CWABS INC
8-K, 1997-12-08
ASSET-BACKED SECURITIES
Previous: APPLE RESIDENTIAL INCOME TRUST INC, 8-K, 1997-12-08
Next: JAVELIN SYSTEMS INC, 8-K, 1997-12-08




_____________________________________________________________________________


                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   Form 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the
                       Securities Exchange Act of 1934


                    Date of Report (Date of earliest Event
                         Reported) November 25, 1997


               CWABS, INC. (as depositor under the Pooling and 
             Servicing Agreement, dated as of November 21, 1997, 
          providing for the issuance of the Countrywide Home Equity 
         Loan Trust 1997-D, Revolving Home Equity Loan Asset Backed 
                        Certificates, Series 1997-D).


                              CWABS, INC.                    
       ------------------------------------------------------
       (Exact name of registrant as specified in its charter)


         Delaware                  333-37539            95-4596514   
- ----------------------------     --------------    ------------------
(State or Other Jurisdiction      (Commission       (I.R.S. Employer
     of Incorporation)            File Number)     Identification No.)




   4500 Park Granada
 Calabasas, California                                    91302
- ----------------------                                 ----------
(Address of Principal                                  (Zip Code)
 Executive Offices)

  Registrant's telephone number, including area code (818) 225-3240
                                                     ----- --------
_____________________________________________________________________________


Item 5.   Other Events.
- ----      ------------


Description of the Certificates and the Mortgage Pool/*/
- -----------------------------------------------------

     On November 25, 1997, CWABS, Inc. (the "Company") entered into a Pooling
and Servicing Agreement dated as of November 21, 1997 (the "Pooling and
Servicing Agreement"), by and among the Company, as depositor, Countrywide
Home Loans, Inc. ("CHL"), as sponsor and as master servicer, and The First
National Bank of Chicago, as trustee (the "Trustee"), providing for the
issuance of the Company's Revolving Home Equity Loan Asset Backed
Certificates, Series 1997-D.  The Pooling and Servicing Agreement is annexed
hereto as Exhibit 99.1.


     In addition to the Pooling and Servicing Agreement, the Company and CHL
entered into a Purchase Agreement, dated as of November 21, 1997 (the
"Purchase Agreement"), providing for the purchase and sale of the Mortgage
Loans to be delivered pursuant to the Pooling and Servicing Agreement. The
Purchase Agreement is annexed hereto as Exhibit 99.2. 


____________________________
*    Capitalized terms used and not otherwise defined herein shall have the
     meanings assigned to them in the Prospectus dated November 7, 1997 and
     the Prospectus Supplement dated November 18, 1997, of CWABS, Inc.,
     relating to its Asset- Backed Certificates, Series 1997-D.


     Mortgage Loan Statistics
     ------------------------

     The following tables describe characteristics of the Mortgage Loans as
of the Cut-off Date. All percentages set forth below have been calculated
based on the principal balance of the Mortgage Loans as of the date set forth
below. The sum of the columns may not equal the respective totals due to
rounding.


<TABLE>
<CAPTION>

        <-POOL TOTALS->                                <--GROSS COUPON-->                       <-RMNG TRM->
                   CURRENT         AVERAGE
    # LOANS        BALANCE         CURRBAL      WTDAVG         MIN          MAX              STATD          ORIG
    -------------------------     ---------     ---------------------------------            ----------------------
     <S>         <C>              <C>             <C>          <C>          <C>               <C>             <C>

     7,979       $190,000,000     $  23,813       6.593        5.990        13.500              272.7         275.3


</TABLE>

<TABLE>
<CAPTION>

      < - M A R G I N - >         < - - L I F E  C A P - - >            <- L I F E  F L O O R -> 
    WTDAVG    MIN      MAX     WTDAVG     MIN     MAX      %>0     WTDAVG     MIN       MAX       %>0
    -----------------------    -------------------------------     ----------------------------------
    <S>    <C>        <C>      <C>      <C>     <C>       <C>      <C>       <C>      <C>         <C>

    2.201  -0.250     6.250    17.797   12.000  18.000    100      6.536      5.990    13.250     100

</TABLE>

<TABLE>
<CAPTION>
                                                                           CURRENT
   PRINCIPAL BALANCES                                       LOANS          BALANCE          %  POOL
  --------------------                                      -----          -------          -------
<S>                                                        <C>          <C>                 <C>
       0.00 - 10,000.00 . . . . . . . . . . . . . . . . .   2,037       $9,394,794             4.94
  10,000.01 - 20,000.00 . . . . . . . . . . . . . . . . .   2,543       39,431,180            20.75
  20,000.01 - 30,000.00 . . . . . . . . . . . . . . . . .   1,506       37,630,119            19.81
  30,000.01 - 40,000.00 . . . . . . . . . . . . . . . . .     759       26,565,504            13.98
  40,000.01 - 50,000.00 . . . . . . . . . . . . . . . . .     473       21,423,448            11.28
  50,000.01 - 60,000.00 . . . . . . . . . . . . . . . . .     205       11,300,187             5.95
  60,000.01 - 70,000.00 . . . . . . . . . . . . . . . . .     133        8,666,884             4.56
  70,000.01 - 80,000.00 . . . . . . . . . . . . . . . . .      92        6,960,801             3.66
  80,000.01 - 90,000.00 . . . . . . . . . . . . . . . . .      39        3,358,050             1.77
  90,000.01 - 100,000.00. . . . . . . . . . . . . . . . .      75        7,320,271             3.85
 100,000.01 - 125,000.00. . . . . . . . . . . . . . . . .      46        5,118,058             2.69
 125,000.01 - 150,000.00. . . . . . . . . . . . . . . . .      34        4,733,204             2.49
 150,000.01 - 175,000.00. . . . . . . . . . . . . . . . .      10        1,650,247             0.87
 175,000.01 - 200,000.00. . . . . . . . . . . . . . . . .      11        2,124,166             1.12
 200,000.01 - 225,000.00. . . . . . . . . . . . . . . . .       7        1,485,352             0.78
 225,000.01 - 250,000.00. . . . . . . . . . . . . . . . .       4          945,400             0.50
 250,000.01 - 275,000.00. . . . . . . . . . . . . . . . .       1          253,580             0.13
 300,000.01 - 325,000.00. . . . . . . . . . . . . . . . .       1          314,000             0.17
 350,000.01 +. . . . . . . . . . . . . . . . . . . . . .        3        1,324,754             0.70

</TABLE>

<TABLE>
<CAPTION>

        COMBINED                                                           CURRENT
      LOAN-TO-VALUE                                         LOANS          BALANCE          %  POOL
      -------------                                         -----          -------          -------
    <S>                                                    <C>          <C>                  <C>

        0.01 -     10.00 . . . . . . . . . . . . . . . .       26         $452,292             0.24
       10.01 -     20.00 . . . . . . . . . . . . . . . .       51        1,182,234             0.62
       20.01 -     30.00 . . . . . . . . . . . . . . . .       48        1,109,406             0.58
       30.01 -     40.00 . . . . . . . . . . . . . . . .       93        1,977,776             1.04
       40.01 -     50.00 . . . . . . . . . . . . . . . .      134        2,895,023             1.52
       50.01 -     60.00 . . . . . . . . . . . . . . . .      272        6,250,102             3.29
       60.01 -     70.00 . . . . . . . . . . . . . . . .      958       21,699,151            11.42
       70.01 -     80.00 . . . . . . . . . . . . . . . .    1,547       36,669,562            19.30
       80.01 -     90.00 . . . . . . . . . . . . . . . .    3,602       84,719,792            44.59
       90.01 -    100.00 . . . . . . . . . . . . . . . .    1,248       33,044,660            17.39
WTD AVERAGE:       82.67

</TABLE>

<TABLE>
<CAPTION>

   PROPERTY                                                                CURRENT
    TYPE                                                    LOANS          BALANCE          %  POOL
- -------------                                               -----          -------          -------
<S>                                                        <C>        <C>                   <C>

2-4 Units    . . . . . . . . . . . . . . . . . . . . . .       55       $1,412,883             0.74
Lo Condo     . . . . . . . . . . . . . . . . . . . . . .      243        4,861,889             2.56
PUD          . . . . . . . . . . . . . . . . . . . . . .      719       19,368,939            10.19
SinglFam     . . . . . . . . . . . . . . . . . . . . . .    6,962      164,356,289            86.50


</TABLE>



<TABLE>
<CAPTION>

     LIEN                                                                  CURRENT
   PRIORITY                                                 LOANS          BALANCE          %  POOL
- -------------                                               -----          -------          -------
    <S>                                                    <C>        <C>                    <C>

    1 . . . . . . . . . . . . . . . . . . . . . . . . .       188       $6,591,976             3.47
    2 . . . . . . . . . . . . . . . . . . . . . . . . .     7,791      183,408,024            96.53

</TABLE>

<TABLE>
<CAPTION>
                                                                           CURRENT
GEOGRAPHIC DISTRIBUTION                                     LOANS          BALANCE          % POOL
- -----------------------                                     -----          -------          -------
<S>                                                        <C>        <C>                   <C>
AK  . . . . . . . . . . . . . . . . . . . . . . . . . .        10      $   344,029             0.18
AL  . . . . . . . . . . . . . . . . . . . . . . . . . .       137        2,554,204             1.34
AZ  . . . . . . . . . . . . . . . . . . . . . . . . . .       242        4,572,841             2.41
CA  . . . . . . . . . . . . . . . . . . . . . . . . . .     1,901       60,367,134            31.77
CO  . . . . . . . . . . . . . . . . . . . . . . . . . .       350        8,349,737             4.39
CT  . . . . . . . . . . . . . . . . . . . . . . . . . .        67        1,542,631             0.81
DC  . . . . . . . . . . . . . . . . . . . . . . . . . .         7          315,183             0.17
DE  . . . . . . . . . . . . . . . . . . . . . . . . . .        12          218,133             0.11
FL  . . . . . . . . . . . . . . . . . . . . . . . . . .       463        9,485,073             4.99
GA  . . . . . . . . . . . . . . . . . . . . . . . . . .       176        3,274,201             1.72
HI  . . . . . . . . . . . . . . . . . . . . . . . . . .        45        1,294,057             0.68
IA  . . . . . . . . . . . . . . . . . . . . . . . . . .        30          758,372             0.40
ID  . . . . . . . . . . . . . . . . . . . . . . . . . .       142        3,013,849             1.59
IL  . . . . . . . . . . . . . . . . . . . . . . . . . .       289        5,778,026             3.04
IN  . . . . . . . . . . . . . . . . . . . . . . . . . .       118        2,026,210             1.07
KS  . . . . . . . . . . . . . . . . . . . . . . . . . .        89        1,480,998             0.78
KY  . . . . . . . . . . . . . . . . . . . . . . . . . .        63        1,444,032             0.76
LA  . . . . . . . . . . . . . . . . . . . . . . . . . .        80        1,463,871             0.77
MA  . . . . . . . . . . . . . . . . . . . . . . . . . .       206        5,425,939             2.86
MD  . . . . . . . . . . . . . . . . . . . . . . . . . .       131        2,717,581             1.43
ME  . . . . . . . . . . . . . . . . . . . . . . . . . .        31          510,470             0.27
MI  . . . . . . . . . . . . . . . . . . . . . . . . . .       430        8,633,558             4.54
MO  . . . . . . . . . . . . . . . . . . . . . . . . . .       140        2,618,548             1.38
MS  . . . . . . . . . . . . . . . . . . . . . . . . . .        23          441,216             0.23
MT  . . . . . . . . . . . . . . . . . . . . . . . . . .        43          952,631             0.50
NC  . . . . . . . . . . . . . . . . . . . . . . . . . .       143        2,509,044             1.32
ND  . . . . . . . . . . . . . . . . . . . . . . . . . .         6          160,242             0.08
NE  . . . . . . . . . . . . . . . . . . . . . . . . . .        51          871,069             0.46
NH  . . . . . . . . . . . . . . . . . . . . . . . . . .        30          618,137             0.33
NJ  . . . . . . . . . . . . . . . . . . . . . . . . . .       232        5,438,848             2.86
NM  . . . . . . . . . . . . . . . . . . . . . . . . . .        79        1,811,341             0.95
NV  . . . . . . . . . . . . . . . . . . . . . . . . . .       119        2,641,708             1.39
NY  . . . . . . . . . . . . . . . . . . . . . . . . . .       152        3,949,593             2.08
OH  . . . . . . . . . . . . . . . . . . . . . . . . . .       286        5,019,510             2.64
OK  . . . . . . . . . . . . . . . . . . . . . . . . . .        45        1,186,672             0.62
OR  . . . . . . . . . . . . . . . . . . . . . . . . . .       266        6,938,264             3.65
PA  . . . . . . . . . . . . . . . . . . . . . . . . . .       291        5,781,533             3.04
RI  . . . . . . . . . . . . . . . . . . . . . . . . . .        24          416,069             0.22
SC  . . . . . . . . . . . . . . . . . . . . . . . . . .        51        1,140,571             0.60
SD  . . . . . . . . . . . . . . . . . . . . . . . . . .         7          172,465             0.09
TN  . . . . . . . . . . . . . . . . . . . . . . . . . .       115        2,130,677             1.12
TX  . . . . . . . . . . . . . . . . . . . . . . . . . .        17          621,639             0.33
UT  . . . . . . . . . . . . . . . . . . . . . . . . . .       204        4,874,664             2.57
VA  . . . . . . . . . . . . . . . . . . . . . . . . . .        86        2,122,390             1.12
VT  . . . . . . . . . . . . . . . . . . . . . . . . . .         8          106,874             0.06
WA  . . . . . . . . . . . . . . . . . . . . . . . . . .       433        9,839,657             5.18
WI  . . . . . . . . . . . . . . . . . . . . . . . . . .        86        1,496,532             0.79
WY  . . . . . . . . . . . . . . . . . . . . . . . . . .        23          569,976             0.30
  
</TABLE>


<TABLE>
<CAPTION>
                                                                           CURRENT
       LOAN RATES                                           LOANS          BALANCE          %  POOL
       ----------                                           -----          -------          -------
  <S>                                                      <C>        <C>                   <C>

        5.751-     6.000 . . . . . . . . . . . . . . . .    5,550     $128,024,139            67.38
        6.251-     6.500 . . . . . . . . . . . . . . . .        1           24,809             0.01
        6.751-     7.000 . . . . . . . . . . . . . . . .        3           74,180             0.04
        7.251-     7.500 . . . . . . . . . . . . . . . .    2,159       53,194,174            28.00
        7.751-     8.000 . . . . . . . . . . . . . . . .       32        1,215,752             0.64
        8.251-     8.500 . . . . . . . . . . . . . . . .       16          630,850             0.33
        8.501-     8.750 . . . . . . . . . . . . . . . .        1                0             0.00
        8.751-     9.000 . . . . . . . . . . . . . . . .       22        1,063,395             0.56
        9.001-     9.250 . . . . . . . . . . . . . . . .        4           54,071             0.03
        9.251-     9.500 . . . . . . . . . . . . . . . .        4          125,889             0.07
        9.501-     9.750 . . . . . . . . . . . . . . . .       15          472,820             0.25
        9.751-    10.000 . . . . . . . . . . . . . . . .        9          259,808             0.14
       10.001-    10.250 . . . . . . . . . . . . . . . .       42        1,241,787             0.65
       10.251-    10.500 . . . . . . . . . . . . . . . .       10          244,620             0.13
       10.501-    10.750 . . . . . . . . . . . . . . . .       26        1,039,933             0.55
       10.751-    11.000 . . . . . . . . . . . . . . . .       16          444,478             0.23
       11.001-    11.250 . . . . . . . . . . . . . . . .       22          806,388             0.42
       11.251-    11.500 . . . . . . . . . . . . . . . .       21          546,821             0.29
       11.501-    11.750 . . . . . . . . . . . . . . . .        2              253             0.00
       11.751-    12.000 . . . . . . . . . . . . . . . .        2           75,352             0.04
       12.001-    12.250 . . . . . . . . . . . . . . . .       11          264,135             0.14
       12.251-    12.500 . . . . . . . . . . . . . . . .        5          101,143             0.05
       12.751-    13.000 . . . . . . . . . . . . . . . .        4           80,328             0.04
       13.251-    13.500 . . . . . . . . . . . . . . . .        2           14,877             0.01
WTD AVERAGE:       6.593

</TABLE>



<TABLE>
<CAPTION>

      CREDIT LIMIT                                                         CURRENT
       UTILIZATION                                          LOANS          BALANCE          %  POOL
      ------------                                          -----          -------          -------
   <S>                                                     <C>        <C>                   <C>

         .0 <       0.01 . . . . . . . . . . . . . . . .      778         $      1             0.00
        0.01 -     10.00 . . . . . . . . . . . . . . . .      170          361,689             0.19
       10.01 -     20.00 . . . . . . . . . . . . . . . .      200        1,475,237             0.78
       20.01 -     30.00 . . . . . . . . . . . . . . . .      232        2,724,196             1.43
       30.01 -     40.00 . . . . . . . . . . . . . . . .      310        4,232,647             2.23
       40.01 -     50.00 . . . . . . . . . . . . . . . .      371        5,993,496             3.15
       50.01 -     60.00 . . . . . . . . . . . . . . . .      394        7,538,245             3.97
       60.01 -     70.00 . . . . . . . . . . . . . . . .      635       12,192,751             6.42
       70.01 -     80.00 . . . . . . . . . . . . . . . .      493       11,358,064             5.98
       80.01 -     90.00 . . . . . . . . . . . . . . . .      493       14,308,129             7.53
       90.01 -    100.00 . . . . . . . . . . . . . . . .    3,903      129,815,545            68.32
                                                                       -----------           ------
WTD AVERAGE:       87.79 for > 0:. . . . . . . . . . . .               190,000,000           100.00

</TABLE>

<TABLE>
<CAPTION>

 ORIGINATION                                                               CURRENT
   YEAR                                                     LOANS          BALANCE          %  POOL
- -------------                                               -----          -------          -------
<S>                                                        <C>        <C>                   <C>

 1996 . . . . . . . . . . . . . . . . . . . . . . . . .         4          $77,844             0.04%
 1997 . . . . . . . . . . . . . . . . . . . . . . . . .     7,975      189,922,156            99.96

</TABLE>


<TABLE>
<CAPTION>
                                                                           CURRENT
           MARGIN                                           LOANS          BALANCE          %  POOL
           ------                                           -----          -------          -------
<S>                                                        <C>        <C>                   <C>

