) the scheduled  payments on the  Loans have been  calculated on
     the  outstanding   Principal  Balance   (prior  to   giving  effect   to
     prepayments), the  Loan Rate and  the remaining term to  stated maturity
     such  that the  Loans will  fully  amortize by  their remaining  term to
     stated maturity;

          (iii)     all  scheduled payments  of  interest  and  principal  in
     respect of the Loans have been made through  the applicable Cut-Off Date
     for purposes of calculating remaining term to stated maturity;

          (iv) all Loans prepay  monthly at the specified percentages  of the
     Prepayment Assumption,  no optional  or other  early termination of  the
     Notes occurs  (except with respect  to the calculation of  the "Weighted
     Average Life -- To Call (Years)" figures in the following tables) and no
     substitutions or repurchases of the Loans occur;

          (v)  all prepayments  in respect of  the Loans are received  on the
     last day of each month commencing in the month of the Closing Date;

          (vi) the Settlement  Date for the  Notes is September 16,  1997 and
     each year will consist of 360 days;

          (vii)     cash distributions  are received  by the  holders of  the
     Notes on the 25th day of each month, commencing in October 1997;

          (viii)    the  Overcollateralization  Target   Amount  will  be  as
     defined herein;

          (ix) the Pre-Funding Pro Rata Distribution Trigger does not occur;

          (x)  the  Note Interest Rate for the Class A-1 Notes is and remains
     5.79625% and the Note Interest  Rate for each other Class of Notes is as
     set forth herein;

          (xi) the  additional fees deducted from the interest collections in
     respect of the Loans include the Indenture Trustee Fee and the Servicing
     Fee;

          (xii)     no reinvestment  income from  any Account  is earned  and
     available for distribution; 

          (xiii)    Sub-Pools  4 and  5 (specified  in the  table below)  are
     transferred to  the Trust in  September 1997 with principal  payments on
     such Loans  being received by  the Servicer  in October 1997  and passed
     through to holders  of the Notes  on the  Distribution Date in  November
     1997;

          (xiv)     sufficient  funds will  be available  in the  Capitalized
     Interest Account to  cover any  shortfalls in interest  due to the  Pre-
     Funding Account and the transfer of Loans described in clause (xiii);

          (xv) interest  will   accrue  on   the  Notes   for  each   related
     Distribution Date based on the related Interest Period; and

          (xvi)     the  Pool   consists  of   Loans  having   the  following
     characteristics:




                                     ASSUMED LOAN CHARACTERISTICS

                                                           Remaining      Original
                                                            Term to        Term to
                Cut-Off Date              Loan             Maturity       Maturity
 Sub-Pool     Principal Balance           Rate             (Months)       (Months)
                                                               
      1        $     79,854.48             15.2217%            110            120
      2          52,256,900.79             14.1673             179            180
      3          98,832,814.65             14.1931             239            240
      4          16,888,819.55             14.1673             179            180
      5          31,941,610.53             14.1931             239            240




     The tables on the following pages indicate the weighted average lives of
each  Class  of Notes  corresponding  to  the  specified percentages  of  the
Prepayment Assumption.

     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-1 Notes:  $61,000,000
     Date                          0%         50%         75%        100%         150%         200%
                                                                             
Initial Percent . . . . . .       100        100          100         100          100          100
     
September 1998. . . . . . .        73         58           51          43           28           12
     
September 1999. . . . . . .        68         32           14           0            0            0
     
September 2000. . . . . . .        62          7            0           0            0            0
     
September 2001. . . . . . .        56          0            0           0            0            0
     
September 2002. . . . . . .        48          0            0           0            0            0
     
September 2003. . . . . . .        40          0            0           0            0            0
     
September 2004. . . . . . .        31          0            0           0            0            0
     
September 2005. . . . . . .        22          0            0           0            0            0
     
September 2006. . . . . . .        12          0            0           0            0            0
     
September 2007. . . . . . .         0          0            0           0            0            0
Weighted Average Life(2) --
     To Maturity (Years)            4.71       1.53         1.20        1.01         0.80         0.69
     To Call (Years)                4.71       1.53         1.20        1.01         0.80         0.69



                             
- -----------------------------
(1)  The percentages  in this table  have been  rounded to the  nearest whole
     number.
(2)  The weighted  average life of  a Class is determined  by (a) multiplying
     the amount of each  distribution of principal  thereof by the number  of
     years from  the date of issuance  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 one
     decimal place.