              <       0.001% . . . . . . . . . . . . . .      460     $  9,401,731             4.95
          0.001-      0.250. . . . . . . . . . . . . . .      197        4,679,289             2.46
          0.251-      0.500. . . . . . . . . . . . . . .      792       18,435,447             9.70
          0.501       0.750. . . . . . . . . . . . . . .      264        5,844,719             3.08
          0.751-      1.000. . . . . . . . . . . . . . .      274        7,381,192             3.88
          1.001-      1.250. . . . . . . . . . . . . . .      636       14,759,715             7.77
          1.251-      1.500. . . . . . . . . . . . . . .       80        1,402,425             0.74
          1.501-      1.750. . . . . . . . . . . . . . .      130        3,984,331             2.10
          1.751-      2.000. . . . . . . . . . . . . . .      988       18,843,048             9.92
          2.001-      2.250. . . . . . . . . . . . . . .      742       18,615,382             9.80
          2.251-      2.500. . . . . . . . . . . . . . .      281        8,086,087             4.26
          2.501-      2.750. . . . . . . . . . . . . . .      440       11,426,989             6.01
          2.751-      3.000. . . . . . . . . . . . . . .      883       20,939,640            11.02
          3.001-      3.250. . . . . . . . . . . . . . .      217        5,158,918             2.72
          3.251-      3.500. . . . . . . . . . . . . . .      455       13,345,438             7.02
          3.501-      3.750. . . . . . . . . . . . . . .      295        7,015,425             3.69
          3.751-      4.000. . . . . . . . . . . . . . .      237        5,925,150             3.12
          4.001-      4.250. . . . . . . . . . . . . . .      223        5,064,726             2.67
          4.251-      4.500. . . . . . . . . . . . . . .      172        4,779,644             2.52
          4.501-      4.750. . . . . . . . . . . . . . .       29          558,885             0.29
          4.751-      5.000. . . . . . . . . . . . . . .       39        1,324,524             0.70
          5.001+ . . . . . . . . . . . . . . . . . . . .      145        3,027,294             1.59
WTD AVERAGE           2.201. . . . . . . . . . . . . . .               190,000,000           100.00

</TABLE>

<TABLE>
<CAPTION>

                                                                         CURRENT
      CREDIT LIMITS                                         LOANS          BALANCE          %  POOL
      -------------                                         -----          -------          -------
<S>                                                        <C>        <C>                   <C>
$     0.00 -   10,000.00 . . . . . . . . . . . . . . . .      145       $  948,202             0.50
 10,000.01 -   20,000.00 . . . . . . . . . . . . . . . .    2,573       30,775,573            16.20
 20,000.01 -   30,000.00 . . . . . . . . . . . . . . . .    2,112       38,557,399            20.29
 30,000.01 -   40,000.00 . . . . . . . . . . . . . . . .    1,145       28,689,834            15.10
 40,000.01 -   50,000.00 . . . . . . . . . . . . . . . .      812       25,097,039            13.21
 50,000.01 -   60,000.00 . . . . . . . . . . . . . . . .      328       13,317,683             7.01
 60,000.01 -   70,000.00 . . . . . . . . . . . . . . . .      211        9,610,871             5.06
 70,000.01 -   80,000.00 . . . . . . . . . . . . . . . .      171        7,447,731             3.92
 80,000.01 -   90,000.00 . . . . . . . . . . . . . . . .       87        4,246,721             2.24
 90,000.01 -  100,000.00 . . . . . . . . . . . . . . . .      200       10,182,258             5.36
100,000.01 -  125,000.00 . . . . . . . . . . . . . . . .       66        5,153,591             2.71
125,000.01 -  150,000.00 . . . . . . . . . . . . . . . .       64        6,359,629             3.35
150,000.01 -  175,000.00 . . . . . . . . . . . . . . . .       15        1,693,272             0.89
175,000.01 -  200,000.00 . . . . . . . . . . . . . . . .       23        2,987,703             1.57
200,000.01 -  225,000.00 . . . . . . . . . . . . . . . .        6        1,091,139             0.57
225,000.01 -  250,000.00 . . . . . . . . . . . . . . . .        5          851,345             0.45
250,000.01 -  275,000.00 . . . . . . . . . . . . . . . .        2          473,580             0.25
275,000.01 -  300,000.00 . . . . . . . . . . . . . . . .        2           99,508             0.05
300,000.01 -  325,000.00 . . . . . . . . . . . . . . . .        3          763,167             0.40
350,000.01 +   . . . . . . . . . . . . . . . . . . . . .        9        1,653,754             0.87
    AVERAGE:   34,863.85

</TABLE>

<TABLE>
<CAPTION>
                                                                           CURRENT
MAXIMUM RATES                                               LOANS          BALANCE          % POOL
- -------------                                               -----          -------          -------
<S>                                                        <C>        <C>                   <C>

12.000% . . . . . . . . . . . . . . . . . . . . . . . .         9    $     187,755             0.10
12.500  . . . . . . . . . . . . . . . . . . . . . . . .       114        2,117,905             1.11
15.000  . . . . . . . . . . . . . . . . . . . . . . . .        36          743,002             0.39
15.900  . . . . . . . . . . . . . . . . . . . . . . . .         1           34,490             0.02
16.000  . . . . . . . . . . . . . . . . . . . . . . . .       143        2,525,535             1.33
17.000  . . . . . . . . . . . . . . . . . . . . . . . .       829       18,455,549             9.71
18.000  . . . . . . . . . . . . . . . . . . . . . . . .     6,847      165,935,764            87.33

</TABLE>





<TABLE>
<CAPTION>
  MONTHS REMAINING TO SCE                                   LOANS       CURRENT BALANCE     %  POOL
  -----------------------                                   -----          -------          -------
<S>                                                        <C>        <C>                   <C>

       133-        144     . . . . . . . . . . . . . . .        2            $14,877           0.01
       145-        156     . . . . . . . . . . . . . . .    1,159         29,632,508          15.60
       169-        180     . . . . . . . . . . . . . . .       84          3,602,144           1.90
       277-        288     . . . . . . . . . . . . . . .        2             62,968           0.03
       289-        300     . . . . . . . . . . . . . . .    6,702        155,969,492          82.09
       301-        312     . . . . . . . . . . . . . . .       30            718,011           0.38
WTD AVERAGE:       273

</TABLE>


<TABLE>
<CAPTION>
   DELINQUENCY STATUS                                       LOANS       CURRENT BALANCE     %  POOL
- -------------                                               -----          -------          -------
<S>                                                        <C>        <C>                   <C>
       0-         29     . . . . . . . . . . . . . . . .    7,979       $190,000,000         100.00


</TABLE>



Item 7.  Financial Statements, Pro Forma Financial
- ----     -----------------------------------------
         Information and Exhibits.
         ------------------------

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1.     The Pooling and Servicing Agreement, dated as of November 21,
               1997, by and among the Company, CHL and the Trustee.

     99.2.     The Purchase Agreement, dated as of November 21, 1997, between
               the Company and CHL.



                                  SIGNATURES


          Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.

                           CWABS, INC.


                              By:  /s/ David Walker           
                                   ---------------------------
                                   David Walker
                                   Vice President



Dated:  November 25, 1997



                                Exhibit Index
                               -------------



Exhibit
- -------

99.1.     Pooling and Servicing Agreement, 
          dated as of November 21, 1997, by
          and among, the Company, CHL
          and the Trustee.

99.2.     Purchase Agreement, dated as of 
          November 21, 1997, between the 
          Company and CHL.


                                 EXHIBIT 99.1
                                 ------------


                                                               Execution Copy
                                                               --------------










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




                                 CWABS, INC.,
                                as Depositor,


                         COUNTRYWIDE HOME LOANS, INC.
                       as Sponsor and Master Servicer,



                                     and


                      THE FIRST NATIONAL BANK OF CHICAGO
                                  as Trustee


                           _______________________

                       POOLING AND SERVICING AGREEMENT

                        Dated as of November 21, 1997

                            ______________________


             Revolving Home Equity Loan Asset Backed Certificates

                                Series 1997-D



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

                              TABLE OF CONTENTS

                                                             Page
                                                             ----

                                  ARTICLE I

                                 Definitions

     Section 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . .   1
     Section 1.02.  Interest Calculations . . . . . . . . . . . . . . . .  21

                                  ARTICLE II

                        Conveyance of Mortgage Loans;
                      Original Issuance of Certificates;
                                Tax Treatment

     Section 2.01.  Conveyance of  Mortgage Loans; Retention
                    of Obligation to Fund Advances Under
                    Credit Line Agreements. . . . . . . . . . . . . . . .  22
     Section 2.02.  Acceptance by Trustee; Retransfer of
                    Mortgage Loans  . . . . . . . . . . . . . . . . . . .  26
     Section  2.03. Representations and Warranties Regarding
                    the Master Servicer . . . . . . . . . . . . . . . . .  28
     Section 2.04.  Representations and Warranties of the
                    Sponsor Regarding the Mortgage Loans;
                    Retransfer of Certain Mortgage Loans  . . . . . . . .  30
     Section 2.05.  Covenants of the Depositor  . . . . . . . . . . . . .  36
     Section 2.06.  Transfers of Mortgage Loans at Election
                    of Transferor . . . . . . . . . . . . . . . . . . . .  37
     Section 2.07.  Execution and Authentication of Certifi-
                    cates . . . . . . . . . . . . . . . . . . . . . . . .  39
     Section 2.08.  Tax Treatment . . . . . . . . . . . . . . . . . . . .  39
     Section 2.09.  Representations and Warranties of the
                    Depositor . . . . . . . . . . . . . . . . . . . . . .  39

                                 ARTICLE III

                         Administration and Servicing
                              of Mortgage Loans

     Section 3.01.  The Master Servicer . . . . . . . . . . . . . . . . .  41
     Section 3.02.  Collection of Certain Mortgage Loan
                    Payments  . . . . . . . . . . . . . . . . . . . . . .  43
     Section 3.03.  Withdrawals from the Collection Account . . . . . . .  45
     Section 3.04.  Maintenance of  Hazard Insurance;
                    Property Protection Expenses  . . . . . . . . . . . .  46
     Section 3.05.  Assumption and Modification Agreements  . . . . . . .  46
     Section 3.06.  Realization Upon Defaulted Mortgage
                    Loans; Repurchase of Certain Mortgage
                    Loans . . . . . . . . . . . . . . . . . . . . . . . .  47
     Section 3.07.  Trustee to Cooperate  . . . . . . . . . . . . . . . .  48
     Section 3.08.  Servicing Compensation; Payment of
                    Certain Expenses by Master Servicer . . . . . . . . .  49
     Section 3.09.  Annual Statement as to Compliance . . . . . . . . . .  50
     Section 3.10.  Annual Servicing Report . . . . . . . . . . . . . . .  50
     Section 3.11.  Access to Certain Documentation and
                    Information Regarding the Mortgage
                    Loans . . . . . . . . . . . . . . . . . . . . . . . .  50
     Section 3.12.  Maintenance of Certain Servicing
                    Insurance Policies. . . . . . . . . . . . . . . . . .  51
     Section 3.13.  Reports to the Securities and Exchange
                    Commission. . . . . . . . . . . . . . . . . . . . . .  51
     Section 3.14.  Tax Returns . . . . . . . . . . . . . . . . . . . . .  51
     Section 3.15.  Information Required by the Internal
                    Revenue Service Generally and Reports
                    of Foreclosures and Abandonments of
                    Mortgaged Property. . . . . . . . . . . . . . . . . .  52

                                  ARTICLE IV

                            Servicing Certificate

     Section 4.01.  Servicing Certificate . . . . . . . . . . . . . . . .  53
     Section 4.02.  Claims upon the Policy; Policy Payments
                    Account . . . . . . . . . . . . . . . . . . . . . . .  56
     Section 4.03.  Replacement Policy  . . . . . . . . . . . . . . . . .  57
     Section 4.04.  Effect of Payments by the Credit
                    Enhancer; Subrogation . . . . . . . . . . . . . . . .  58
     Section 4.05.  Optional Advances of the Master Servicer. . . . . . .  59

                                  ARTICLE V

                          Payments and Statements to
               Certificateholders; Rights of Certificateholders

     Section 5.01.  Distributions . . . . . . . . . . . . . . . . . . . .  60
     Section 5.02.  Calculation of the Investor Certificate
                    Rate. . . . . . . . . . . . . . . . . . . . . . . . .  63
     Section 5.03.  Statements to Certificateholders  . . . . . . . . . .  63
     Section 5.04.  Rights of Certificateholders  . . . . . . . . . . . .  65

                                  ARTICLE VI

                               The Certificates

     Section 6.01.  The Certificates  . . . . . . . . . . . . . . . . . .  66
     Section 6.02.  Registration of Transfer and Exchange of
                    Investor Certificates; Appointment of
                    Registrar . . . . . . . . . . . . . . . . . . . . . .  66
     Section 6.03.  Mutilated, Destroyed, Lost or Stolen
                    Certificates. . . . . . . . . . . . . . . . . . . . .  69
     Section 6.04.  Persons Deemed Owners . . . . . . . . . . . . . . . .  69
     Section 6.05.  Restrictions on Transfer of Transferor
                    Certificates. . . . . . . . . . . . . . . . . . . . .  69
     Section 6.06.  Appointment of Paying Agent . . . . . . . . . . . . .  71
     Section 6.07.  Acceptance of Obligations.  . . . . . . . . . . . . .  72

                                 ARTICLE VII

              The Master Servicer, the Sponsor and the Depositor

     Section 7.01.  Liability of the Sponsor, the Master
                    Servicer and the Depositor. . . . . . . . . . . . . .  73
     Section 7.02.  Merger or Consolidation of, or
                    Assumption of the Obligations of, the
                    Master Servicer or the Depositor. . . . . . . . . . .  73
     Section 7.03.  Limitation on Liability of the Master
                    Servicer and Others . . . . . . . . . . . . . . . . .  73
     Section 7.05.  Delegation of Duties  . . . . . . . . . . . . . . . .  75
     Section 7.06.  Indemnification of the Trust by the
                    Master Servicer . . . . . . . . . . . . . . . . . . .  75
     Section 7.07.  Indemnification of the Trust by the
                    Transferor. . . . . . . . . . . . . . . . . . . . . .  75
     Section 7.08.  Limitation on Liability of the Transferor . . . . . .  76

                                 ARTICLE VIII

                            Servicing Termination

     Section 8.01.  Events of Servicing Termination . . . . . . . . . . .  77
     Section 8.02.  Trustee to Act; Appointment of
                    Successor . . . . . . . . . . . . . . . . . . . . . .  79
     Section 8.03.  Notification to Certificateholders  . . . . . . . . .  80

                                  ARTICLE IX

                                 The Trustee

     Section 9.01.  Duties of Trustee . . . . . . . . . . . . . . . . . .  81
     Section 9.02.  Certain Matters Affecting the Trustee . . . . . . . .  82
     Section 9.03.  Trustee Not Liable for Certificates or
                    Mortgage Loans. . . . . . . . . . . . . . . . . . . .  84
     Section 9.04.  Trustee May Own Certificates  . . . . . . . . . . . .  85
     Section 9.05.  Master Servicer to Pay Trustee's Fees
                    and Expenses. . . . . . . . . . . . . . . . . . . . .  85
     Section 9.06.  Eligibility Requirements for Trustee  . . . . . . . .  86
     Section 9.07.  Resignation or Removal of Trustee . . . . . . . . . .  86
     Section 9.08.  Successor Trustee . . . . . . . . . . . . . . . . . .  87
     Section 9.09.  Merger or Consolidation of Trustee  . . . . . . . . .  88
     Section 9.10.  Appointment of Co-Trustee or Separate
                    Trustee . . . . . . . . . . . . . . . . . . . . . . .  88
     Section 9.11.  Limitation of Liability . . . . . . . . . . . . . . .  89
     Section 9.12.  Trustee May Enforce Claims Without
                    Possession of Certificates. . . . . . . . . . . . . .  90
     Section 9.13.  Suits for Enforcement . . . . . . . . . . . . . . . .  90

                                  ARTICLE X

                                 Termination

     Section 10.01.  Termination  . . . . . . . . . . . . . . . . . . . .  91

                                  ARTICLE XI

                          Rapid Amortization Events

     Section 11.01.  Rapid Amortization Events  . . . . . . . . . . . . .  94
     Section 11.02.  Additional Rights Upon the Occurrence
                     of Certain Events  . . . . . . . . . . . . . . . . .  95

                                 ARTICLE XII

                           Miscellaneous Provisions

     Section 12.01.  Amendment  . . . . . . . . . . . . . . . . . . . . .  98
     Section 12.02.  Recordation of Agreement . . . . . . . . . . . . . . 100
     Section 12.03.  Limitation on  Rights of Certificate-
                     holders. . . . . . . . . . . . . . . . . . . . . . . 100
     Section 12.04.  Governing Law  . . . . . . . . . . . . . . . . . . . 101
     Section 12.05.  Notices  . . . . . . . . . . . . . . . . . . . . . . 101
     Section 12.06.  Severability of Provisions . . . . . . . . . . . . . 102
     Section 12.07.  Assignment . . . . . . . . . . . . . . . . . . . . . 102
     Section 12.08.  Certificates Nonassessable and Fully
                     Paid . . . . . . . . . . . . . . . . . . . . . . . . 102
     Section 12.09.  Third-Party Beneficiaries  . . . . . . . . . . . . . 102
     Section 12.10.  Counterparts . . . . . . . . . . . . . . . . . . . . 103
     Section 12.11.  Effect of Headings and Table of
                     Contents . . . . . . . . . . . . . . . . . . . . . . 103

EXHIBIT A - FORM OF INVESTOR CERTIFICATE  . . . . . . . . . . . . . . . . A-1
EXHIBIT B - FORM OF TRANSFEROR CERTIFICATE  . . . . . . . . . . . . . . . B-1
EXHIBIT C - MORTGAGE LOAN SCHEDULE  . . . . . . . . . . . . . . . . . . . C-1
Exhibit D - FORM OF CREDIT LINE AGREEMENT . . . . . . . . . . . . . . . . E-1
Exhibit E - LETTER OF REPRESENTATIONS . . . . . . . . . . . . . . . . . . F-1
Exhibit F - FORM OF INVESTMENT LETTER . . . . . . . . . . . . . . . . . . G-1
Exhibit G - FORM OF REQUEST FOR RELEASE . . . . . . . . . . . . . . . . . H-1

     This Pooling  and Servicing  Agreement, dated as  of November  21, 1997,
among CWABS,  Inc., as Depositor  (the "Depositor"), Countrywide  Home Loans,
Inc.,  as Sponsor and Master Servicer (in  such capacities, the "Sponsor" and
the "Master Servicer", respectively), and The First National Bank of Chicago,
as Trustee (the "Trustee"),


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

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


                                  ARTICLE I

                                 Definitions

     Section 1.01.  Definitions.  Whenever used in this Agreement, the
                    -----------
following  words and  phrases, unless the  context otherwise  requires, shall
have the meanings specified in this Article.

     Accelerated Principal Distribution Amount:  With respect to any
     -----------------------------------------
Distribution  Date, the  amount,  if  any, required  to  reduce the  Investor
Certificate Principal Balance (after giving effect to the distribution of all
other  amounts actually  distributed  on the  Investor  Certificates on  such
Distribution  Date) so that  the Invested Amount  (immediately following such
Distribution Date) exceeds the Investor Certificate Principal Balance (as  so
reduced) by the Required Overcollateralization Amount.

     Additional Balance:  As to any Mortgage Loan and day, the aggregate
     ------------------
amount of all Draws conveyed to the Trust pursuant to Section 2.01.

     Adjustment Date:  With respect to any Interest Period, the second LIBOR
     ---------------
Business Day preceding the first day of such Interest Period.

     Affiliate:  With respect to any Person, any other Person controlling,
     ---------
controlled by  or under common  control with such   Person.   For purposes of
this  definition, "control"  means the  power  to direct  the management  and
policies of  a Person, directly  or indirectly, whether through  ownership of
voting  securities,   by  contract   or  otherwise   and  "controlling"   and
"controlled" shall have meanings correlative to the foregoing.

     Agreement:  This Pooling and Servicing Agreement and all amendments
     ---------
hereof and supplements hereto.

     Alternative Principal Payment:  As to any Distribution Date, the amount
     -----------------------------
(but not less than zero) equal to Principal Collections for such Distribution
Date less  the aggregate  of Additional Balances  created during  the related
Collection Period.

     Appraised Value:  As to any Mortgaged Property, the value established
     ---------------
by  any of the  following:  (i)  with respect to  Credit Line Agreements with
Credit Limits greater than $100,000, by  a full appraisal, (ii) with  respect
to Credit Line Agreements with Credit Limits  equal to or less than $100,000,
by a drive by inspection of such Mortgaged Property made to establish compli-
ance with  the underwriting criteria  then in effect  in connection  with the
application for  the Mortgage  Loan secured by  such Mortgaged  Property, and
(iii) with respect  to any Mortgage Loan as to which the Servicer consents to
a  new  senior  lien pursuant  to  Section  3.01(a), in  compliance  with the
underwriting criteria then  in effect in connection with  the application for
the related senior mortgage loan.

     Asset Balance:  As to any Mortgage Loan, other than a Liquidated
     -------------
Mortgage Loan, and day, the related Cut-off Date Asset Balance, plus (i) any
                                                                ----
Additional Balance in respect of such Mortgage Loan, minus (ii) all
                                                     -----
collections  credited as  principal against  the  Asset Balance  of any  such
Mortgage Loan  in accordance  with the  related Credit  Line Agreement.   For
purposes of  this definition, a Liquidated  Mortgage Loan shall be  deemed to
have an Asset Balance equal to the Asset Balance of the related Mortgage Loan
immediately prior to  the final recovery of related  Liquidation Proceeds and
an Asset Balance of zero thereafter.

     Assignment of Mortgage:  With respect to any Mortgage, an assignment,
     ----------------------
notice of transfer or  equivalent instrument, in recordable form,  sufficient
under the laws of the jurisdiction in which the related Mortgaged Property is
located to reflect the sale of the Mortgage to the Trustee, which assignment,
notice of transfer or equivalent instrument may be in the form of one or more
blanket   assignments  covering  the  Mortgage  Loans  secured  by  Mortgaged
Properties located in the same jurisdiction.

     Authorized Newspaper:  A newspaper of general circulation in the Borough
     --------------------
of Manhattan,  The City  of New  York, printed  in the  English language  and
customarily  published on  each Business  Day,  whether or  not published  on
Saturdays, Sundays and holidays.

     Available Transferor Subordinated Amount:  As to any Distribution Date,
     ----------------------------------------
an amount  equal to the  lesser of (a)  the Transferor Principal  Balance for
such  Distribution Date and  (b) the Required  Transferor Subordinated Amount
for such Distribution Date.

     Bankruptcy Remote Entity:  Any special or limited purpose corporation,
     ------------------------
partnership or other entity structured in all material respects in accordance
with the requirements of one or more nationally recognized statistical rating
organizations and the Credit Enhancer for bankruptcy remote entities.

     BIF:  The Bank Insurance Fund, as from time to time constituted, created
     ---
under the  Financial Institutions  Reform, Recovery  and  Enhancement Act  of
1989,  or if at  any time  after the  execution of  this instrument  the Bank
Insurance Fund is not existing and performing  duties now assigned to it, the
body performing such duties on such date.

     Billing Cycle:  With respect to any Mortgage Loan and Collection Period,
     -------------
the billing  period specified in the  related Credit Line  Agreement and with
respect to which amounts billed are received during such Collection Period.

     Book-Entry Certificate:  Any Investor Certificate registered in the name
     ----------------------
of  the Depository  or its nominee,  ownership of  which is reflected  on the
books of the Depository  or on the books  of a Person maintaining an  account
with such  Depository (directly or  as an indirect participant  in accordance
with the rules of such Depository).

     Business Day:  Any day other than (i) a Saturday or a Sunday or (ii) a
     ------------
day on which  banking institutions in the  States of New York,  California or
Illinois are required or authorized by law to be closed.

     Certificate:  An Investor Certificate or a Transferor Certificate.
     -----------

     Certificateholder or Holder:  The Person in whose name a Certificate is
     ---------------------------
registered in the  Certificate Register, except that, solely  for the purpose
of giving any  consent, direction, waiver or request  pursuant to this Agree-
ment, (x)  any Investor Certificate registered in the name of the Transferor,
or any Person known to a Responsible Officer to be an Affiliate of either the
Depositor or  the Transferor and (y)  any Investor Certificate for  which the
Transferor, or any Person  known to a Responsible Officer to  be an Affiliate
of either such  entity is  the Certificate Owner  shall be  deemed not to  be
outstanding  (unless to the knowledge of a Responsible Officer (i) the Trans-
feror, or such Affiliate is acting as  trustee or nominee for a Person who is
not an  Affiliate of the  Transferor and who  makes the voting  decision with
respect  to  such  Investor  Certificate  or (ii)  the  Transferor,  or  such
Affiliate is the Certificate Owner of all the Investor  Certificates) and the
Percentage  Interest evidenced  thereby shall  not be  taken into  account in
determining whether the requisite amount of Percentage Interests necessary to
effect any such consent, direction, waiver or request has been obtained.

     Certificate Owner:  The Person who is the beneficial owner of a
     -----------------
Book-Entry Certificate.

     Certificate Register and Certificate Registrar:  The register maintained
     ----------------------------------------------
and the registrar appointed pursuant to Section 6.02.

     Closing Date:  November 25, 1997.
     ------------

     Code:  The Internal Revenue Code of 1986, as the same may be amended
     ----
from time to time (or any successor statute thereto).

     Collection Account:  The custodial account or accounts created and
     ------------------
maintained for the benefit of  the Investor Certificateholders and the Credit
Enhancer  pursuant to Section  3.02(b).  The  Collection Account shall  be an
Eligible Account.

     Collection Period:  With respect to any Distribution Date and any
     -----------------
Mortgage Loan,  the calendar month  preceding the month of  such Distribution
Date (or,  in  the case  of  the first  Collection  Period, the  period  from
November 22, 1997 through December 31, 1997).

     Combined Loan-to-Value Ratio:  With respect to any Mortgage Loan as of
     ----------------------------
any date, the  percentage equivalent of the fraction,  the numerator of which
is the sum of (i) the Credit Limit and (ii) the outstanding principal balance
as of the date of execution of the related original Credit Line Agreement (or
any subsequent  date as of  which such  outstanding principal balance  may be
determined in  connection  with an  increase  in the  Credit Limit  for  such
Mortgage Loan) of  any mortgage  loan or  mortgage loans that  are senior  or
equal in  priority to  the Mortgage Loan  and which  is secured  by the  same
Mortgaged Property  and the  denominator of  which is  the  Valuation of  the
related Mortgaged Property.

     Corporate Trust Office:  The principal office of the Trustee at which
     ----------------------
at any  particular time its  corporate business shall be  administered, which
office on  the Closing Date  is located at         One  First National Plaza,
Suite  0126, Chicago,  Illinois 60670,  Attention:  Corporate Trust  Services
Division.

     Credit Enhancement Draw Amount:  As to any Distribution Date, an amount
     ------------------------------
equal to the sum  of (x) the amount by which the amount  to be distributed to
Investor  Certificateholders pursuant  to  Section 5.01(a)(iii)  exceeds  the
amount of Investor Interest Collections  on deposit in the Collection Account
on the Business Day preceding such Distribution Date that is available  to be
applied therefor and the amount if any deposited in the Collection Account in
respect  of  such  Distribution  Date  pursuant  to  Section  4.05,  (y)  the
Guaranteed Principal  Distribution Amount  and (z) any  Preference Claim  for
such Distribution Date.

     Credit Enhancer:  Ambac Assurance Corporation, a Wisconsin domiciled
     ---------------
stock insurance corporation, any successor  thereto or any replacement credit
enhancer substituted pursuant to Section 4.03.

     Credit Enhancer Default:  The failure by the Credit Enhancer to make a
     -----------------------
payment required under the Policy in accordance with the terms thereof.

     Credit Limit:  As to any Mortgage Loan, the maximum Asset Balance
     ------------
permitted under the terms of the related Credit Line Agreement.

     Credit Limit Utilization Rate:  As to any Mortgage Loan, the percentage
     -----------------------------
equivalent  of a fraction  the numerator of  which is the  Cut-off Date Asset
Balance for such  Mortgage Loan and the  denominator of which is  the related
Credit Limit.

     Credit Line Agreement:  With respect to any Mortgage Loan, the related
     ---------------------
credit  line account  agreement executed  by  the related  Mortgagor and  any
amendment or modification thereof.

     Cumulative Loss Test Violation:  As defined in the Insurance Agreement.
     ------------------------------

     Custodial Agreement:  Any Custodial Agreement between any Custodian and
     -------------------
the Trustee,  which is  reasonably acceptable  in form  and substance to  the
Credit  Enhancer, relating  to  the custody  of the  Mortgage  Loans and  the
Related Documents.

     Custodian:  Any custodian appointed by the Trustee under a Custodial
     ---------
Agreement  to maintain  all or a  portion of  the Mortgage Files  pursuant to
Section 2.01(b).

     Cut-off Date:  November 21, 1997.
     ------------

     Cut-off Date Asset Balance:  With respect to any Mortgage Loan, the
     --------------------------
unpaid principal balance thereof as of the Cut-off Date.

     Cut-off Date Pool Balance:  The Pool Balance calculated as of the Cut
     -------------------------
off Date.

     Defective Mortgage Loan:  A Mortgage Loan subject to retransfer pursuant
     -----------------------
to Section 2.02, 2.04 or 2.09.

     Deficiency Amount:  As defined in Section 5.01(d).
     -----------------

     Definitive Certificates:  As defined in Section 6.02(c).
     -----------------------

     Delivery Event:  As defined in Section 2.01.
     --------------

     Depositor:  CWABS, Inc., a Delaware corporation, or its successor in
     ---------
interest.

     Depository:  The initial Depository shall be The Depository Trust
     ----------
Company, the  nominee of which  is Cede  & Co., as  the registered Holder  of
Investor Certificates evidencing $186,200,000  in initial aggregate principal
amount of the Investor Certificates.  The  Depository shall at all times be a
"clearing corporation" as defined in Section 8-102(3) of the UCC of the State
of New York.

     Depository Participant:  A broker, dealer, bank or other financial
     ----------------------
institution or other Person for whom from time to time the Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     Determination Date:  With respect to any Distribution Date, the third
     ------------------
Business Day prior to such Distribution Date.

     Distribution Date:  The fifteenth day of each month, or if such day is
     -----------------
not a Business Day, then the next Business Day, beginning in January 1998.

     Draw:  With respect to any Mortgage Loan, an additional borrowing by the
     ----
Mortgagor  subsequent to  the Cut-off  Date  in accordance  with the  related
Mortgage Note.

     Due Date:  As to any Mortgage Loan, the fifteenth day of the month.
     --------

     Electronic Ledger:  The electronic master record of home equity credit
     -----------------
line mortgage loans maintained  by the Master Servicer or by  the Sponsor, as
appropriate.

     Eligible Account:  (i) An account that is maintained with a depository
     ----------------
institution whose debt obligations throughout the time of any deposit therein
are  rated in  the  highest short-term  debt  rating category  by the  Rating
Agencies, (ii) one or  more accounts with  a depository institution having  a
minimum long-term  unsecured debt rating of  "BBB-" by Standard  & Poor's and
"Baa3" by Moody's,  which accounts are fully  insured by either SAIF  or BIF,
(iii) a segregated trust account maintained  with the Trustee or an Affiliate
of the  Trustee  in its  fiduciary  capacity, or  (iv) an  account  otherwise
acceptable to each  Rating Agency and  the Credit Enhancer,  as evidenced  at
closing by delivery of a rating  letter by each Rating Agency and  thereafter
by delivery of a letter from (a) each Rating Agency to the Trustee, within 30
days of receipt of notice  of such deposit, to  the effect that such  deposit
shall not cause  such Rating Agency  to reduce  or withdraw its  then-current
rating of  the Certificates  without regard to  the Policy  and (b)  from the
Credit  Enhancer to the Trustee, within 30 days  of receipt of notice of such
deposit, to the effect that such account is acceptable to it.

     Eligible Investments:  (i) obligations of the United States or any
     --------------------
agency thereof, provided the timely payment of such obligations are backed by
the full faith and  credit of the United States;  (ii) general obligations of
or obligations guaranteed by any state  of the United States or the  District
of  Columbia receiving  the  highest  long-term debt  rating  of each  Rating
Agency,  or  such lower  rating  as will  not  result in  the  downgrading or
withdrawal of  the rating then  assigned to  the Certificates  by any  Rating
Agency,  without  regard to  the  Policy;  (iii) commercial paper  issued  by
Countrywide  Home Loans,  Inc. or any  of its Affiliates;  provided that such
commercial paper  is rated no lower than A-1 by  Standard & Poor's and P-2 by
Moody's, and  the long-term debt of Countrywide Home  Loans, Inc. is rated at
least  A3  by Moody's,  or  such lower  ratings  as  will not  result  in the
downgrading or withdrawal of the rating then assigned to the  Certificates by
any Rating Agency, without  regard to the Policy; (iv)  commercial or finance
company  paper which  is then  receiving  the highest  commercial or  finance
company paper rating of each Rating Agency, or such lower  rating as will not
result in the  downgrading or withdrawal of  the rating then assigned  to the
Certificates   by  any   Rating  Agency,  without   regard  to   the  Policy;
(v) certificates of deposit, demand or time deposits, or bankers' acceptances
issued by any depository institution  or trust company incorporated under the
laws of the United States or any state thereof and subject to supervision and
examination by  federal and/or state  banking authorities, provided  that the
commercial  paper  and/or  long  term  unsecured  debt  obligations  of  such
depository  institution or  trust company (or  in the  case of  the principal
depository institution in  a holding company system, the  commercial paper or
long-term unsecured  debt obligations  of such holding  company, but  only if
Moody's  is  not a  Rating Agency)  are  then rated  one of  the  two highest
long-term and the highest  short-term ratings of each Rating Agency  for such
securities, or such  lower ratings as will  not result in the  downgrading or
withdrawal of  the rating  then assigned to  the Certificates  by any  Rating
Agency,  without  regard to  the  Policy;  (vi) demand  or time  deposits  or
certificates  of  deposit issued  by any  bank  or trust  company  or savings
institution to the extent  that such deposits are fully insured  by the FDIC;
(vii) guaranteed  reinvestment  agreements  issued  by  any  bank,  insurance
company or other corporation containing, at the time of the issuance  of such
agreements, such terms and  conditions as will not result  in the downgrading
or withdrawal of the rating then  assigned to the Certificates by any  Rating
Agency,  without regard  to the  Policy;  (viii) repurchase obligations  with
respect to any  security described in clauses  (i) and (ii) above,  in either
case  entered into with a depository  institution or trust company (acting as
principal)  described  in  clause  (v)  above;  (ix) securities  (other  than
stripped bonds, stripped coupons or  instruments sold at a purchase  price in
excess of  115% of the  face amount  thereof) bearing interest  or sold  at a
discount issued by any corporation incorporated  under the laws of the United
States or  any state thereof which, at the time  of such investment, have one
of the two highest ratings of each Rating Agency (except if the Rating Agency
is Moody's,  such rating  shall be  the  highest commercial  paper rating  of
Moody's  for any such securities), or such lower rating as will not result in
the downgrading or withdrawal of the rating then assigned to the Certificates
by any Rating Agency, without regard to the Policy, as evidenced  by a signed
writing delivered  by each Rating  Agency; (x) interests in  any money market
fund which at  the date  of acquisition  of the  interests in  such fund  and
throughout the  time such  interests are held  in such  fund has  the highest
applicable rating by  each Rating  Agency or  such lower rating  as will  not
result in the  downgrading or withdrawal of  the rating then assigned  to the
Certificates by any Rating Agency,  without regard to the Policy; (xi)  short
term  investment funds  sponsored by  any trust  company or  national banking
association incorporated  under the laws  of the United  States or any  state
thereof which on the date of acquisition has been rated by each Rating Agency
in their respective  highest applicable rating category or  such lower rating
as will  not  result in  the downgrading  or withdrawal  of  the rating  then
assigned to  the Certificates by  any Rating  Agency, without  regard to  the
Policy; and (xii)  such other investments having a  specified stated maturity
and bearing interest or sold at  a discount acceptable to each Rating  Agency
as  will not  result in  the  downgrading or  withdrawal of  the  rating then
assigned to  the Certificates  by any  Rating Agency,  without regard  to the
Policy,  as evidenced by  a signed writing  delivered by  each Rating Agency;
provided that no such instrument  shall be  an  Eligible Investment  if  such
- --------
instrument  evidences  either  the  right  to  receive (a) only interest with
respect  to  the obligations underlying such instrument or (b) both principal
and  interest  payments  derived  from obligations underlying such instrument
and  the  interest  and  principal  payments  with respect to such instrument
provided  a  yield  to  maturity  at  par  greater  than 120% of the yield to
maturity  at  par  of the underlying obligations; and provided, further, that
no  instrument  described  hereunder may be purchased at a price greater than
par  if  such  instrument  may  be prepaid or called at a price less than its
purchase price prior to its stated maturity.