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





                                               Class A-2 Notes:  $46,000,000
     Date                           0%        50%         75%        100%         150%         200%
                                                                             
Initial Percent . . . . .          100        100        100          100          100          100
     
September 1998. . . . . . .        100        100        100          100          100          100
     
September 1999. . . . . . .        100        100        100           97           54           14
     
September 2000. . . . . . .        100        100         76           45            0            0
     
September 2001. . . . . . .        100         81         41            6            0            0
     
September 2002. . . . . . .        100         54         10            0            0            0
     
September 2003. . . . . . .        100         30          0            0            0            0
     
September 2004. . . . . . .        100          8          0            0            0            0
     
September 2005. . . . . . .        100          0          0            0            0            0
     
September 2006. . . . . . .        100          0          0            0            0            0
     
September 2007. . . . . . .         98          0          0            0            0            0
     
September 2008. . . . . . .         78          0          0            0            0            0
     
September 2009. . . . . . .         53          0          0            0            0            0
     
September 2010. . . . . . .         22          0          0            0            0            0
     
September 2011. . . . . . .          3          0          0            0            0            0
     
September 2012. . . . . . .          0          0          0            0            0            0
Weighted Average Life(2) --
     To Maturity (Years)            12.09       5.31       3.85         3.03         2.14         1.68
     To Call (Years)                12.09       5.31       3.85         3.03         2.14         1.68




(1)  The percentages in this table have been rounded to the nearest whole----
     ------------------------- number.
(2)  The weighted average  life of a Class  is determined by (a)  multiplying
     the amount  of each distribution  of principal thereof by  the number of
     years from the date  of issuance 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 one
     decimal place.

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



                                          Class A-3 Notes:  $11,000,000
     Date                           0%        50%         75%        100%         150%         200%
                                                                             
Initial Percent . . . . . .        100        100        100          100          100          100
     
September 1998. . . . . . .        100        100        100          100          100          100
     
September 1999. . . . . . .        100        100        100          100          100          100
     
September 2000. . . . . . .        100        100        100          100           57            0
     
September 2001. . . . . . .        100        100        100          100            0            0
     
September 2002. . . . . . .        100        100        100           44            0            0
     
September 2003. . . . . . .        100        100         67           14            0            0
     
September 2004. . . . . . .        100        100         41            0            0            0
     
September 2005. . . . . . .        100         99         30            0            0            0
     
September 2006. . . . . . .        100         79         15            0            0            0

September 2007. . . . . . .        100         57          0            0            0            0
     
September 2008. . . . . . .        100         34          0            0            0            0
     
September 2009. . . . . . .        100         11          0            0            0            0
     
September 2010. . . . . . .        100          0          0            0            0            0
     
September 2011. . . . . . .        100          0          0            0            0            0
     
September 2012. . . . . . .         64          0          0            0            0            0
     
September 2013. . . . . . .         36          0          0            0            0            0
     
September 2014. . . . . . .          4          0          0            0            0            0
     
September 2015. . . . . . .          0          0          0            0            0            0
Weighted Average Life(2) --
     To Maturity (Years)            15.64      10.34       7.13         5.08         3.24         2.39
     To Call (Years)                15.64      10.34       7.13         5.08         3.24         2.39


                             
- -----------------------------
(1)  The percentages  in this table  have been  rounded to the  nearest whole
     number.
(2)  The weighted  average life of  a Class is determined  by (a) multiplying
     the amount of each  distribution of principal  thereof by the number  of
     years from  the date of issuance  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 one
     decimal place.

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



                                          Class A-4 Notes:  $13,500,000
     Date                           0%        50%         75%        100%         150%         200%
                                                                             
Initial Percent . . . . . .        100        100        100          100          100          100
     
September 1998. . . . . . .        100        100        100          100          100          100
     
September 1999. . . . . . .        100        100        100          100          100          100
     
September 2000. . . . . . .        100        100        100          100          100            0
     
September 2001. . . . . . .        100        100        100          100           97            0
     
September 2002. . . . . . .        100        100        100          100           66            0
     
September 2003. . . . . . .        100        100        100          100           48            0
     
September 2004. . . . . . .        100        100        100           92           36            0
     
September 2005. . . . . . .        100        100        100           88           36            0
     
September 2006. . . . . . .        100        100        100           78           34            0
     
September 2007. . . . . . .        100        100         98           67           29            0
     
September 2008. . . . . . .        100        100         84           55           22            0
     
September 2009. . . . . . .        100        100         69           44           16            0
     
September 2010. . . . . . .        100         90         55           34           12            0
     
September 2011. . . . . . .        100         71         42           24            8            0
     
September 2012. . . . . . .        100         52         30           17            5            0
     
September 2013. . . . . . .        100         41         23           12            3            0
     
September 2014. . . . . . .        100         31         16            8            0            0
     
September 2015. . . . . . .         73         20         10            5            0            0
     
September 2016. . . . . . .         38         10          5            0            0            0
     
September 2017. . . . . . .          0          0          0            0            0            0
Weighted Average Life(2) --
     To Maturity (Years)            18.68      15.73      13.88        11.84         7.69         2.76
     To Call (Years)                18.45      14.84      12.80        10.67         6.56         2.76



                             
(1)  The percentages in this table have been rounded to the nearest whole----
     ------------------------- number.
(2)  The weighted average  life of a Class  is determined by (a)  multiplying
     the amount  of each distribution  of principal thereof by  the number of
     years from the date  of issuance 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 one
     decimal place.

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


                                          Class A-5 Notes:  $11,500 000
     Date                           0%        50%         75%        100%         150%         200%
                                                                             
Initial Percent. . . . . .         100        100        100          100          100          100
     
September 1998. . . . . . .        100        100        100          100          100          100
     
September 1999. . . . . . .        100        100        100          100          100          100
     
September 2000. . . . . . .        100        100        100          100          100           80
     
September 2001. . . . . . .         98         92         88           82           88           80
     
September 2002. . . . . . .         97         84         75           71           78           80
     
September 2003. . . . . . .         93         69         59           62           63           71
     
September 2004. . . . . . .         87         51         51           51           48           49
     
September 2005. . . . . . .         69         26         32           28           26           34
     
September 2006. . . . . . .         52         18         19           15           11           23
     
September 2007. . . . . . .         36         12         11            8            4           16
     
September 2008. . . . . . .         22          7          6            4            2           10
     
September 2009. . . . . . .         11          4          3            2            1            7
     
September 2010. . . . . . .          4          2          2            1            0            4
     
September 2011. . . . . . .          1          1          1            0            0            0
     
September 2012. . . . . . .          1          0          0            0            0            0
     
September 2013. . . . . . .          0          0          0            0            0            0
Weighted Average Life(2) --
     To Maturity (Years)             9.26       7.21       7.00         6.76         6.73         7.20
     To Call (Years)                 9.26       7.20       6.99         6.75         6.61         5.96




                             
- -----------------------------
(1)  The percentages  in this table  have been  rounded to the  nearest whole
     number.
(2)  The weighted  average life of  a Class is determined  by (a) multiplying
     the amount of each  distribution of principal  thereof by the number  of
     years from  the date of issuance  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 one
     decimal place.

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


                                          Class M-1 Notes:  $29,500,000
     Date                           0%        50%         75%        100%         150%         200%
                                                                            
Initial Percent . . . . .        100        100        100          100          100          100

September 1998. . . . . .        100        100        100          100          100          100
     
September 1999. . . . . .        100        100        100          100          100          100
     
September 2000. . . . . .        100        100        100          100          100          100
     
September 2001. . . . . .        100        100        100          100           79           81
     
September 2002. . . . . .        100        100        100           90           61           48
     
September 2003. . . . . .        100        100         94           75           46           27
     
September 2004. . . . . .        100        100         81           62           35           19
     
September 2005. . . . . .        100         93         69           51           27           13
     
September 2006. . . . . .        100         82         59           42           20            9
     
September 2007. . . . . .        100         72         49           34           15            6
     
September 2008. . . . . .        100         61         41           27           11            4
     