     Eligible Substitute Mortgage Loan:  A Mortgage Loan substituted by the
     ---------------------------------
Sponsor  for a  Defective  Mortgage Loan  which  must, on  the  date of  such
substitution, (i)  have an  outstanding Asset Balance  (or in  the case  of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate  Asset  Balance), not  10%  more  or  10% less  than  the  Transfer
Deficiency,  if any,  relating to such  Defective Mortgage Loan;  (ii) have a
Loan Rate  not less than the Loan Rate of the Defective Mortgage Loan and not
more  than 1% in  excess of  the Loan Rate  of such  Defective Mortgage Loan;
(iii) have a Loan Rate based on the same Index  with adjustments to such Loan
Rate made on the same Interest Rate Adjustment Date as that  of the Defective
Mortgage Loan;  (iv) have  a Gross  Margin that  is not less  than the  Gross
Margin of  the Defective  Mortgage Loan and  not more  than 100  basis points
higher than the  Gross Margin  for the  Defective Mortgage Loan;  (v) have  a
Mortgage of the same or  higher level of priority as the Mortgage relating to
the Defective Mortgage Loan at the time such Mortgage was transferred  to the
Trust;  (vi)  have a  remaining term  to  maturity not  more than  six months
earlier and not more than 60 months later than the remaining term to maturity
of the  Defective Mortgage  Loan; (vii) comply  with each  representation and
warranty set forth  in Section  2.04 (deemed  to be made  as of  the date  of
substitution); and (viii)  have an original Combined  Loan-to-Value Ratio not
greater  than that of  the Defective Mortgage  Loan.  More  than one Eligible
Substitute  Mortgage Loan may be substituted for a Defective Mortgage Loan if
such Eligible Substitute Mortgage Loans  meet the foregoing attributes in the
aggregate and  such substitution  is approved  in writing  in advance  by the
Credit Enhancer.

     ERISA:  Employee Retirement Income Security Act of 1974, as amended.
     -----

     Event of Servicing Termination:  As defined in Section 8.01.
     ------------------------------

     FDIC:  The Federal Deposit Insurance Corporation or any successor
     ----
thereto.

     Foreclosure Profit:  With respect to a Liquidated Mortgage Loan, the
     ------------------
amount, if any,  by which (i) the  aggregate of its Net  Liquidation Proceeds
exceeds  (ii) the  related Asset  Balance (plus  accrued and  unpaid interest
thereon at the applicable Loan Rate from  the date interest was last paid  to
the  end of the  Collection Period during  which such Mortgage  Loan became a
Liquidated Mortgage Loan) of such Liquidated  Mortgage Loan immediately prior
to the final recovery of its Liquidation Proceeds.

     Gross Margin:  As to any Mortgage Loan, the percentage set forth as the
     ------------
"Gross Margin" for such Mortgage Loan on Exhibit C hereto.

     Guaranteed Distribution:  With respect to any Distribution Date, the sum
     -----------------------
of the (i)  the Guaranteed Principal Distribution Amount and  (ii) the amount
to be distributed to Certificateholders pursuant to Section  5.01(a)(iii) for
such Distribution Date.

     Guaranteed Principal Distribution Amount:  With respect to (i) any
     ----------------------------------------
Distribution Date  on which the Available Transferor  Subordinated Amount and
any Overcollateralization  Amount has been  reduced to or equals  zero, other
than the Distribution Date in December 2023, the amount, if any,  required to
reduce the Investor Certificate Principal Balance (after giving effect to the
distributions  of Interest  Collections and  Principal  Collections that  are
allocable  to principal  on the  Investor  Certificates on  such Distribution
Date) to the Invested Amount immediately following such Distribution Date and
(ii) the  Distribution Date in  December 2023, the  amount by which  the out-
standing  Investor  Certificate  Principal Balance  (after  giving  effect to
Interest Collections allocable and distributable as principal on the Investor
Certificates on  such Distribution Date)  exceeds the  sum of the  amounts on
deposit in the Collection Account available to be distributed to the Investor
Certificateholders pursuant to Section 5.01(b) hereof. 

     Increased Senior Lien Limitation:  As defined in Section 3.01(a).
     --------------------------------

     Index:  With respect to each Interest Rate Adjustment Date for a
     -----
Mortgage Loan,  the highest "prime  rate" as published  in the "Money  Rates"
table of The Wall Street Journal as of the first business day of the calendar
         -----------------------
month.

     Insolvency Event:  As defined in Section 11.02(a).
     ----------------

     Insurance Agreement:  The insurance and indemnity agreement dated as of
     -------------------
November 25, 1997 among the Depositor, the Sponsor, the Master  Servicer, the
Trustee  and the  Credit Enhancer, including  any amendments  and supplements
thereto.

     Insurance Proceeds:  Proceeds paid by any insurer (other than the Credit
     ------------------
Enhancer)  pursuant to  any insurance  policy  covering a  Mortgage Loan,  or
amounts required  to be  paid by  the Master  Servicer pursuant  to the  last
sentence  of Section  3.04, net  of any  component thereof  (i)  covering any
expenses incurred  by or on behalf of the  Master Servicer in connection with
obtaining such proceeds, (ii) that is applied to the restoration or repair of
the related Mortgaged Property, (iii) released to the Mortgagor in accordance
with the Master Servicer's normal servicing procedures or (iv) required to be
paid to any holder of a mortgage senior to such Mortgage Loan.

     Interest Collections:  As to any Distribution Date, the sum of all
     --------------------
payments  by or on  behalf of Mortgagors  and any other  amounts constituting
interest (including without limitation such portion of Insurance Proceeds and
Net  Liquidation Proceeds  as  is  allocable to  interest  on the  applicable
Mortgage  Loan) collected  by the  Master Servicer  under the  Mortgage Loans
(excluding  any fees  (including  annual  fees) or  late  charges or  similar
administrative fees paid by Mortgagors) during  the related Collection Period
minus the Servicing  Fee payable to the  Master Servicer with respect  to the
related Collection Period.   The terms of  the related Credit  Line Agreement
shall determine the portion of each payment  in respect of such Mortgage Loan
that constitutes principal or interest.

     Interest Period:  With respect to any Distribution Date other than the
     ---------------
first Distribution Date,  the period beginning on  the preceding Distribution
Date and ending on the day preceding such Distribution Date, and in the  case
of the first  Distribution Date, the period beginning on the Closing Date and
ending on the day preceding the first Distribution Date.

     Interest Rate Adjustment Date:  With respect to each Mortgage Loan, any
     -----------------------------
date on which the Loan Rate is adjusted in accordance with the related Credit
Line Agreement.

     Intervening Assignments:  As defined in Section 2.01(iv).
     -----------------------

     Invested Amount:  With respect to any Distribution Date, an amount equal
     ---------------
to the Original Invested Amount minus (i) the amount of Principal Collections
previously  distributed to  Investor Certificateholders  and  minus (ii)  the
Investor Loss Amounts for prior Distribution Dates.

     Investor Certificate:  Any certificate executed and authenticated by the
     --------------------
Trustee substantially in the form set forth in Exhibit A hereto.

     Investor Certificate Distribution Amount:  As to any Distribution Date,
     ----------------------------------------
the  sum  of  all  amounts to  be  distributed  to  the  Holders of  Investor
Certificates pursuant to Article V and Article XI hereof.

     Investor Certificateholder:  The Holder of an Investor Certificate.
     --------------------------

     Investor Certificate Interest:  With respect to any Distribution Date,
     -----------------------------
interest   for  the  related  Interest  Period  at  the  applicable  Investor
Certificate  Rate on  the Investor  Certificate Principal  Balance as  of the
first day of such Interest  Period (after giving effect to the  distributions
made on the first day of such Interest Period).

     Investor Certificate Principal Balance:  With respect to any
     --------------------------------------
Distribution  Date, (a) the  Original Investor Certificate  Principal Balance
less (b) the aggregate of amounts actually distributed as principal on the
- ----
Investor Certificates.

     Investor Certificate Rate:  A per annum rate equal to, with respect to
     -------------------------
the first Interest Period, 5.8875%, and for any subsequent Interest Period, a
per annum rate equal to the sum of  (a) LIBOR as of the second LIBOR Business
Day prior to the  first day of such Interest Period and  (b) 0.20%; provided,
                                                                    --------
however, that in no event shall the Investor Certificate Rate with respect to
- -------
any Interest Period exceed the Maximum Rate for such Interest Period.

     Investor Floating Allocation Percentage:  With respect to any
     ---------------------------------------
Distribution Date, the percentage equivalent  of a fraction, the numerator of
which  is  the Invested  Amount at  the  close of  business on  the preceding
Distribution  Date  (or  at the  Closing  Date  in  the  case  of  the  first
Distribution  Date)  and  the  denominator  of which  is  the  Pool  Balance,
calculated as of the beginning of the related Collection Period.

     Investor Fixed Allocation Percentage:  98%.
     ------------------------------------

     Investor Interest Collections:  As to any Distribution Date, the product
     -----------------------------
of (i) the Interest Collections during the related Collection Period and (ii)
the Investor Floating Allocation Percentage for such Distribution Date.  

     Investor Loss Amount:  With respect to any Distribution Date, the amount
     --------------------
equal to the product  of (i) the Investor Floating Allocation  Percentage for
such Distribution Date and (ii) the aggregate of the Liquidation Loss Amounts
for such Distribution Date.

     Investor Loss Reduction Amount:  With respect to any Distribution Date,
     ------------------------------
the portion, if any,  of the Investor Loss Amount for  such Distribution Date
and all prior  Distribution Dates that  has not been distributed  to Investor
Certificateholders  on such Distribution Date pursuant to Section 5.01(a)(iv)
or 5.01(a)(v) or by way of the Credit Enhancement Draw Amount. 

     Investor Principal Collections:  As to any Distribution Date, the
     ------------------------------
Investor Fixed Allocation Percentage  of Principal Collections in respect  of
such Distribution Date.

     LIBOR:  As to any date, the rate for United States dollar deposits for
     -----
one month which  appears on the  Telerate Screen LIBO  Page 3750 as of  11:00
A.M., London  time.  If such rate does not appear on such page (or such other
page as may  replace that  page on  that service, or  if such  service is  no
longer offered, such  other service for displaying LIBOR  or comparable rates
as may be  reasonably selected by the  Depositor after consultation with  the
Trustee),  the rate will be the  Reference Bank Rate.   If no such quotations
can be  obtained and no Reference Bank Rate is available, LIBOR will be LIBOR
applicable to the preceding Distribution Date.

     LIBOR Business Day:  Any day other than (i) a Saturday or a Sunday or
     ------------------
(ii) a day on  which banking institutions in the State of New  York or in the
city of London, England are required or authorized by law to be closed.

     Lien:  Any mortgage, deed of trust, pledge, conveyance, hypothecation,
     ----
assignment, participation, deposit arrangement, encumbrance, lien  (statutory
or other), preference, priority right or interest or other security agreement
or preferential   arrangement  of any kind  or nature  whatsoever, including,
without limitation, any conditional sale  or other title retention agreement,
any financing lease  having substantially the same economic effect  as any of
the foregoing and the filing of any  financing statement under the UCC (other
than any such  financing statement filed for informational  purposes only) or
comparable  law  of  any  jurisdiction  to evidence  any  of  the  foregoing;
provided, however, 
- --------  -------
that  any  assignment  pursuant to Section 7.02 hereof shall not be deemed to
constitute a Lien.

     Lifetime Rate Cap:  With respect to each Mortgage Loan with respect to
     -----------------
which the related Mortgage Note provides for a lifetime rate cap, the maximum
Loan  Rate permitted over the life  of such Mortgage Loan  under the terms of
the  related  Credit  Line  Agreement, as  set  forth  on  the  Mortgage Loan
Schedule.

     Liquidated Mortgage Loan:  As to any Distribution Date, any Mortgage
     ------------------------
Loan in respect  of which the Master  Servicer has determined, in  accordance
with the servicing procedures specified herein, as of the end of  the related
Collection Period, that all Liquidation  Proceeds which it expects to recover
with respect to the disposition of such Mortgage Loan or the related REO have
been recovered.

     Liquidation Expenses:  Out-of-pocket expenses (exclusive of overhead)
     --------------------
which  are incurred by the Master Servicer in connection with the liquidation
of any Mortgage Loan and not recovered under any insurance policy, including,
without limitation, legal fees and expenses, any unreimbursed amount expended
pursuant to Section 3.06 (including, without limitation, amounts advanced  to
correct defaults on any mortgage loan  which is senior to such Mortgage  Loan
and amounts  advanced to  keep current  or pay off  a mortgage  loan that  is
senior to  such Mortgage Loan) respecting  the related Mortgage  Loan and any
related and  unreimbursed expenditures with  respect to real  estate property
taxes,  water  or   sewer  taxes,  condominium  association   dues,  property
restoration or preservation or insurance against casualty, loss or damage.

     Liquidation Loss Amount:  With respect to any Distribution Date and any
     -----------------------
Mortgage  Loan that  becomes a  Liquidated Mortgage  Loan during  the related
Collection Period, the unrecovered  Asset Balance thereof at the end  of such
Collection  Period, after  giving  effect  to  the Net  Liquidation  Proceeds
applied in reduction of such Asset Balance.

     Liquidation Proceeds:  Proceeds (including Insurance Proceeds but not
     --------------------
including amounts  drawn under  the Policy) received  in connection  with the
liquidation of  any Mortgage Loan  or related REO, whether  through trustee's
sale, foreclosure sale or otherwise.

     Loan Rate:  With respect to any Mortgage Loan and as of any day, the per
     ---------
annum rate of interest applicable under the related Credit  Line Agreement to
the  calculation  of interest  for  such day  on  the Asset  Balance  of such
Mortgage Loan.

     Loan Rate Cap:  With  respect  to  each  Mortgage  Loan,  the  lesser of
     -------------
(i) the  Lifetime  Rate  Cap,  if  any,  or  (ii) the  applicable state usury
ceiling, if any.

     Loan-to-Value Ratio:  As of any date of determination with respect to
     -------------------
any mortgage loan, the percentage equivalent of a fraction,  the numerator of
which is  the outstanding principal balance of such  mortgage loan as of such
date of determination  and the denominator of  which is the Valuation  of the
related Mortgage Property.

     Managed Amortization Period:  The period from the Closing Date to and
     ---------------------------
including the Distribution Date in December 2002.

     Master Servicer:  Countrywide Home Loans, Inc., a New York corporation
     ---------------
and any successor thereto and any successor hereunder.

     Maximum Principal Payment:  With respect to any Distribution Date, the
     -------------------------
Investor Fixed  Allocation Percentage of  the Principal Collections  for such
Distribution Date.

     Maximum Rate:  As to any Interest Period, the Weighted Average Net Loan
     ------------
Rate  for the  Collection Period  during  which such  Interest Period  begins
(adjusted to an effective rate  reflecting accrued interest calculated on the
basis of the actual number of days in the Collection Period commencing in the
month in which such  Interest Period commences and a year  assumed to consist
of 360 days).

     Minimum Monthly Payment:  With respect to any Mortgage Loan and any
     -----------------------
month,  the minimum amount  required to be  paid by the  related Mortgagor in
that month.

     Minimum Transferor Interest:  With respect to any date, an amount equal
     ---------------------------
to the  lesser of  (a)  5% of  the Pool  Balance  on such  date and  (b)  the
Transferor Principal Balance as of the Closing Date.

     Moody's:  Moody's Investors Service, Inc. or its successor in interest.
     -------

     Mortgage:  The mortgage, deed of trust or other instrument creating a
     --------
first or second  lien on an estate  in fee simple  interest in real  property
securing a Mortgage Loan.

     Mortgage File:  The mortgage documents listed in Section 2.01 pertaining
     -------------
to  a particular  Mortgage Loan and  any additional documents  required to be
added to the Mortgage File pursuant to this Agreement.

     Mortgage Loans:  The mortgage loans, including Additional Balances with
     --------------
respect thereto, that are transferred and assigned to the Trustee pursuant to
Section 2.01,  together  with the  Related Documents,  exclusive of  Mortgage
Loans that  are retransferred to  the Depositor,  the Master Servicer  or the
Sponsor from time to time pursuant to Section 2.02, 2.04, 2.05, 2.06, 2.09 or
3.01 as  from time to  time are held as  a part of  the Trust.   The mortgage
loans  originally  so held  are  identified  in  the Mortgage  Loan  Schedule
delivered on  the Closing Date.   The Mortgage  Loans shall also  include any
Eligible Substitute Mortgage Loan Substituted  by the Sponsor for a Defective
Mortgage Loan pursuant to Sections 2.02 and 2.04.

     Mortgage Loan Schedule:  With respect to any date, the schedule of
     ----------------------
Mortgage  Loans included in the Trust on such  date.  The initial schedule of
Mortgage  Loans as of the  Cut-off Date is  the schedule set  forth herein as
Exhibit C, which schedule sets forth as to each Mortgage Loan (i) the Cut-off
Date Asset Balance, (ii) the Credit  Limit, (iii) the Gross Margin, (iv)  the
Lifetime Rate Cap, (v) the account number, (vi) the current Loan  Rate, (vii)
the Combined Loan-to-Value Ratio, (viii) a code specifying the property type,
(ix) a  code specifying  documentation type  and (x)  a code specifying  lien
position.  The Mortgage Loan Schedule will  be deemed to be amended from time
to time to reflect Additional Balances.

     Mortgage Note:  With respect to a Mortgage Loan, the Credit Line
     -------------
Agreement  pursuant  to  which  the  related  mortgagor  agrees  to  pay  the
indebtedness evidenced thereby and secured by the related Mortgage.

     Mortgaged Property:  The underlying property, including any real
     ------------------
property and improvements thereon, securing a Mortgage Loan.

     Mortgagor:  The obligor or obligors under a Credit Line Agreement.
     ---------

     Net Liquidation Proceeds:  With respect to any Liquidated Mortgage Loan,
     ------------------------
Liquidation Proceeds net of Liquidation Expenses.

     Net Loan Rate:  With respect to any Mortgage Loan and as to any day, the
     -------------
Loan Rate less the  Servicing Fee Rate, the  Premium Percentage, the  Trustee
Fee Rate and, commencing with the Distribution Date in January 1999, 0.50%. 

     Officer's Certificate:  A certificate (i) signed by the Chairman of the
     ---------------------
Board, the Vice  Chairman of the Board, the President, a Managing Director, a
Vice  President (however  denominated),  an  Assistant  Vice  President,  the
Treasurer, the  Secretary, or  one of the  Assistant Treasurers  or Assistant
Secretaries of the Depositor, the Transferor or the Master Servicer, or (ii),
if provided for in this Agreement, signed by a Servicing Officer, as the case
may be, and delivered to  the Depositor and the Trustee, as the  case may be,
as required by this Agreement.

     Opinion of Counsel:  A written opinion of counsel acceptable to the
     ------------------
Trustee,  who may  be in-house  counsel for the  Depositor, the  Sponsor, the
Master  Servicer or  the  Transferor  (except that  any  opinion pursuant  to
Sections 4.03  or  7.04  or  relating  to taxation  must  be  an  opinion  of
independent outside counsel)  and who, in the  case of opinions delivered  to
the Credit Enhancer or the Rating Agency, is reasonably acceptable to it.

     Original Invested Amount:  $186,200,000.
     ------------------------

     Original Investor Certificate Principal Balance:  $186,200,000.
     -----------------------------------------------

     Overcollateralization Amount:  At the time of reference thereto, the
     ----------------------------
amount, if any, by which the Invested Amount exceeds the Investor Certificate
Principal Balance.

     Overcollateralization Step-Down Amount:  With respect to any
     --------------------------------------
Distribution  Date, the  lesser of  (i) the  Scheduled  Principal Collections
Distribution Amount  without giving effect  to the proviso in  the definition
thereof  and (ii)  the excess  of the  Overcollateralization Amount  over the
Required Overcollateralization Amount for such Distribution Date.

     Paying Agent:  Any paying agent appointed pursuant to Section 6.06.
     ------------

     Percentage Interest:  As to any Investor Certificate, the percentage
     -------------------
obtained by dividing the principal  denomination of such Investor Certificate
by the Original Investor Certificate Principal Balance of such Certificate.

     Person:  Any individual, corporation, partnership, joint venture,
     ------
association,  joint-stock  company,  trust,  unincorporated  organization  or
government or any agency or political subdivision thereof.

     Policy:  The certificate guaranty insurance policy number AB0134BE, and
     ------
all endorsements thereto, dated as of the Closing Date, issued by  the Credit
Enhancer to the Trustee for the benefit of the Investor Certificateholders.

     Policy Payments Account:  As defined in Section 4.02(b).
     -----------------------

     Pool Balance:  With respect to any date, the aggregate of the Asset
     ------------
Balances of all Mortgage Loans as of such date.

     Pool Factor:  With respect to any Distribution Date, the percentage,
     -----------
carried  to  seven places,  obtained  by  dividing the  Investor  Certificate
Principal  Balance  for  such  Distribution  Date by  the  Original  Investor
Certificate Principal Balance.

     Preference Claim:  As defined in Section 4.02(d).
     ----------------

     Premium:  As defined in the Insurance Agreement.
     -------

     Premium Percentage:  As defined in the Insurance Agreement.
     ------------------

     Principal Collections:  As  to  any  Distribution  Date,  the sum of all
     ---------------------
payments by  or on behalf  of Mortgagors and  any other amounts  constituting
principal (including but  not limited to any portion of Insurance Proceeds or
Net Liquidation  Proceeds allocable to  principal of the  applicable Mortgage
Loan,  and Transfer  Deposit  Amounts,  but  excluding  Foreclosure  Profits)
collected by the Master Servicer under the Mortgage Loans  during the related
Collection Period.   The  terms of the  related Credit  Line Agreement  shall
determine the  portion of  each payment in  respect of  a Mortgage  Loan that
constitutes principal or interest.

     Purchase Agreement:  The Purchase Agreement, dated as of the Cut-off
     ------------------
Date,  between Countrywide Home Loans, Inc., as seller, and the Depositor, as
purchaser, with respect to the Mortgage Loans.

     Rapid Amortization Commencement Date:  The earlier of (i) the
     ------------------------------------
Distribution  Date  in January  2003  and  (ii)  the Distribution  Date  next
succeeding  the Collection  Period in  which  a Rapid  Amortization Event  is
deemed to occur pursuant to Section 11.01.

     Rapid Amortization Event:  As defined in Section 11.01.
     ------------------------

     Rapid Amortization Period:  The period following the Managed
     -------------------------
Amortization Period  until the termination  of the Trust pursuant  to Section
10.01.

     Rated Entity:  A Person whose long-term unsecured debt obligations (at
     ------------
the time of  the transfer under Section  6.05(c)) are rated at  least "A3" by
Moody's or "A" by Standard & Poor's.

     Rating Agency:  Any statistical credit rating agency, or its successor,
     -------------
that rated the Investor Certificates at  the request of the Depositor at  the
time of  the initial  issuance  of the  Certificates.   If such  agency or  a
successor  is  no  longer  in   existence,  "Rating  Agency"  shall  be  such
statistical credit rating  agency, or other comparable  Person, designated by
the Depositor and the Credit  Enhancer, notice of which designation  shall be
given to the Trustee.   References herein to the highest short-term unsecured
rating category  of a Rating Agency shall mean A-1+  or better in the case of
Standard & Poor's and P-1 or better in the case of Moody's and in the case of
any other Rating Agency shall mean the ratings such other Rating Agency deems
equivalent  to the foregoing ratings.  References herein to the highest long-
term  rating category  of a  Rating Agency  shall mean  "AAA" in the  case of
Standard & Poor's  and "Aaa" in  the case of Moody's  and in the case  of any
other Rating Agency, the rating such other  Rating Agency deems equivalent to
the foregoing ratings.

     Record Date:  The last day preceding the related Distribution Date;
     -----------
provided, however, that following the date on which Definitive Certificates
- --------  -------
are available  pursuant to Section 6.02(c) the Record  Date shall be the last
day  of  the  calendar  month  preceding  the  month  in  which  the  related
Distribution Date occurs.

     Reference Bank Rate:  As to any Interest Period as follows:  the
     -------------------
arithmetic mean (rounded upwards, if  necessary, to the nearest one sixteenth
of a percent) of the offered rates  for United States dollar deposits for one
month which are offered by the Reference Banks as of 11:00 A.M., London time,
on the second  LIBOR Business Day  prior to  the first day  of such  Interest
Period to prime  banks in  the London interbank  market for a  period of  one
month  in amounts approximately equal to the outstanding Investor Certificate
Principal Balance; provided  that  at  least two such Reference Banks provide
                   --------
such rate.  If fewer  than two offered rates appear, the Reference  Bank Rate
will be the arithmetic mean of the rates quoted by one or more major banks in
New York City, selected by the Depositor after consultation with the Trustee,
as of 11:00 A.M., New York City time,  on such date for loans in U.S. dollars
to leading European banks for a period  of one month in amounts approximately
equal to the outstanding Investor Certificate  Principal Balance.  If no such
quotations can be obtained, the Reference Bank Rate shall be LIBOR applicable
to the preceding Interest Period.

     Reference Banks:  Three major banks that are engaged in transactions in
     ---------------
the  London interbank  market, selected  by the Depositor  after consultation
with the Trustee.

     Related Documents:  As defined in Section 2.01.
     -----------------

     REO:  A Mortgaged Property that is acquired by the Trust in foreclosure
     ---
or by deed in lieu of foreclosure.

     Required Amount:  With respect to any Distribution Date, the amount, if
     ---------------
any,  by which  the  sum of  the amounts  distributable pursuant  to Sections
5.01(a)(i)  through 5.01(a)(iv)  on such  Distribution  Date exceed  Investor
Interest Collections for such Distribution Date.

     Required Overcollateralization Amount:  As defined in the Insurance
     -------------------------------------
Agreement.

     Required Transferor Subordinated Amount:  As defined in the Insurance
     ---------------------------------------
Agreement.

     Responsible Officer:  When used with respect to the Trustee, any officer
     -------------------
of  the Trustee  with direct  responsibility for  the administration  of this
Agreement and also, with respect to a particular matter, any other officer to
whom such  matter  is referred  because of  such officer's  knowledge of  and
familiarity with the particular subject.

     Revolving Period:  With respect to each Mortgage Loan, the period
     ----------------
specified for such Mortgage Loan in the related Credit Line Agreement, during
which the Mortgagor is permitted to make Draws.

     Rolling Six Month Delinquency Rate:  As defined in the Insurance
     ----------------------------------
Agreement.

     SAIF:  The Savings Association Insurance Fund, as from time to time
     ----
constituted,  created under the  Financial Institutions Reform,  Recovery and
Enhancement  Act of  1989, or  if  at any  time after  the execution  of this
instrument  the  Savings  Association  Insurance  Fund  is  not  existing and
performing duties now assigned to it, the body performing such duties on such
date.

     Scheduled Principal Collections Distribution Amount:  With respect to
     ---------------------------------------------------
any Distribution Date during the Managed Amortization Period and the Investor
Certificates,  an amount  equal to the  lesser of  (i) the  Maximum Principal
Payment and (ii)  the Alternative Principal Payment; provided,  however, that
on   any  Distribution   Date,  such   amount   shall  be   reduced  by   the
Overcollateralization  Step-Down Amount  for such  Distribution  Date.   With
respect to any Distribution Date in respect of the Rapid Amortization Period,
the Maximum Principal  Payment; provided, however,  that on any  Distribution
Date,  such amount  shall be  reduced by the  Overcollateralization Step-Down
Amount for such Distribution Date.

     Servicing Certificate:  A certificate completed and executed by a
     ---------------------
Servicing Officer in accordance with Section 4.01.

     Servicing Fee:  With respect to any Distribution Date, the product of
     -------------
(i) the Servicing Fee Rate divided by 12 and (ii) the aggregate Asset Balance
of the Mortgage Loans as of the first day of  the Collection Period preceding
such Distribution  Date (or as of  the close of business on  the Cut-off Date
with respect to the first Distribution Date).

     Servicing Fee Rate:  0.50% per annum.
     ------------------

     Servicing Officer:  Any officer of the Master Servicer involved in, or
     -----------------
responsible for, the administration and servicing of the Mortgage Loans whose
name and specimen signature appear on a  list of servicing officers furnished
to the Trustee (with a copy to the Credit Enhancer) by the Master Servicer on
the Closing Date, as such list may be amended from time to time.

     Sponsor:  Countrywide Home Loans, Inc., a New York corporation and any
     -------
successor thereto.

     Standard & Poor's:  Standard & Poor's Ratings Group, a Division of The
     -----------------
McGraw-Hill Companies, or its successor in interest.

     Subordinated Transferor Collections:  With respect to any Distribution
     -----------------------------------
Date,  Interest  Collections  and  Principal  Collections  allocable  to  the
Transferor Interest on such Distribution  Date up to the Available Transferor
Subordinated Amount for such Distribution Date.

     Telerate Screen LIBO Page 3750:  The display designated as page 3750 on
     ------------------------------
the Telerate  Service (or such other  page as may  replace page 3750  on that
service  for the  purpose of  displaying London  inter-bank offered  rates of
major banks).  

     Transfer Date:  As defined in Section 2.06.
     -------------

     Transfer Deficiency:  As defined in Section 2.02(a).
     -------------------

     Transfer Deposit Amount:  As defined in Section 2.02(a).
     -----------------------

     Transfer Notice Date:  As defined in Section 2.06.
     --------------------

     Transferor or Transferor Certificateholders:  The Holders of the Trans
     -------------------------------------------
feror Certificates.

     Transferor Certificates:  The certificates executed and authenticated
     -----------------------
by the Trustee substantially in the form set forth in Exhibit B hereto.

     Transferor Collections:  As to any period, the sum of Transferor
     ----------------------
Interest Collections and Transferor Principal Collections for such period.

     Transferor Interest Collections:  Interest Collections that are not
     -------------------------------
Investor Interest Collections.

     Transferor Principal Balance:  As of any date of determination, the
     ----------------------------
amount  equal to (i) the Pool Balance as  of the close of business on the day
next preceding such date of determination less (ii) the Invested Amount as of
the close of business on the preceding Distribution Date.

     Transferor Principal Collections:  On any Distribution Date, Principal
     --------------------------------
Collections received during the related Collection Period minus the amount of
such  Principal   Collections  required   to  be   distributed  to   Investor
Certificateholders pursuant to Section 5.01(b).

     Trust:  The trust created by this Agreement, the corpus of which
     -----
consists of the  Mortgage Loans, related Credit Agreements  such other assets
as shall  from time  to time  be identified  as deposited  in the  Collection
Account in accordance  with this Agreement, property that  secured a Mortgage
Loan and that has become REO, the interest of the Depositor in certain hazard
insurance policies  maintained by  the Mortgagors or  the Master  Servicer in
respect of the  Mortgage Loans, the Policy, an assignment  of the Depositor's
rights under the Purchase Agreement and all proceeds of each of the foregoing
(exclusive of payments  of accrued interest  on the Mortgage Loans  which are
due on or prior to the Cut-off Date).

     Trustee:  The First National Bank of Chicago or any successor Trustee
     -------
appointed   in  accordance  with  this   Agreement  that  has  accepted  such
appointment in accordance with this Agreement.

     Trustee Fee:  A fee which is separately agreed to between the Master
     -----------
Servicer and the Trustee.

     Trustee Fee Rate:  The per annum rate at which the Trustee Fee is
     ----------------
calculated.

     UCC:  The Uniform Commercial Code, as amended from time to time, as in
     ---
effect in any specified jurisdiction.

     Unpaid Investor Certificate Interest Shortfall:  With respect to any
     ----------------------------------------------
Distribution  Date, the  aggregate amount,  if  any, of  Investor Certificate
Interest that was accrued in respect of a prior Distribution Date and has not
been distributed to Investor Certificateholders.

     Valuation:  With respect to any Mortgaged Property, the lesser of (i)
     ---------
the Appraised  Value of  the Mortgaged  Property and (ii)  in the  case of  a
Mortgaged  Property purchased  within  one  year of  the  origination of  the
related Mortgage Loan, the purchase price of the Mortgaged Property.

     Weighted Average Net Loan Rate:  As to any Collection Period, the
     ------------------------------
average of the daily Net Loan Rate for each Mortgage Loan (assuming that each
Mortgage Loan  is fully  indexed) for  each day  during  the related  Billing
Cycle, weighted  on  the basis  of the  daily average  of  the related  Asset
Balances outstanding for  each day in  such Billing  Cycle for each  Mortgage
Loan  as determined  by  the Master  Servicer in  accordance with  the Master
Servicer's normal servicing procedures.

     Section 1.02.  Interest Calculations.  All calculations of interest
                    ---------------------
hereunder that are  made in respect of  the Asset Balance of  a Mortgage Loan
shall be  made on a daily  basis using a  365-day year.  All  calculations of
interest on  the Investor  Certificates shall  be made  on the  basis of  the
actual number of days in an Interest Period  and a year assumed to consist of
360 days.  The calculation of the Servicing Fee shall be made on the basis of
a  360-day  year consisting  of  twelve 30-day  months.   All  dollar amounts
calculated hereunder  shall be rounded  to the nearest cent  with one-half of
one cent being rounded down.


                                  ARTICLE II

                        Conveyance of Mortgage Loans;
                      Original Issuance of Certificates;
                                Tax Treatment

     Section 2.01.  Conveyance of Mortgage Loans; Retention of Obligation to
                    --------------------------------------------------------
Fund Advances Under Credit Line Agreements.  The Depositor, concurrently with
- ------------------------------------------
the execution and  delivery of this Agreement, does  hereby transfer, assign,
set over  and  otherwise convey  to the  Trust without  recourse (subject  to
Sections 2.02 and 2.04)  all of its right, title  and interest in and to  (i)
each Mortgage  Loan, including  its Asset  Balance (including  all Additional
Balances) and all  collections in respect thereof received  after the Cut-off
Date (excluding payments  in respect of accrued  interest due on or  prior to
the Cut-off Date; (ii) property that secured a Mortgage Loan that is acquired
by  foreclosure or deed in lieu  of foreclosure; (iii) the Depositor's rights
under the  Purchase Agreement; (iv) the  Depositor's rights under  the hazard
insurance policies;  (v) all other assets included  or to be  included in the
Trust for the benefit of Certificateholders and the Credit Enhancer; and (vi)
all proceeds of the foregoing; provided, however, neither the Trustee nor the
                               --------  -------
Trust assumes  the obligation under  any Credit Line Agreement  that provides
for the funding of  future advances to the Mortgagor  thereunder, and neither
the Trust nor the  Trustee shall be obligated  or permitted to fund any  such
future advances.   Additional  Balances shall  be part  of the  related Asset
Balance and are  hereby transferred to the Trust on the Closing Date pursuant
to this Section 2.01, and therefore part of the Trust property.  In addition,
on  or  prior to  the  Closing Date,  the  Depositor shall  cause  the Credit
Enhancer to deliver the Policy to the Trustee for the benefit of the Investor
Certificateholders.    The  foregoing  transfer,  assignment,  set-over   and
conveyance to the Trust shall be made to the Trustee, on behalf of the Trust,
and each reference  in this Agreement to such  transfer, assignment, set-over
and conveyance shall be construed accordingly.

     The Depositor  agrees to  take or  cause to  be taken  such actions  and
execute such  documents,  including without  limitation,  the filing  of  all
necessary continuation statements for the UCC-1 financing statements filed in
the State of California (which  shall have been filed  within 90 days of  the
Closing  Date) describing  the  Cut-off Date  Asset  Balances and  Additional
Balances and naming the Depositor as debtor  and the Trustee as secured party
and any amendments to UCC-1 financing statements required to reflect a change
in the name  or corporate structure  of the  Depositor or the  filing of  any
additional  UCC-1 financing  statements due  to the  change in  the principal
office of  the Depositor  (within  90 days  of any  event necessitating  such
filing) as are  necessary to perfect and protect  the Certificateholders' and
Credit Enhancer's interests in each Cut-off Date Asset Balance and Additional
Balances and the  proceeds thereof (other than maintaining  possession by the
Trustee of the Mortgage Loans and the  Mortgage Files, which possession will,
subject to  the  terms  hereof,  be maintained  by  the  Master  Servicer  as
custodian and bailee of the Trustee).

     In connection  with such transfer  and assignment by the  Depositor, the
Master Servicer acknowledges  that it is holding as custodian  and bailee for
the Trustee, the following documents or instruments (the "Related Documents")
                                                          -----------------
with respect to each Mortgage Loan:

            (i)  the original Mortgage Note endorsed in blank;

           (ii)  an  original Assignment of  Mortgage in blank  in recordable
     form;

          (iii)  the  original recorded Mortgage  or, if, in  connection with
     any  Mortgage  Loan, the  original  recorded Mortgage  with  evidence of
     recording  thereon cannot be  delivered on or prior  to the Closing Date
     because  of a  delay caused by  the public  recording office  where such
     original  Mortgage has  been delivered for  recordation or  because such
     original Mortgage has  been lost, the Sponsor,  at the direction  of the
     Depositor, shall deliver  or cause to be delivered to  the Custodian, as
     agent  for  the Trustee,  a  true  and correct  copy  of  such Mortgage,
     together with (i) in the case of a delay caused by the public  recording
     office,  an Officer's  Certificate of  the  Depositor stating  that such
     original   Mortgage  has  been  dispatched  to  the  appropriate  public
     recording official or  (ii) in the case of an original Mortgage that has
     been lost,  a  certificate by  the appropriate  county recording  office
     where such Mortgage is recorded;

           (iv)  if applicable, the original intervening  assignments, if any
     ("Intervening Assignments"), with evidence of recording thereon, showing
       -----------------------
a  complete  chain  of title  to  the  Mortgage from  the  originator  to the
Depositor  or, if  any  such  original Intervening  Assignment  has not  been
returned from the  applicable recording office or  has been lost, a  true and
correct copy thereof, together  with (i) in the case of a delay caused by the
public recording office, an Officer's Certificate of the Sponsor stating that
such original Intervening Assignment  has been dispatched to the  appropriate
public recording official for recordation or (ii) in the case of  an original
Intervening Assignment that  has been lost, a certificate  by the appropriate
county recording office where such Mortgage is recorded;

            (v)  either (1)  for each  Mortgage Loan with  a Credit  Limit in
     excess of $100,000,  a title policy or (2) for all other Mortgage Loans,
     either a  title policy, a  title search,  a limited  coverage policy  or
     other assurance of title with respect to the related Mortgaged Property;

           (vi)  the original of any guaranty executed in connection with the
     Mortgage Note;

          (vii)  the original of each assumption, modification, consolidation
     or substitution agreement, if any, relating to the Mortgage Loan; and

         (viii)  any  security  agreement,  chattel  mortgage  or  equivalent
     instrument executed in connection with the Mortgage; 

provided, however, that as to any Mortgage Loan, if (a) as evidenced by an
- --------  -------
Opinion of Counsel delivered to and in form and substance satisfactory to the
Trustee and the Credit Enhancer, (x) an optical image or other representation
of  the related documents  specified in clauses (i)  through (viii) above are
enforceable in the relevant jurisdictions to the same extent as  the original
of such document and (y) such optical image or other representation  does not
impair the ability of an owner of such Mortgage Loan to transfer its interest
in such Mortgage Loan, and (b) the retention of such documents in such format
will not result in  a reduction in  the then current  rating of the  Investor
Certificates,  without regard  to the  Policy,  such optical  image or  other
representation  may be  held by  the  Master Servicer,  as custodian  for the
Trustee or assignee in lieu of the physical documents specified above.