September 2009. . . . . .        100         52         33           21            8            3
     
September 2010. . . . . .        100         42         26           16            5            1
     
September 2011. . . . . .         89         33         19           11            4            0
     
September 2012. . . . . .         70         24         14            8            2            0
     
September 2013. . . . . .         59         19         10            6            0            0
     
September 2014. . . . . .         47         14          7            4            0            0
     
September 2015. . . . . .         33          9          5            2            0            0
     
September 2016. . . . . .         17          4          2            0            0            0
     
September 2017. . . . . .          0          0          0            0            0            0
Weighted Average Life(2) --
     To Maturity (Years)            16.74      12.63      10.67         9.04         6.67         5.69
     To Call (Years)                16.64      12.22      10.17         8.50         6.12         5.22



                             
(1)  The percentages in this table have been rounded to the nearest whole----
     ------------------------- number.
(2)  The weighted average  life of a Class  is determined by (a)  multiplying
     the amount  of each distribution  of principal thereof by  the number of
     years from the date  of issuance 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 one
     decimal place.

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


                                          Class M-2 Notes:  $13,500,000
     Date                           0%        50%         75%        100%         150%         200%
                                                                           
Initial Percent . . . . .        100        100        100          100          100          100
     
September 1998. . . . . .        100        100        100          100          100          100
     
September 1999. . . . . .        100        100        100          100          100          100
     
September 2000. . . . . .        100        100        100          100          100          100
     
September 2001. . . . . .        100        100        100          100           79           56
     
September 2002. . . . . .        100        100        100           90           61           39
     
September 2003. . . . . .        100        100         94           75           46           27
     
September 2004. . . . . .        100        100         81           62           35           19
     
September 2005. . . . . .        100         93         69           51           27           13
     
September 2006. . . . . .        100         82         59           42           20            9
     
September 2007. . . . . .        100         72         49           34           15            6
     
September 2008. . . . . .        100         61         41           27           11            4
     
September 2009. . . . . .        100         52         33           21            8            1
     
September 2010. . . . . .        100         42         26           16            5            0
     
September 2011. . . . . .         89         33         19           11            3            0
     
September 2012. . . . . .         70         24         14            8            0            0
     
September 2013. . . . . .         59         19         10            6            0            0
     
September 2014. . . . . .         47         14          7            4            0            0
     
September 2015. . . . . .         33          9          5            0            0            0
     
September 2016. . . . . .         17          4          0            0            0            0
     
September 2017. . . . . .          0          0          0            0            0            0
Weighted Average Life(2)
     To Maturity (Years)            16.74      12.62      10.66         9.02         6.65         5.30
     To Call (Years)                16.64      12.22      10.17         8.50         6.12         4.86



                             
- -----------------------------
(1)  The percentages  in this table  have been  rounded to the  nearest whole
     number.
(2)  The weighted  average life of  a Class is determined  by (a) multiplying
     the amount of each  distribution of principal  thereof by the number  of
     years from  the date of issuance  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 one
     decimal place.

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


                                           Class B Notes:  $12,000,000
     Date                           0%        50%         75%        100%         150%         200%
                                                                            
Initial Percent . . . . .        100        100        100          100          100          100
     
September 1998. . . . . .        100        100        100          100          100          100
     
September 1999. . . . . .        100        100        100          100          100          100
     
September 2000. . . . . .        100        100        100          100          100          100
     
September 2001. . . . . .        100        100        100          100           51            0
     
September 2002. . . . . .        100        100        100           77           10            0
     
September 2003. . . . . .        100        100         86           42            0            0
     
September 2004. . . . . .        100        100         56           13            0            0
     
September 2005. . . . . .        100         84         30            0            0            0
     
September 2006. . . . . .        100         59          6            0            0            0
     
September 2007. . . . . .        100         35          0            0            0            0
     
September 2008. . . . . .        100         12          0            0            0            0
     
September 2009. . . . . .        100          0          0            0            0            0
     
September 2010. . . . . .        100          0          0            0            0            0
     
September 2011. . . . . .         74          0          0            0            0            0
     
September 2012. . . . . .         31          0          0            0            0            0
     
September 2013. . . . . .          7          0          0            0            0            0
     
September 2014. . . . . .          0          0          0            0            0            0
Weighted Average Life(2)
     To Maturity (Years)            14.71       9.46       7.36         5.89         4.14         3.38
     To Call (Years)                14.71       9.46       7.36         5.89         4.14         3.38



                             
(1)  The percentages in this table have been rounded to the nearest whole----
     ------------------------- number.
(2)  The weighted average  life of a Class  is determined by (a)  multiplying
     the amount  of each distribution  of principal thereof by  the number of
     years from the date  of issuance 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 one
     decimal place.