     The  Sponsor hereby  confirms  to the  Trustee that  it  has caused  the
portions of  the  Electronic Ledgers  relating to  the Mortgage  Loans to  be
clearly and unambiguously marked, and has made the appropriate entries in its
general accounting  records, to indicate  that such Mortgage Loans  have been
transferred to  the Trust  at the  direction of  the Depositor.   The  Master
Servicer hereby confirms to the Trustee that it has clearly and unambiguously
made appropriate  entries in its  general accounting records  indicating that
such  Mortgage Loans constitute part of  the Trust and are  serviced by it on
behalf of the Trust in accordance with the terms hereof.

     Notwithstanding the  characterization of  the  Investor Certificates  as
debt for  Federal, state  and local  income and  franchise tax  purposes, the
parties hereto intend to treat the transfer of the Mortgage Loans as provided
herein as a sale  for accounting and other purposes, by the  Depositor to the
Trust of all the Depositor's right, title and interest in and to the Mortgage
Loans  and other  property described above.   In  the event such  transfer is
deemed  not  to be  a  sale  as  contemplated  in the  immediately  preceding
sentence, the Depositor hereby grants to the Trust a security interest in all
of the Depositor's  right, title and interest  in, to and under  the Mortgage
Loans whether now existing or hereafter created, all monies due or  to become
due on the Mortgage Loans and all proceeds of any thereof; and this Agreement
shall constitute a security agreement under applicable law.

     Except as hereinafter provided, the Master Servicer shall be entitled to
maintain possession  of all  of the foregoing  documents and  instruments and
shall not be required  to deliver any of them to the Trustee.   In the event,
however, that possession  of any of such documents or instruments is required
by any  Person (including  the Trustee) acting  as successor  master servicer
pursuant to Section 7.04  or 8.02 in order to carry out  the duties of Master
Servicer  hereunder,  then  such  successor  shall  be  entitled  to  request
delivery,  at  the  expense of  the  Master Servicer,  of  such  documents or
instruments  by  the  Master  Servicer   and  to  retain  such  documents  or
instruments for servicing purposes; provided that the Trustee or such master
                                    --------
servicer shall maintain such documents at such offices as may be  required by
any regulatory body having jurisdiction over such Mortgage Loans.

     The  Master Servicer's  right to  maintain  possession of  the documents
enumerated above shall  continue so long as  the long term unsecured  debt of
Countrywide  Home  Loans, Inc.  is  assigned  ratings of  at  least  "BBB" by
Standard &  Poor's and  "Baa2" by  Moody's.   At such  time as  the condition
specified  in  the  preceding  sentence  is not  satisfied,  as  promptly  as
practicable but in no event more than 90 days in the case of clause (i) below
and 60 days in the case of clause (ii) below following the occurrence of such
event (a "Delivery Event"), the Master Servicer shall, at its expense, (i)
          --------------
either (x) record  an assignment of Mortgage  in favor of the  Trustee (which
may  be  a  blanket  assignment  if  permitted  by  applicable  law)  in  the
appropriate real property  or other records or (y) deliver to the Trustee the
assignment of such Mortgage in favor of the Trustee in form  for recordation,
together with an Opinion  of Counsel addressed to the Trustee  and the Credit
Enhancer to  the  effect  that  recording is  not  required  to  protect  the
Trustee's right,  title and interest in and to  the related Mortgage Loan or,
in case  a court should  recharacterize the sale of  the Mortgage Loans  as a
financing, to  perfect a  first priority  security interest  in favor of  the
Trustee in the related Mortgage Loan, which Opinion of Counsel also  shall be
reasonably  acceptable  to each  of  the  Rating  Agencies (as  evidenced  in
writing)  and the  Credit Enhancer, and  (ii) unless  an Opinion  of Counsel,
reasonably acceptable  to the Trustee,  the Rating Agencies (as  evidenced in
writing) and the Credit Enhancer, is delivered  to the Trustee and the Credit
Enhancer to the effect that delivery  of the Mortgage Files is not  necessary
to protect the  Trustee's right, title and  interest in the related  Mortgage
Loans; provided that the lack of delivery will not result in a reduction in
       --------
the then current rating of  the Investor Certificates, without regard  to the
Policy, deliver the related  Mortgage Files to the Trustee or  to a custodian
located in the State of California appointed by the Trustee and acceptable to
the Rating Agencies  and the Credit Enhancer  to be held by  the Custodian on
behalf of the Trustee in trust, upon the terms herein set forth, for the  use
and benefit of all present and future Certificateholders and the Custodian on
behalf of the  Trustee shall retain possession  thereof except to  the extent
the  Master Servicer  requires any  Mortgage  Files for  normal servicing  as
contemplated  by  Section 3.07.    The  Trustee is  hereby  appointed  as the
attorney-in-fact of  the Master Servicer  with the power to  prepare, execute
and  record Assignments of  Mortgages in the  event that the  Master Servicer
fails to do so on a timely basis as provided in this paragraph.

     Within 90 days following delivery, if any,  of the Mortgage Files to the
Trustee pursuant  to the preceding  paragraph, the Trustee shall  review each
such Mortgage File to ascertain that all required documents set forth in this
Section  2.01 have been executed and received, and that such documents relate
to  the Mortgage  Loans identified on  the Mortgage  Loan Schedule and  in so
doing the Trustee may rely on the purported due execution and  genuineness of
any signature thereon.   If within such  90-day period the Trustee  finds any
document constituting a part of a Mortgage File not to have been executed  or
received or to be unrelated to the Mortgage Loans identified in said Mortgage
Loan Schedule or, if in the course of its review, the Trustee determines that
such  Mortgage File  is  otherwise  defective in  any  material respect,  the
Trustee shall promptly upon the conclusion  of its review notify the Sponsor,
the Depositor and the Credit Enhancer, and the Sponsor shall have a period of
90 days after such notice within which to correct or cure any such defect.

     The Trustee shall have no responsibility for reviewing any Mortgage File
except as expressly provided in this Section 2.01.  In reviewing any Mortgage
File pursuant to this  Section, the Trustee shall have no  responsibility for
determining whether  any document is  valid and binding, whether  the text of
any  assignment or endorsement  is in proper  or recordable form  (except, if
applicable, to determine if the Trustee is the assignee or endorsee), whether
any document has  been recorded  in accordance with  the requirements of  any
applicable jurisdiction, or whether a  blanket assignment is permitted in any
applicable  jurisdiction,  whether  any  Person  executing  any  document  is
authorized to do  so or whether any  signature thereon is genuine,  but shall
only be required to determine whether  a document has been executed, that  it
appears to be what it purports to be, and, where applicable, that it purports
to be recorded.

     Section 2.02.  Acceptance by Trustee; Retransfer of Mortgage Loans.  
                    ---------------------------------------------------
(a) The Trustee hereby acknowledges its receipt of the Policy and the Mortgage
Loans, and declares that the Trustee holds and will hold such instrument, and
to  the extent  that any documents  are delivered  to it pursuant  to Section
2.01, will hold such documents, and all amounts received by it thereunder and
hereunder, in trust, upon the terms herein set forth, for the use and benefit
of all present and future Certificateholders and the Credit Enhancer.  If the
time to cure any defect in respect  of any Mortgage Loan of which the Trustee
has notified the Sponsor  and the Depositor following the review  pursuant to
Section 2.01  has expired  or if  at any  time any  loss is  suffered by  the
Trustee  on behalf  of  the  Certificateholders or  the  Credit Enhancer,  in
respect of any  Mortgage Loan as  a result  of (i) a  defect in any  document
constituting a part of its Mortgage File or (ii) an Assignment of Mortgage to
the Trustee not having been recorded as required by Section 2.01, then on the
next  succeeding Business Day  upon the deposit to  the Collection Account of
the Transfer Deposit Amount, if any, and upon satisfaction of  the applicable
conditions  described herein, all right,  title and interest  of the Trust in
and to such Mortgage Loan shall be deemed to be retransferred, reassigned and
otherwise  reconveyed, without recourse,  representation or warranty,  to the
Sponsor on  such Business  Day and the  Asset Balance  of such  Mortgage Loan
shall be  deducted from  the Pool Balance;  provided, however,  that interest
                                            --------  -------
accrued  on the Asset Balance of such Mortgage Loan to the end of the related
Collection  Period  shall  be  the  property  of the Trust. The Trustee shall
determine  if  the  reduction  of such Asset Balance from the Pool Balance in
accordance  with  the preceding sentence would cause the Transferor Principal
Balance   to   be  less  than  the  Minimum  Transferor  Interest  ("Transfer
                                                                     --------
Deficiency"), in which event the Trustee shall deliver written notice of such
- ----------
deficiency  to  the Sponsor, and within five Business Days after the Business
Day  of  such  retransfer the Sponsor shall either (i) substitute an Eligible
Substitute  Mortgage  Loan  or  (ii) deposit  into  the Collection Account an
amount (the "Transfer Deposit Amount")  in  immediately available funds equal
             -----------------------
to  the  Transfer  Deficiency  or  a  combination of both (i) and (ii) above. 
Such  reduction  or  substitution  and  the  actual  payment  of any Transfer
Deposit  Amount,  if  any,  shall  be  deemed  to be payment in full for such
Mortgage  Loan.   Upon receipt of any Eligible Substitute Mortgage Loan or of
written  notification  signed  by  a Servicing Officer to the effect that the
Transfer  Deposit  Amount  in  respect  of a Defective Mortgage Loan has been
deposited  into  the  Collection  Account  or,  if  the  Transferor Principal
Balance  is  not reduced below the Minimum Transferor Interest as a result of
the  deemed  retransfer  of  a  Defective  Mortgage Loan, then as promptly as
practicable  following  such  deemed transfer, the Trustee shall execute such
documents  and instruments of transfer presented by the Sponsor, in each case
without  recourse, representation or warranty, and take such other actions as
shall  reasonably  be requested by the Sponsor to effect such transfer by the
Trust  of  such  Defective  Mortgage  Loan  pursuant  to this Section.  It is
understood  and  agreed  that  the  obligation  of  the  Sponsor  to accept a
transfer  of  a  Defective  Mortgage  Loan  and  to either convey an Eligible
Substitute  Mortgage  Loan  or  to  make  a  deposit  of any related Transfer
Deposit  Amount  into the Collection Account shall constitute the sole remedy
respecting  such  defect available to Certificateholders, the Trustee and the
Credit Enhancer against the Sponsor.

     The Master  Servicer, promptly  following  the transfer  of a  Defective
Mortgage Loan from or to the Trust pursuant to this  Section, shall amend the
Mortgage Loan  Schedule and make  appropriate entries in its  general account
records to reflect such transfer.  The Master Servicer shall,  following such
retransfer, appropriately mark its  records to indicate that it  is no longer
servicing such  Mortgage Loan on behalf of the  Trust.  The Sponsor, promptly
following  such transfer, shall appropriately  mark its Electronic Ledger and
make  appropriate entries  in its  general  account records  to reflect  such
transfer.

     Notwithstanding any other  provision of this Section, a  retransfer of a
Defective Mortgage Loan to  the Sponsor pursuant to  this Section that  would
cause the Transferor Principal Balance to be less than the Minimum Transferor
Interest shall not  occur if either the  Sponsor fails to convey  an Eligible
Substitute  Mortgage Loan  or  to  deposit into  the  Collection Account  any
related  Transfer Deposit Amount required by this Section with respect to the
transfer of such Defective Mortgage Loan.

     (b)  As to  any Eligible Substitute Mortgage Loan or  Loans, the Sponsor
shall, if a  Delivery Event has occurred, deliver to the Trustee with respect
to  such  Eligible Substitute  Mortgage  Loan  or  Loans such  documents  and
agreements as  are required  to be  held by  the Trustee  in accordance  with
Section 2.01.  For any Collection Period during which the Sponsor substitutes
one or  more Eligible  Substitute Mortgage Loans,  the Master  Servicer shall
determine the Transfer Deposit Amount which amount shall  be deposited by the
Sponsor in the Collection Account at  the time of substitution.  All  amounts
received  in respect of the Eligible Substitute Mortgage Loan or Loans during
the  Collection  Period  in  which  the circumstances  giving  rise  to  such
substitution  occur shall  not  be a  part  of the  Trust  and  shall not  be
deposited by the  Master Servicer  in the  Collection Account.   All  amounts
received by  the Master Servicer  during the Collection  Period in  which the
circumstances giving rise to such substitution occur in respect of any Defec-
tive  Mortgage Loan so removed by the  Trust shall be deposited by the Master
Servicer in  the Collection  Account.  Upon  such substitution,  the Eligible
Substitute Mortgage  Loan or  Loans shall  be subject  to the  terms of  this
Agreement in all respects, and the Sponsor  shall be deemed to have made with
respect to such Eligible Substitute Mortgage Loan or Loans, as of the date of
substitution,  the covenants,  representations and  warranties  set forth  in
Section  2.04.   The procedures  applied  by the  Sponsor  in selecting  each
Eligible  Substitute Mortgage  Loan shall  not be  materially adverse  to the
interests of the Trustee, the Certificateholders and the Credit Enhancer.

     Section 2.03.  Representations and Warranties Regarding the Master
                    ---------------------------------------------------
Servicer.  The Master Servicer represents and warrants to the Trustee and the
- --------
Credit Enhancer that as of the Closing Date:

            (i)  The  Master  Servicer  is a  New  York  corporation, validly
     existing  and in good standing under the laws  of the State of New York,
     and  has the  corporate power  to  own its  assets and  to  transact the
     business in which it is currently engaged.   The Master Servicer is duly
     qualified  to do  business  as a  foreign  corporation  and is  in  good
     standing in  each jurisdiction  in which the  character of  the business
     transacted by it or  any properties owned or leased by  it requires such
     qualification  and  in which  the failure  so  to qualify  would  have a
     material adverse effect on the  business, properties, assets, or  condi-
     tion (financial or other) of the Master Servicer;

           (ii)  The Master  Servicer has  the power  and authority  to make,
     execute, deliver and perform this  Agreement and all of the transactions
     contemplated under the Agreement, and has taken all  necessary corporate
     action  to authorize  the execution,  delivery  and performance  of this
     Agreement.  When  executed and delivered, this Agreement will constitute
     the legal, valid and binding  obligation of the Master Servicer enforce-
     able in accordance with its  terms, except as enforcement of  such terms
     may  be limited by bankruptcy, insolvency, reorganization, moratorium or
     other  similar laws  affecting  the  enforcement  of  creditors'  rights
     generally and by the availability of equitable remedies;

          (iii)  The Master Servicer is not required to obtain the consent of
     any other party or any consent, license, approval or authorization from,
     or  registration or declaration with, any governmental authority, bureau
     or  agency  in  connection with  the  execution,  delivery, performance,
     validity or enforceability of this  Agreement, except for such  consent,
     license, approval or  authorization, or registration or  declaration, as
     shall have been  obtained or filed,  as the  case may be,  prior to  the
     Closing Date;

           (iv)  The execution, delivery and performance of this Agreement by
     the Master  Servicer will not violate any  provision of any existing law
     or regulation or  any order  or decree  of any court  applicable to  the
     Master Servicer or any provision  of the Certificate of Incorporation or
     Bylaws of  the Master Servicer, or  constitute a material breach  of any
     mortgage,  indenture, contract  or other agreement  to which  the Master
     Servicer is a party or by which the Master Servicer may be bound; and

            (v)  No  litigation or administrative proceeding of or before any
     court, tribunal  or governmental  body is currently  pending, or  to the
     knowledge of the Master Servicer threatened, against the Master Servicer
     or  any  of its  properties or  with  respect to  this Agreement  or the
     Certificates  which  in  the  opinion  of  the  Master  Servicer  has  a
     reasonable likelihood of  resulting in a material adverse  effect on the
     transactions contemplated by this Agreement.

The representations  and warranties set  forth in this Section  shall survive
the sale and assignment  of the Mortgage Loans to the  Trust.  Upon discovery
of  a breach  of  any  representations and  warranties  which materially  and
adversely  affects the  interests  of the  Certificateholders  or the  Credit
Enhancer, the person discovering such breach shall give prompt written notice
to the  other parties  and to  the Credit Enhancer.   Within  90 days  of its
discovery or  its receipt  of notice of  breach, or,  with the  prior written
consent of a Responsible Officer of the Trustee, such longer period specified
in such consent, the Master Servicer  shall cure such breach in all  material
respects.