     The  amortization 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  amortization
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.   See
"Risk Factors--Additional Prepayment and Yield Considerations" herein.

     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 Servicer,
the Depositor, the Underwriters, the Transferor 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,  counsel to  the  Trust and  the
Underwriters ("Tax Counsel"), 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.
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 Notes.

     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. 

                        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.  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. 

                   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 Notes 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 Notes
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
Notes.  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
Servicer 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  Asset 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 Asset 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.

     Without regard  to whether the Notes  are treated as an  equity interest
under the Plan Asset  Regulation, the acquisition or holding of  the Notes by
or  on behalf  of a Plan  could be  considered to  give rise to  a prohibited
transaction if such  Plan is deemed  to be  a prohibited loan  to a party  in
interest with respect to such Plan.   Certain exemptions from the  prohibited
transaction rules  could be  applicable to  the purchase  and holding  of the
Notes by a Plan depending on the type and circumstances of the plan fiduciary
making the  decision to acquire  the Notes.  Included  among these exemptions
are:  Prohibited Transaction Class Exemption ("PTCE") 90-1, regarding certain
transactions entered into by insurance company pooled separate accounts; PTCE
95-60,  regarding  certain  transactions entered  into  by  insurance company
general accounts; PTCE 96-23, regarding certain transactions effected by "in-
house asset  managers"; PTCE  91-38, regarding  certain transactions  entered
into by bank  collective investment funds; and PTCE  84-14, regarding certain
transactions effected by "qualified professional asset managers."

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,  Greenwich (an affiliate  of the Depositor)
and  Bear,  Stearns &  Co. Inc.,  the  Depositor has  agreed  to sell  to the
Underwriters, and each  of the Underwriters has severally  agreed to purchase
from the  Depositor,  the  principal amount  of  the Notes  set  forth  below
opposite their respective names.   Distribution of the Notes will  be made by
the Underwriters from time to time in negotiated transactions or otherwise at
varying prices to be determined at the time of sale.  In connection with  the
sale  of  the  Notes,  the  Underwriters  may  be  deemed  to  have  received
compensation from the Depositor in the form of underwriting discounts.


                    CLASS A-1       CLASS A-2      CLASS A-3      CLASS A-4        CLASS A-5
      UNDERWRITER              NOTES           NOTES          NOTES           NOTES           NOTES
                                                                             
Greenwich Capital
Markets, Inc. . . . . .     $45,000,000     $46,000,000     $11,000,000      $13,500,000     $11,500,000
Bear, Stearns & Co.                                   
Inc.  . . . . . . . . .      16,000,000
     Total  . . . . . .     $61,000,000     $46,000,000     $11,000,000      $13,500,000     $11,500,000
                                      




                       CLASS M-1      CLASS M-2       CLASS B
       UNDERWRITER                NOTES          NOTES          NOTES
                                                            
Greenwich Capital
Markets, Inc. . . . . . .     $22,500,000    $13,500,000     $12,000,000

Bear, Stearns & Co. Inc.        7,000,000
     Total  . . . . . .       $29,500,000    $13,500,000     $12,000,000




     The Depositor has been  advised by the Underwriters that they  intend to
make a  market in  the applicable  Classes of  Notes; however,  they have  no
obligation to do so.  Accordingly, there can be no assurance that a secondary
market for  the Notes  will develop  or, if  it does  develop,  that it  will
continue.

     The Underwriters  propose to  offer the applicable  Classes of  Notes in
part directly  to purchasers at the initial  public offering prices set forth
on the  cover  page of  this Prospectus  Supplement and  in  part to  certain
securities  dealers at  such prices  less  concessions not  to exceed  0.12%,
0.165%, 0.19%, 0.24%,  0.19%, 0.30%, 0.36% and 0.45% of  the respective Class
Principal Balances of the Class A-1,  Class A-2, Class A-3, Class A-4,  Class
A-5, Class M-1, Class M-2 and Class B Notes.  The Underwriters may allow, and
such dealers may reallow, concessions not to exceed  0.096%, 0.132%,  0.152%,
0.192%, 0.152%,  0.24%, 0.288%  and 0.36% of  the respective  Class Principal
Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class  A-5, Class
M-1, Class M-2 and Class  B Notes to certain brokers and dealers.   After the
Notes are  released for  sale to  the public,  the offering  price and  other
selling terms may be varied by the Underwriters.

     Until  the  distribution  of  the  Notes, is  completed,  rules  of  the
Commission  may limit  the ability  of the  Underwriters and  certain selling
group members to bid  for and purchase the Notes.   As an exception to  these
rules, the Underwriters are permitted  to engage in certain transactions that
stabilize the  price of  the Notes.   Such  transactions consist  of bids  or
purchases for the purpose of pegging, fixing  or maintaining the price of the
Notes.

     In general, purchases of a security for the  purpose of stabilization or
to reduce a short position could cause the price of the security to be higher
than it might be in the absence of such purchases.

     Neither  the   Depositor  nor  any   of  the   Underwriters  makes   any
representation or prediction as  to the direction or magnitude of  any effect
that the transactions  described above may have  on the prices of  the Notes.
In addition,  neither the  Depositor nor any  of the  Underwriters makes  any
representation that the Underwriters will engage in such transactions or that
such transactions, once commenced, will not be discontinued without notice.

     After  the initial  public offering  of the  Notes, the  public offering
price and such concessions may be changed.

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

     An affiliate of Greenwich and the Depositor has significant  contractual
relations with Cityscape and provides  periodic funding of its origination of
mortgage loans, including the  Loans.  Accordingly, a portion of the proceeds
payable to Cityscape  will be paid to  such affiliate in connection  with the
sale of the Loans.                           LEGAL INVESTMENT MATTERS

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

                                 RATINGS

     It  is a condition to the  issuance of the Notes  that each of the Class
A-1, Class A-2, Class A-3,  Class A-4 and Class A-5  Notes be rated "AAA"  by
Standard &  Poor's and  DCR; and that  the Class M-1  Notes be rated  "AA" by
Standard & Poor's and  DCR, the Class M-2  Notes be rated "A-" by  Standard &
Poor's and "A" by  DCR and the Class  B Notes be  rated "BBB-" by Standard  &
Poor's and "BBB" by DCR.

     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 of principal payments on
the Notes resulting from rapid prepayments of the Loans or the application of
Excess  Spread  as  described herein,  or  in  the event  that  the  Trust is
terminated prior to  the Final Maturity  Date of the  Classes of Notes.   The
ratings on  the Notes  do not  address the  ability of the  Trust to  acquire
Subsequent Loans, any potential redemption with respect thereto or the effect
on yield resulting therefrom.

     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.

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") securedprimarily by subordinate liens on one-
 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.

September 9, 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 cla ss 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.

- --------------------
     /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

     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.

     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,  to the  extent provided  herein and  in the  related Prospectus
Supplement.

     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 the Primary Insurer  good and merchantable title to and  possession of the
Property.

     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  five (5)  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 thirty (30)  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 thirty  (30) 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,
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 each Class of Notes of such Series.

     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, as amended on June  11, 1996 (the "OID
Regulations").  A holder should  be aware, however, that the OID  Regulations
do not adequately address  certain issues relevant to  prepayable securities,
such as the Debt Securities.