     Section 2.04.  Representations and Warranties of the Sponsor Regarding
                    -------------------------------------------------------
the Mortgage Loans; Retransfer of Certain Mortgage Loans.  (a)  The Sponsor
- --------------------------------------------------------
hereby represents and warrants to the Trustee and the Credit Enhancer that as
of the Cut-off Date, unless otherwise specifically set forth herein:

          (i)  As  of the Closing  Date, this Agreement  constitutes a legal,
     valid  and binding  obligation of the  Sponsor, enforceable  against the
     Sponsor  in accordance  with its  terms, except  as enforcement  of such
     terms  may   be  limited  by  bankruptcy,   insolvency,  reorganization,
     moratorium or  other similar laws  now or hereafter in  effect affecting
     the  enforcement of creditors' rights generally  and by the availability
     of equitable remedies;

          (ii) As of the Closing  Date with respect to the Mortgage Loans and
     as  of  the  applicable  Transfer  Date with  respect  to  any  Eligible
     Substitute Mortgage Loan, either  (A) the Purchase Agreement constitutes
     a valid transfer and assignment to the Depositor of all right, title and
     interest of  the Sponsor in and to the  Cut-off Date Asset Balances with
     respect to the  applicable Mortgage Loans, all  monies due or  to become
     due  with respect  thereto  (excluding payments  in  respect of  accrued
     interest due on or prior to the Cut-off Date), and all  proceeds of such
     Cut-off Date Asset Balances with respect to the Mortgage  Loans and such
     funds  as are  from time  to  time deposited  in the  Collection Account
     (excluding  any  investment  earnings thereon)  and  all  other property
     specified in the  definition of "Asset" as  being part of the  corpus of
     the Trust conveyed to the Trust by the Sponsor, and upon payment for the
     Additional Balances, will constitute a  valid transfer and assignment to
     the Trustee of  all right, title and  interest of the Sponsor  in and to
     the  Additional Balances, all monies  due or to  become due with respect
     thereto,  and all  proceeds of  such Additional  Balances and  all other
     property  specified  in  the  definition  of  "Asset"  relating  to  the
     Additional Balances or (B) the  Purchase Agreement or this Agreement, as
     appropriate, constitutes a  grant of a security interest  (as defined in
     the  UCC as in effect in California) in  such property to the Trustee on
     behalf of  the Trust.   If  this Agreement  constitutes the  grant of  a
     security interest  to the  Trust in  such property,  and if the  Trustee
     obtains and maintains possession of  the Mortgage File for each Mortgage
     Loan, the Trust shall have  a first priority perfected security interest
     in such property, subject to the effect of Section 9-306 of the UCC with
     respect to collections on  the Mortgage Loans that are  deposited in the
     Collection  Account in  accordance with  the next  to last  paragraph of
     Section 3.02(b); provided, however,  that  nothing  in  this clause (ii)
                      --------  -------
    shall  be  construed  to  obligate  the  Master  Servicer  to deliver any
    Mortgage Files  other than as  set forth  in Section 2.01 hereof;

          (iii)  As  of the Closing Date  with respect to the  Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan and as of the date any Additional Balance is  created, the
     information set  forth in the  Mortgage Loan Schedule for  such Mortgage
     Loans is true and correct in all material respects;

          (iv)   The  applicable  Cut-off  Date Asset  Balance  has not  been
     assigned or  pledged, and the  Sponsor is the  sole owner and  holder of
     such  Cut-off Date Asset  Balance free and  clear of any  and all liens,
     claims,  encumbrances,   participation  interests,   equities,  pledges,
     charges or  security interests  of any  nature, and  has full  right and
     authority,  under   all  governmental  and   regulatory  bodies   having
     jurisdiction  over the  ownership of  the applicable  Mortgage  Loan, to
     sell, assign or transfer the same pursuant to the Purchase Agreement;

          (v)  As of the Closing Date with respect to the Mortgage Loans  and
     the  applicable Transfer  Date with  respect to any  Eligible Substitute
     Mortgage Loan, the  related Mortgage Note and the  Mortgage with respect
     to each Mortgage Loan have not been assigned or pledged, and immediately
     prior to the  sale of the Mortgage  Loans to the Depositor,  the Sponsor
     was the sole owner and holder of the Mortgage Loan free and clear of any
     and all liens, claims, encumbrances,  participation interests, equities,
     pledges, charges or security interests of any nature, and has full right
     and  authority,  under  all governmental  and  regulatory  bodies having
     jurisdiction  over the  ownership of the  applicable Mortgage  Loans, to
     sell and assign the same pursuant to the Purchase Agreement;

          (vi)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable  Transfer Date with  respect to  any Eligible  Substitute
     Mortgage Loan, the  related Mortgage is a valid  and subsisting first or
     second lien, as set forth on the  Mortgage Loan Schedule with respect to
     each related Mortgage Loan, on the property therein described, and as of
     the Cut-off Date the related Mortgaged Property is free and clear of all
     encumbrances and liens having priority over the first or second lien, as
     applicable, of such Mortgage except for liens for (i) real  estate taxes
     and special assessments not yet delinquent; (ii) any first mortgage loan
     secured by  such Mortgaged Property  and specified on the  Mortgage Loan
     Schedule; (iii) covenants,  conditions and restrictions, rights  of way,
     easements and other matters of public record as of the date of recording
     that are acceptable to mortgage lending institutions generally; and (iv)
     other matters to which like properties are commonly subject which do not
     materially interfere  with the benefits  of the security intended  to be
     provided by such Mortgage;

          (vii)  As  of the Closing Date  with respect to the  Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage  Loan, there is no valid offset, defense or counterclaim of any
     obligor under any Credit Line Agreement or Mortgage;

          (viii)   To the best  knowledge of the  Sponsor, as of  the Closing
     Date with respect to the Mortgage Loans and the applicable Transfer Date
     with  respect to  any Eligible  Substitute  Mortgage Loan,  there is  no
     delinquent recording  or other tax or fee or assessment lien against any
     related Mortgaged Property;

          (ix)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable  Transfer Date  with respect to  any Eligible  Substitute
     Mortgage  Loan, there is no proceeding pending or, to the best knowledge
     of the Sponsor,  threatened for the total or partial condemnation of the
     related  Mortgaged  Property,  and  such property  is  free  of material
     damage;

          (x)  To the  best knowledge of the Sponsor, as of  the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect  to  any  Eligible  Substitute  Mortgage  Loan,  there   are  no
     mechanics' or  similar liens or claims  which have been filed  for work,
     labor or material affecting the related Mortgaged Property which are, or
     may be, liens prior or equal to the lien of the related Mortgage, except
     liens  which are  fully insured  against by  the title  insurance policy
     referred to in clause (xiv);

          (xi)  No  Minimum Monthly Payment is  more than 59 days  delinquent
     (measured on a contractual basis) and with respect to the Mortgage Loans
     no  more  than  0.0% (by  Cut-off  Date Pool  Balance)  were  30-59 days
     delinquent (measured on a contractual basis);

          (xii)  As  of the Closing Date  with respect to the  Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage  Loan,  for each  Mortgage  Loan,  the  related  Mortgage  File
     contains each of the documents  and instruments specified to be included
     therein;

          (xiii)   The  related Mortgage  Note  and the  related Mortgage  at
     origination complied in all material  respects with applicable state and
     federal laws,  including, without  limitation, usury,  truth-in-lending,
     real  estate settlement  procedures, consumer  credit protection,  equal
     credit opportunity or disclosure laws applicable to the Mortgage Loan;

          (xiv)   Either  a lender's  title  insurance policy  or binder  was
     issued  on the date  of origination of  the Mortgage Loan  and each such
     policy is valid and remains in full  force and effect, or a title search
     or guaranty of title customary in the relevant jurisdiction was obtained
     with respect to a Mortgage Loan as to which no title insurance policy or
     binder was issued;

          (xv)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable  Transfer Date  with respect  to any Eligible  Substitute
     Mortgage Loan, none  of the Mortgaged Properties  is a mobile home  or a
     manufactured housing unit  that is not considered or  classified as part
     of  the real estate  under the laws  of the jurisdiction  in which it is
     located;

          (xvi)  As of  the Cut-off Date for the Mortgage Loans  no more than
     0.54% of  such  Mortgage  Loans,  by aggregate  principal  balance,  are
     secured by Mortgaged Properties located  in one United States postal zip
     code;

          (xvii)  The Combined Loan-to-Value Ratio for each Mortgage Loan was
     not in excess of 100%;

          (xviii)  No selection procedure  reasonably believed by the Sponsor
     to be  adverse to the interests of  the Certificateholders or the Credit
     Enhancer was utilized in selecting the Mortgage Loans;

          (xix)   The Sponsor has not  transferred the Mortgage Loans  to the
     Trust with any intent to hinder, delay or defraud any of its creditors;

          (xx)  The Minimum Monthly Payment with respect to any Mortgage Loan
     is not less than the interest accrued at the applicable Loan Rate on the
     average daily Asset  Balance during the interest period  relating to the
     date on which such Minimum Monthly Payment is due;

          (xxi)   Within 90  days of  the Closing  Date with  respect to  the
     Mortgage  Loans and, to the  extent not already  included in such filing
     with respect  to the Mortgage  Loans, the applicable Transfer  Date with
     respect to any Eligible Substitute  Mortgage Loan, the Sponsor will file
     UCC-1 financing statements with respect to the Mortgage Loans;

          (xxii)   As of the Closing Date with  respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage  Loan, each Credit Line Agreement and  each Mortgage Loan is an
     enforceable  obligation  of   the  related  Mortgagor,  except   as  the
     enforceability  thereof  may  be limited  by  bankruptcy,  insolvency or
     similar laws affecting creditors' rights generally;

          (xxiii)  As of the Closing Date with respect to the  Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the Sponsor has not  received a notice of default of  any
     senior mortgage loan related  to a Mortgaged Property that has  not been
     cured by a party other than the Master Servicer;

          (xxiv)    The  definition  of  "prime rate"  in  each  Credit  Line
     Agreement relating  to a Mortgage  Loan does not differ  materially from
     the definition in the form of Credit Line Agreement in Exhibit D;

          (xxv)   The  weighted average  remaining  term to  maturity of  the
     Mortgage Loans  on a contractual  basis as of  the Cut-off Date  for the
     Mortgage Loans is approximately 281 months.  On each date that  the Loan
     Rates have  been adjusted,  interest  rate adjustments  on the  Mortgage
     Loans were  made in  compliance with the  related Mortgage  and Mortgage
     Note and applicable law.  Over the term of each  Mortgage Loan, the Loan
     Rate  may not exceed the related  Loan Rate Cap, if  any.  The Loan Rate
     Caps range  between 12.00% and 18.00% and the weighted average Loan Rate
     Cap is approximately 17.80%.  The Gross Margins range between -0.25% and
     6.25% and the weighted average Gross Margin is approximately 2.20% as of
     the Cut-off Date for the Mortgage  Loans.  The Loan Rates on  such Mort-
     gage Loans range between 5.99% and 13.50% and the weighted  average Loan
     Rate is approximately 6.59%.

          (xxvi)   As of the Closing Date with  respect to the Mortgage Loans
     and the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan,  each Mortgaged Property  consists of a single  parcel of
     real  property with a  one-to-four unit single  family residence erected
     thereon, or  an individual  condominium unit,  planned unit  development
     unit or townhouse;

          (xxvii)  No more than 13.50% (by  Cut-off Date Pool Balance) of the
     Mortgage  Loans are  secured  by real  property  improved by  individual
     condominium units, planned unit development units, townhouses or two-to-
     four family residences erected thereon,  and at least 86.50% (by Cut-off
     Date Pool  Balance) of the Mortgage  Loans are secured by  real property
     with a detached one-family residence erected thereon;

          (xxviii)   The Credit  Limits on the  Mortgage Loans  range between
     $10,000 and $500,000 with an average of approximately $34,863.85.  As of
     the Cut-off  Date  for  the  Mortgage  Loans, no  Mortgage  Loan  had  a
     principal balance  in excess of  approximately $500,000 and  the average
     principal  balance  of the  Mortgage  Loans  is equal  to  approximately
     $23,812.51; and

          (xxix)   Approximately 3.47% and  96.53% of the Mortgage  Loans, by
     aggregate  principal balance  as of  the Cut-off  Date for  the Mortgage
     Loans, are first and second liens, respectively.

     With respect  to the  representations and warranties  set forth  in this
Section 2.04 that  are made to the  best of the Sponsor's knowledge  or as to
which the Sponsor has no  knowledge, if it is discovered by  the Sponsor, the
Depositor, the Master Servicer, the  Credit Enhancer or a Responsible Officer
of  the Trustee that  the substance  of such  representation and  warranty is
inaccurate and such inaccuracy materially  and adversely affects the value of
the related Mortgage Loan then,  notwithstanding the Sponsor's lack of knowl-
edge with respect  to the substance of such representation and warranty being
inaccurate  at  the  time  the  representation or  warranty  was  made,  such
inaccuracy  shall be  deemed a  breach  of the  applicable representation  or
warranty.

     (b)  It is understood and agreed that the representations and warranties
set  forth in  this Section  2.04 shall  survive delivery  of  the respective
Mortgage Files to the Trustee pursuant to Section 2.01 and the termination of
the rights and obligations of the Master Servicer pursuant to Section 7.04 or
8.02.  Upon discovery by the Sponsor, the Depositor, the Master Servicer, the
Credit Enhancer or a Responsible Officer of the Trustee of a breach of any of
the foregoing representations  and warranties (other than  the representation
and warranty set  forth in Section 2.04(a)(iv) above), without  regard to any
limitation set forth  therein concerning the knowledge  of the Sponsor as  to
the  facts  stated  therein,  which  materially  and  adversely  affects  the
interests  of the  Trust or  the  Investor Certificateholders  or the  Credit
Enhancer  in the  related Mortgage  Loan, the  party discovering  such breach
shall give  prompt  written  notice  to  the other  parties  and  the  Credit
Enhancer.  Within 90  days of its discovery or its receipt  of notice of such
breach, the  Sponsor shall use all reasonable efforts  to cure such breach in
all  material respects  or  shall,  not  later than  the  Business  Day  next
preceding the Distribution Date in  the month following the Collection Period
in which any such cure period expired (or  such later date that is acceptable
to  the  Trustee and  the  Credit  Enhancer  as  evidenced by  their  written
consents), either (a)  accept a transfer of such Mortgage Loan from the Trust
or (b) substitute an Eligible Substitute Mortgage Loan in the same manner and
subject to  the  same conditions  as  set forth  in  Section 2.02;  provided,
                                                                    --------
however, that the cure for any breach of a representation and
- -------
warranty  relating  to the  characteristics  of  the  Mortgage Loans  in  the
aggregate  shall be a  repurchase of  or substitution  for only  the Mortgage
Loans necessary to  cause such characteristics  to be in compliance  with the
related representation and warranty.  Upon accepting such transfer and making
any  required deposit  into  the  Collection Account  or  substitution of  an
Eligible Substitute  Mortgage Loan, as the case may  be, the Sponsor shall be
entitled to receive an instrument of assignment  or transfer from the Trustee
to the same extent as set forth in  Section 2.02 with respect to the transfer
of Mortgage Loans under that Section.

     It is understood and agreed that the obligation of the Sponsor to accept
a transfer  of a  Mortgage Loan  as to  which a  breach has  occurred and  is
continuing and to make  any required deposit in the Collection  Account or to
substitute an Eligible  Substitute Mortgage Loan,  as the case may  be, shall
constitute the sole remedy against  the Sponsor respecting such breach avail-
able  to  Investor  Certificateholders, the  Trustee  on  behalf of  Investor
Certificateholders and the Credit Enhancer; provided, however, that the
                                            --------  -------
Sponsor  shall defend and indemnify the  Trustee, the Credit Enhancer and the
Investor  Certificateholders against all  reasonable costs and  expenses, and
all  losses, damages, claims  and liabilities, including  reasonable fees and
expenses of counsel  and the amount of  any settlement entered into  with the
consent of the Sponsor (such consent  not to be unreasonably withheld), which
may be  asserted  against or  incurred by  any of  them  as a  result of  any
third-party action  arising out of any breach  of any such representation and
warranty.   Notwithstanding the foregoing,  with regard to  any breach of the
representation and  warranty set forth  in Section 2.04(a)(iv), the  sale and
assignment of the affected  Mortgage Loans to the Trust shall  be deemed void
and  the Sponsor  shall pay to  the Trust  the sum of  (i) the  amount of the
related  Asset Balances,  plus unpaid  accrued  interest on  each such  Asset
Balance  at the  applicable Loan Rate  to the  date of  payment and  (ii) the
amount of any loss suffered by Certificateholders or the Credit Enhancer with
respect to the affected Mortgage Loans.

     Section 2.05.  Covenants of the Depositor.  The Depositor hereby
                    --------------------------
covenants that:

     (a)  Security Interests.  Except for the transfer hereunder, the
          ------------------
Depositor will not sell, pledge, assign  or transfer to any other Person,  or
grant, create,  incur, assume  or suffer to  exist any  Lien on  any Mortgage
Loan, whether now existing or hereafter created, or any interest therein; the
Depositor  will notify  the  Trustee of  the  existence of  any  Lien on  any
Mortgage  Loan immediately  upon discovery  thereof;  and the  Depositor will
defend the right, title and interest of  the Trust in, to and under the Mort-
gage  Loans, whether now existing or hereafter created, against all claims of
third parties claiming through or under the Depositor; provided, however,
                                                       --------  -------
that nothing  in this Section  2.05(a) shall prevent or be deemed to prohibit
the Depositor from  suffering to  exist upon  any of the  Mortgage Loans  any
Liens for municipal or  other local taxes  and other governmental charges  if
such  taxes or governmental charges shall not  at the time be due and payable
or if the  Depositor shall  currently be contesting  the validity thereof  in
good faith by appropriate proceedings and  shall have set aside on its  books
adequate reserves with respect thereto.

     (b)  Negative Pledge.  The Depositor hereby agrees not to transfer,
          ---------------
assign, exchange, pledge, finance, hypothecate, grant a security interest  in
or  otherwise convey  the Transferor  Certificates except in  accordance with
Sections 6.05 and 7.02.

     (c)  Additional Indebtedness.  So long as the Investor Certificates are
          -----------------------
outstanding the Depositor will not incur any debt other than debt that (i) is
non-recourse  to the assets  of the Depositor  other than  the Mortgage Loans
specifically pledged as  security for such  debt, or (ii) is  subordinated in
right of payment to the rights of the Investor Certificateholders or (iii) is
assigned a rating by each of the Rating Agencies that is the same as the then
current rating of the Investor Certificates.

     (d)  Downgrading.  The Depositor will not engage in any activity which
          -----------
would result in a downgrading of the Investor Certificates.

     (e)  Amendment to Certificate of Incorporation.  The Depositor will not
          -----------------------------------------
amend its  Certificate of Incorporation  without prior written notice  to the
Rating Agencies and the Credit Enhancer.

     (f)  Principal Place of Business.  The Depositor's principal place of
          ---------------------------
business is  in California  and it  will not  change its  principal place  of
business without prior written notice to the Rating Agencies.