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

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

     Under the  OID Regulations,  qualified stated  interest generally  means
interest  payable at  a  single fixed  rate  or qualified  variable rate  (as
described below)  provided that  such interest  payments are  unconditionally
payable at  intervals of one year or less during  the entire term of the Debt
Security.      The  OID   Regulations  state   that  interest   payments  are
unconditionally payable only  if a late payment or nonpayment  is expected to
be  penalized or reasonable  remedies exist to compel  payment.  Certain Debt
Securities may provide for  default remedies in the event of  late payment or
nonpayment of interest.   In the opinion of Tax Counsel, the interest on such
Debt  Securities will  be unconditionally  payable  and constitute  qualified
stated  interest,  not  OID.    However,  absent  clarification  of  the  OID
Regulations, where Debt  Securities do not provide for  default remedies, the
interest payments will  be included in the Debt  Security's stated redemption
price  at maturity and taxed as  OID.  Interest is  payable at a single fixed
rate  only if  the rate appropriately  takes into  account the length  of the
interval between payments.  Distributions of interest on Debt Securities with
respect to which deferred interest will accrue, will not constitute qualified
stated  interest payments,  in  which  case the  stated  redemption price  at
maturity of  such Debt Securities  includes all distributions of  interest as
well as principal thereon.  Where the interval between the issue date and the
first Distribution Date on a Debt  Security is either longer or shorter  than
the  interval between  subsequent  Distribution  Dates, all  or  part of  the
interest  foregone,  in the  case  of the  longer  interval, and  all  of the
additional interest, in the case of the shorter interval, will be included in
the stated redemption price at maturity and tested under the de  minimis rule
described  below.  In  the case of a  Debt Security with  a long first period
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.
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 finalized regulations
(the  "Mark-to-Market Regulations")  which  provide  that  a  REMIC  Residual
Interest Security acquired  after January 3, 1995 cannot be marked-to-market.
Prospective purchasers of  a REMIC Residual Interest  Security should consult
their tax advisors regarding  the possible application of the  Mark to Market
Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

     General.  As further specified  in the related Prospectus Supplement, if
a  REMIC election  is not  made and  the Trust  Fund is  not structured  as a
partnership, then, in the opinion of Tax  Counsel, the Trust Fund relating to
a Series of  Securities will be classified for federal income tax purposes as
a grantor trust under  Subpart E, Part 1 of Subchapter J of  the Code and not
as an  association taxable as a  corporation (the Securities of  such Series,
"Pass-Through  Securities").  In  some Series there will  be no separation of
the principal  and interest payments on the Loans.   In such circumstances, a
holder will be considered to have purchased  a pro rata undivided interest in
each of  the Loans.   In  other cases  ("Stripped Securities"),  sale of  the
Securities will produce  a separation in the ownership of all or a portion of
the principal payments from all or a portion  of the interest payments on the
Loans.

     In the opinion  of Tax Counsel, each  holder must report on  its federal
income tax return its share  of the gross income derived from the  Loans (not
reduced by  the amount payable  as fees to the  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
Security holders as OID, in the  manner described above for Interest Weighted
Securities.

     Possible Alternative Characterizations.   The  characterizations of  the
Stripped Securities described above are not the only possible interpretations
of the applicable  Code provisions.  Among other  possibilities, the Internal
Revenue Service could  contend that (i) in certain  Series, each non-Interest
Weighted  Security is composed of  an unstripped undivided ownership interest
in  Loans and  an  installment obligation  consisting  of stripped  principal
payments;  (ii)  the  non-Interest  Weighted Securities  are  subject  to the
contingent payment  provisions of  the  Proposed Regulations;  or (iii)  each
Interest Weighted  Stripped Security is  composed of an  unstripped undivided
ownership  interest in  Loans  and an  installment  obligation consisting  of
stripped interest payments.

     Given  the  variety  of  alternatives  for  treatment  of  the  Stripped
Securities and the different federal income tax consequences that result from
each alternative,  potential purchasers  are urged to  consult their  own tax
advisers regarding the proper treatment  of the Securities for federal income
tax purposes.

     Character  as Qualifying  Loans.   In the  case of  Stripped Securities,
there is no specific legal authority existing regarding whether the character
of the  Securities, for federal income tax purposes,  will be the same as the
Loans.   The IRS could  take the  position that  the Loans  character is  not
carried  over  to   the  Securities  in  such  circumstances.    Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to  represent "real estate assets" within the
meaning  of  Section 856(c)(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.  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%.   The Taxpayer Relief
Act of 1997 reduces  the maximum rates on long-term capital  gains recognized
on capital assets held by individual taxpayers for more  than eighteen months
as of the date of  disposition (and would further reduce the maximum rates on
such gains in the year  2001 and thereafter for certain  individual taxpayers
who meet specified  conditions).  Prospective investors  should consult their
tax advisors concerning these tax law changes.

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 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  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.  Pursuant to final Treasury regulations issued
May 9, 1997 under section 708 of the Cod a sale or exchange of 500 percent or
more of the  capital and profits in  the Issuer within a  12-month tax period
would  cause  a  deemed  contribution  of assets  of  the  Issuer  (the  "old
partnership") to  a new partnership  (the "new partnership") in  exchange for
interest in the new partnership.  Such interests would  be deemed distributed
to the partners of  the old partnership  in liquidation thereof, which  would
not constitute a sale or exchange.

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

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




                                                     
No  dealer,  salesman or  other  person  has
been authorized to  give any information  or                       CITYSCAPE HOME LOAN
to  make  any  representations  other   than                       OWNER TRUST 1997-4
those   contained  in  or   incorporated  by
reference  in this Prospectus  Supplement or
the Prospectus  and, if given or  made, such
information  or representations must  not be                     $61,000,000  Class A-1,
relied upon. This Prospectus Supplement  and           Variable Rate Home Loan Asset Backed Notes
the  Prospectus do  not constitute  an offer
to  sell or  a solicitation  of an  offer to                     $46,000,000  Class A-2,
buy   any   securities   other   than    the                 6.77% Home Loan Asset Backed Notes
securities offered  hereby, nor an  offer of
the securities in any  state or jurisdiction                     $11,000,000  Class A-3,
in  which, or  to any  person to  whom, such                 7.09% Home Loan Asset Backed Notes
offer  would be  unlawful.  The delivery  of
this    Prospectus    Supplement   or    the                     $13,500,000  Class A-4,
Prospectus  at any time  does not imply that                 7.44% Home Loan Asset Backed Notes
information  herein or therein is correct as
of any time subsequent to its date.                              $11,500,000  Class A-5,
                                                             7.01% Home Loan Asset Backed Notes
              TABLE OF CONTENTS
                                        Page                     $29,500,000  Class M-1,
            PROSPECTUS SUPPLEMENT                            7.56% Home Loan Asset Backed Notes
Incorporation   of   Certain  Documents   by
Reference . . . . . . . . . . . . . . .   ii                     $13,500,000  Class M-2,
Summary of Terms  . . . . . . . . . . .  S-1                 7.71% Home Loan Asset Backed Notes
Risk Factors  . . . . . . . . . . . .   S-11
The Trust . . . . . . . . . . . . . .   S-16                      $12,000,000 Class B,
The Pool  . . . . . . . . . . . . . .   S-17                 7.94% Home Loan Asset Backed Notes
Cityscape Corp. . . . . . . . . . . .   S-25
Description of Credit Enhancement . .   S-29
Description of the Notes  . . . . . .   S-31                         FINANCIAL ASSET
Description   of   Transfer  and   Servicing                        SECURITIES CORP.
Agreements  . . . . . . . . . . . . .   S-41                           (DEPOSITOR)
Prepayment and Yield Considerations .   S-45
Certain Federal Income Tax Consequences S-60
State Tax Consequences  . . . . . . .   S-60                                           
ERISA Considerations  . . . . . . . .   S-60                      PROSPECTUS SUPPLEMENT
Method of Distribution  . . . . . . .   S-62                                           
                                                                 ______________________
Legal Investment Matters  . . . . . .   S-63
Legal Matters . . . . . . . . . . . .   S-63                        GREENWICH CAPITAL
                                                                    GREENWICH CAPITAL
Ratings . . . . . . . . . . . . . . .   S-63                          MARKETS, INC.    
                                                                      MARKETS, INC.    

                 Prospectus                                     BEAR, STEARNS & CO. INC.
                 Prospectus                                     BEAR, STEARNS & CO. INC.
Prospectus  Supplement or Current  Report on
Form 8-K  . . . . . . . . . . . . . . . .  2                                           
                                                                 ______________________
Incorporation  of  Certain  Information   by                        September 9, 1997
Reference . . . . . . . . . . . . . . . .  2
Available Information . . . . . . . . . .  2
Reports to Securityholders  . . . . . . .  3