     Section 2.06.  Transfers of Mortgage Loans at Election of Transferor. 
                    -----------------------------------------------------
Subject to the conditions set forth below, the Transferor may, but  shall not
be obligated to, require the transfer of Mortgage Loans from the Trust to the
Transferor as of the close of business on a Distribution Date (the "Transfer
                                                                    --------
Date").  On the fifth Business Day (the "Transfer Notice Date") prior to the
- ----                                     --------------------
Transfer  Date designated  in  such  notice, the  Transferor  shall give  the
Trustee and  the  Master Servicer  a  notice of  the  proposed transfer  that
contains a list of the Mortgage  Loans to be transferred.  Such transfers  of
Mortgage  Loans  shall  be  permitted  upon  satisfaction  of  the  following
conditions:

            (i)  No Rapid Amortization Event has occurred;

           (ii)  On the Transfer Notice Date the Transferor Principal Balance
     (after giving effect to the removal from the Trust of the Mortgage Loans
     proposed to be transferred) exceeds the Minimum Transferor Interest;

          (iii)  The  transfer of  any Mortgage  Loans on  any Transfer  Date
     during  the  Managed Amortization  Period shall  not, in  the reasonable
     belief  of the Transferor, cause a Rapid  Amortization Event to occur or
     an event which with notice or  lapse of time or both would constitute  a
     Rapid Amortization Event;

           (iv)  On  or before the  Transfer Date, the  Transferor shall have
     delivered to the  Trustee a revised  Mortgage Loan Schedule,  reflecting
     the proposed  transfer and  the Transfer Date,  and the  Master Servicer
     shall have marked the Electronic Ledger to show that the Mortgages Loans
     transferred to the Transferor are no longer owned by the Trust;

            (v)  The Transferor shall represent and warrant that no selection
     procedures reasonably  believed by the  Transferor to be adverse  to the
     interests of the Investor Certificateholders or the Credit Enhancer were
     utilized in selecting the Mortgage Loans to be removed from the Trust;

           (vi)  In  connection with  the first  transfer  of Mortgage  Loans
     pursuant to  this Section,  each Rating Agency  and the  Credit Enhancer
     shall have  received on  or prior  to the  related Transfer  Notice Date
     notice of such  proposed transfer of  Mortgage Loans  and, prior to  the
     Transfer Date, shall  have notified the Trustee and  the Credit Enhancer
     in writing that  such transfer of Mortgage  Loans would not result  in a
     reduction  or withdrawal  of its  then  current rating  of the  Investor
     Certificates without regard to the Policy;

          (vii)  The Transferor shall  have delivered to the  Trustee and the
     Credit Enhancer an Officer's Certificate  certifying that the items  set
     forth in subparagraphs (i) through (vi), inclusive, have been  performed
     or  are true and correct, as  the case may be.   The Trustee may conclu-
     sively rely  on such Officer's Certificate,  shall have no duty  to make
     inquiries with regard to  the matters set forth therein and  shall incur
     no liability in so relying.

Upon  receiving the  requisite information  from the  Transferor,  the Master
Servicer shall  perform in  a timely  manner those  acts required  of it,  as
specified above.  Upon satisfaction of  the above conditions, on the Transfer
Date the Trustee shall  deliver, or cause to be delivered,  to the Transferor
the  Mortgage  File for  each  Mortgage Loan  being  so transferred,  and the
Trustee  shall execute  and deliver  to the  Transferor such  other documents
prepared by the  Transferor as shall be reasonably necessary to transfer such
Mortgage Loans to  the Transferor.  Any  such transfer of the  Trust's right,
title  and  interest in  and  to Mortgage  Loans shall  be  without recourse,
representation  or  warranty  by  or of  the  Trustee  or  the  Trust to  the
Transferor.

     Section 2.07.  Execution and Authentication of Certificates.  The
                    --------------------------------------------
Trustee, on behalf of the Trust, has caused to be executed, authenticated and
delivered to or upon  the order of the Depositor, in  exchange for the Trust,
concurrently with the sale,  assignment and conveyance to the  Trustee of the
Trust, Investor Certificates  in authorized denominations and  the Transferor
Certificates, together evidencing the ownership of the entire Trust.

     Section 2.08.  Tax Treatment.  It is the intention of the Depositor, the
                    -------------
Transferor and the Investor Certificateholders that the Investor Certificates
will be indebtedness of  the Transferor for federal,  state and local  income
and franchise tax purposes  and for purposes of any  other tax imposed on  or
measured  by income.   The Transferor,  the Depositor,  the Trustee  and each
Investor  Certificateholder (or  Certificate  Owner)  by  acceptance  of  its
Investor Certificate (or,  in the case of  a Certificate Owner, by  virtue of
such Certificate Owner's acquisition of a beneficial interest therein) agrees
to treat  the  Investor Certificates  (or beneficial  interest therein),  for
purposes of federal, state and local income  or franchise taxes and any other
tax  imposed on  or  measured by  income, as  indebtedness of  the Transferor
secured  by  the  assets  of  the  Trust  and  to  report  the   transactions
contemplated by  this Agreement  on all  applicable tax returns  in a  manner
consistent with such treatment.  Each Investor Certificateholder  agrees that
it will  cause any  Certificate Owner  acquiring an  interest in  an Investor
Certificate through it to  comply with this Agreement as to  treatment of the
Investor Certificates as indebtedness for federal, state and local income and
franchise  tax purposes  and for  purposes  of any  other tax  imposed  on or
measured  by  income.   The Trustee  will  prepare and  file all  tax reports
required hereunder.

     Section 2.09.  Representations and Warranties of the Depositor.  The
                    -----------------------------------------------
Depositor  represents  and   warrants  to  the  Trustee  on   behalf  of  the
Certificateholders and the Credit Enhancer as follows:

            (i)  This  Agreement  constitutes  a  legal,  valid  and  binding
     obligation  of the  Depositor,  enforceable  against  the  Depositor  in
     accordance with  its terms, except  as enforceability may be  limited by
     applicable bankruptcy,  insolvency, reorganization, moratorium  or other
     similar laws  now or  hereafter in effect  affecting the  enforcement of
     creditors' rights  in general and  except as such enforceability  may be
     limited  by  general  principles  of equity  (whether  considered  in  a
     proceeding at law or in equity);

           (ii)  Immediately   prior  to  the  sale  and  assignment  by  the
     Depositor to  the Trustee of each  Mortgage Loan, the Depositor  was the
     sole beneficial owner of each  Mortgage Loan (insofar as such title  was
     conveyed  to it  by  the  Sponsor)  subject to  no  prior  lien,  claim,
     participation interest,  mortgage, security interest, pledge,  charge or
     other encumbrance or other interest of any nature;

          (iii)  As of the  Closing Date, the  Depositor has transferred  all
     right, title and interest in the Mortgage Loans to the Trustee; and

           (iv)  The Depositor has  not transferred the Mortgage Loans to the
     Trustee  with  any  intent to  hinder,  delay  or  defraud  any  of  its
     creditors.


                                 ARTICLE III

                         Administration and Servicing
                              of Mortgage Loans

     Section 3.01.  The Master Servicer.  (a)  The Master Servicer shall
                    -------------------
service and  administer the Mortgage  Loans in  a manner consistent  with the
terms  of this Agreement  and with general  industry practice  and shall have
full power and  authority, acting alone or  through a subservicer, to  do any
and  all things in connection with such servicing and administration which it
may  deem necessary  or desirable,  it  being understood,  however, that  the
Master Servicer  shall at all  times remain  responsible to the  Trustee, the
Certificateholders and the Credit Enhancer  for the performance of its duties
and  obligations hereunder in accordance with  the terms hereof.  Any amounts
received by any subservicer in respect of a Mortgage Loan shall  be deemed to
have been received by the Master Servicer whether or not actually received by
it.  Without limiting  the generality of the  foregoing, the Master  Servicer
shall continue,  and is hereby  authorized and  empowered by the  Trustee, to
execute  and deliver,  on behalf  of itself,  the Certificateholders  and the
Trustee,  or  any  of  them,  any  and  all  instruments  of satisfaction  or
cancellation,  or of  partial  or full  release  or discharge  and  all other
comparable instruments, with  respect to the Mortgage Loans  and with respect
to the Mortgaged Properties.  The Trustee shall, upon the written  request of
a Servicing Officer, furnish the Master Servicer  with any powers of attorney
and other documents necessary or appropriate to enable the Master Servicer to
carry  out its  servicing and  administrative duties  hereunder.   The Master
Servicer in such capacity may also consent to the placing of a lien senior to
that of any Mortgage on the related Mortgaged Property, provided that (i) the
new senior  lien secures a  mortgage loan  that refinances an  existing first
mortgage loan  and  (ii) the  Loan-to-Value Ratio  of the  new mortgage  loan
(without taking into account any closing  costs that may be financed by  such
new mortgage loan) is  equal to or less than  the Loan-to-Value Ratio of  the
first mortgage loan to be replaced measured as of the Cut-off Date; provided,
                                                                    --------
however, that the aggregate Asset Balance of such Mortgage Loans with respect
- -------
to  which  the  senior  lien  may  be so modified shall not exceed 10% of the
Cut-off  Date  Pool  Balance  (such  10% herein referred to as the "Increased
                                                                    ---------
Senior Lien Limitation").
- ----------------------

     The Master  Servicer may  also, without prior  approval from  the Rating
Agencies or the Credit Enhancer, increase the Credit Limits on Mortgage Loans
provided that (i) new appraisals  are obtained and the Combined Loan-to-Value
Ratios of the  Mortgage Loans after giving  effect to such increase  are less
than or equal to  the Combined Loan-to-Value Ratios or the  Mortgage Loans as
of the Cut-off  Date and (ii) such  increases are consistent with  the Master
Servicer's underwriting policies.   In addition, the Master  Servicer may (i)
increase the Credit Limits on  Mortgage Loans having aggregate Asset Balances
of  up to  2.5%  of the  Cut-off  Date Pool  Balance,  provided that  (x) the
increase in  the Credit Limit of a Mortgage Loan  does not cause the Combined
Loan-to-Value Ratio of such Mortgage Loan to  exceed 90%, (y) the increase in
the Credit Limit of a Mortgage Loan does not cause the Combined Loan-to-Value
Ratio  of such Mortgage  Loan to  increase by more  than 25%  (for example, a
Combined Loan-to-Value Ratio of 50% can be increased to 75%, a Combined Loan-
to-Value  Ratio of  60% can be  increased to  85%, and so  forth) and (z) the
increase is consistent  with the Master Servicer's  underwriting policies and
(ii) increase the Credit Limits on the  Mortgage Loans having aggregate Asset
Balances of  up  to an  additional 2.5%  of the  Cut-off  Date Pool  Balance,
provided  that (x) the increase  in the Credit Limit  of a Mortgage Loan does
not cause  the Combined Loan-to-Value Ratio  of such Mortgage  Loan to exceed
100%, (y) the increase in the Credit  Limit of a Mortgage Loan does not cause
the Combined  Loan-to-Value Ratio of such  Mortgage Loan to increase  by more
than 25% (for example, a Combined Loan-to-Value Ratio of 50% can be increased
to 75%, a Combined Loan-to-Value Ratio of 60% can be increased to 85%, and so
forth)  and  (z)  the  increase  is consistent  with  the  Master  Servicer's
underwriting policies.

     Furthermore,  the Master Servicer  may, without prior  approval from the
Rating Agencies and the Credit Enhancer solicit Mortgagors for a reduction in
Loan Rates; provided that the Master Servicer can only reduce such Loan
            --------
Rates  on up to 10% of the Mortgage  Loans by Cut-off Date Pool Balance.  Any
such solicitations  shall not result in  a reduction in the  weighted average
Gross Margin of the Mortgage Loans  in the pool by more than 25  basis points
taking into account any such prior reductions.

     In addition, the Master  Servicer may agree to changes in the terms of a
Mortgage Loan at the request of the Mortgagor provided that such changes
                                              --------
(i)  do not  materially and  adversely affect  the interests  of Certificate-
holders  or the  Credit Enhancer  and  (ii) are  consistent with  prudent and
customary  business  practice as  evidenced  by  a  certificate signed  by  a
Servicing Officer delivered to the Trustee and the Credit Enhancer.  

     In addition to the foregoing, the Master Servicer may solicit Mortgagors
to change any other terms of the related Mortgage Loans, provided that such
                                                         --------
changes  (i)  do  not  materially   and  adversely  affect  the  interest  of
Certificateholders  or  the  Credit  Enhancer and  (ii)  are  consistent with
prudent and customary business practice  as evidenced by a certificate signed
by a  Servicing Officer delivered  to the  Trustee and  the Credit  Enhancer.
Nothing herein shall limit the right of the Master Servicer to  solicit Mort-
gagors with  respect to  new loans  (including mortgage loans)  that are  not
Mortgage Loans.

     The  relationship of the  Master Servicer (and  of any  successor to the
Master Servicer as master servicer under this Agreement) to the Trustee under
this  Agreement is  intended by  the  parties to  be that  of  an independent
contractor and not that of a joint venturer, partner or agent.

     (b)   In the event that the rights, duties and obligations of the Master
Servicer are  terminated hereunder, any  successor to the Master  Servicer in
its sole discretion may, to the extent permitted by applicable law, terminate
the  existing subservicer  arrangements with  any subservicer  or assume  the
terminated Master  Servicer's  rights under  such  subservicing  arrangements
which  termination  or  assumption  will   not  violate  the  terms  of  such
arrangements.

     Section 3.02.  Collection of Certain Mortgage Loan Payments.  (a)  The
                    --------------------------------------------
Master Servicer shall make reasonable  efforts to collect all payments called
for under  the terms and provisions of the  Mortgage Loans, and shall, to the
extent such procedures  shall be consistent with this  Agreement, follow such
collection  procedures as it  follows with respect  to mortgage loans  in its
servicing portfolio  comparable to the  Mortgage Loans.  Consistent  with the
foregoing, and without  limiting the generality of the  foregoing, the Master
Servicer may  in its  discretion (i)  waive any  late payment  charge or  any
assumption fees or other fees which  may be collected in the ordinary  course
of servicing such Mortgage Loan and (ii) arrange with a Mortgagor  a schedule
for the payment of interest due and unpaid; provided that such arrangement is
                                            --------
consistent  with  the Master Servicer's policies with respect to the mortgage
loans  it  owns  or  services; provided, further,  that  notwithstanding such
                               --------  -------
arrangement   such  Mortgage  Loans  will  be  included  in  the  information
regarding delinquent Mortgage Loans set forth in the Servicing Certificate
and monthly statement to Certificateholders pursuant to Section 5.03.

     (b)  The Master  Servicer shall establish  and maintain a  trust account
(the "Collection Account") titled "The First National Bank of Chicago, as
      ------------------
Trustee, in  trust for the registered  holders of Revolving Home  Equity Loan
Asset  Backed Certificates, Series  1997-D and Ambac  Assurance Corporation."
The Collection  Account shall be  an Eligible Account.   The  Master Servicer
shall (i) on the Business Day  immediately preceding each of the first  three
Distribution Dates,  deposit in the  Collection Account any shortfall  in the
amount required to pay the Investor Certificate Interest on such Distribution
Dates resulting solely from the failure of certain Mortgage Loans to be fully
indexed  and  (ii)  on  the  Business Day  immediately  preceding  the  first
Distribution Date, deposit in the Collection Account any amounts representing
payments on, and any  collections in respect of, the  Mortgage Loans received
after the  Cut-off Date and prior to the  Closing Date (exclusive of payments
in  respect of accrued  interest due  on or prior  to the Cut-off  Date), and
thereafter the  Master Servicer, or  the Sponsor, as  the case may  be, shall
deposit within two Business Days following receipt thereof the following pay-
ments and collections received or made by it (without duplication):

            (i)  all collections on and in respect of the Mortgage Loans;

           (ii)  the amounts,  if any,  deposited to  the Collection  Account
     pursuant to Section 4.05;

          (iii)  Net Liquidation  Proceeds  net of  any  related  Foreclosure
     Profit;

           (iv)  Insurance Proceeds (including, for  this purpose, any amount
     required to  be credited  by the Master  Servicer pursuant  to the  last
     sentence of Section 3.04 and excluding the portion thereof, if any, that
     has  been applied to the restoration or  repair of the related Mortgaged
     Property or  released to  the related Mortgagor  in accordance  with the
     normal servicing procedures of the Master Servicer); and

            (v)  any amounts  required to  be deposited  therein pursuant  to
     Section 10.01;

provided, however, that with respect to each Collection Period, the Master
- --------  -------
Servicer shall be permitted to retain from payments in respect of interest on
the Mortgage  Loans, the  Servicing Fee  for such Collection  Period and  the
amount  of any  unreimbursed optional  advance  made by  the Master  Servicer
pursuant to Section 4.05; and provided, further, that, notwithstanding the
                              --------  -------
foregoing, so  long as Countrywide is the  Master Servicer and (x) the Master
Servicer's long-term unsecured debt obligations  are rated at least "Baa2" by
Moody's and "BBB" by Standard & Poor's and (y) the Credit Enhancer's  claims-
paying ability is rated "Aaa" by Moody's and "AAA" by Standard & Poor's,  the
Master Servicer need  not make daily deposits  in the Collection Account  for
any  Collection  Period,  but  instead  may  make  a  single deposit  in  the
Collection Account of amounts to be remitted by it for such Collection Period
in  immediately available  funds on  the Business  Day  prior to  the related
Distribution Date.   The  foregoing requirements respecting  deposits to  the
Collection Account are  exclusive, it being understood that, without limiting
the generality of  the foregoing, the Master Servicer need not deposit in the
Collection Account amounts representing Foreclosure Profits,  fees (including
annual  fees) or  late charge  penalties  payable by  Mortgagors, or  amounts
received by  the Master  Servicer for the  accounts of Mortgagors  for appli-
cation towards the payment of  taxes, insurance premiums, assessments, excess
pay off  amounts and  similar items.   The  Master Servicer  shall remit  all
Foreclosure Profits to the Sponsor.

     The Trustee  shall hold amounts  deposited in the Collection  Account as
trustee for the Certificateholders and for the Credit Enhancer.  In addition,
the  Master Servicer  shall notify  the Trustee  and the  Credit Enhancer  in
writing on each Determination Date of the amount  of payments and collections
in  the Collection  Account allocable  to Interest Collections  and Principal
Collections for the related Distribution  Date.  Following such notification,
the Master Servicer shall be entitled to withdraw from the Collection Account
and retain  any amounts  that constitute  income and  gain realized  from the
investment of such payments and collections.

     Amounts on deposit  in the Collection Account will,  at the direction of
the Master  Servicer, be invested  in Eligible Investments maturing  no later
than the day before the next Distribution Date.  All income and gain realized
from  any investment  in  Eligible  Investments of  funds  in the  Collection
Account shall  be for the benefit of the Master Servicer and shall be subject
to its withdrawal  from time to time.   The amount of any  losses incurred in
respect of the principal amount of any such investments shall be deposited in
the  Collection  Account  by  the  Master  Servicer  out  of  its  own  funds
immediately as realized.

     Section 3.03.  Withdrawals from the Collection Account.  From time to
                    ---------------------------------------
time,  withdrawals may  be made  from the  Collection  Account by  the Master
Servicer for the following purposes:

          (i)  To the  Master  Servicer  as  payment for  its  Servicing  Fee
     pursuant to Section 3.08;

         (ii)  To  pay to  the  Master  Servicer amounts  on  deposit in  the
     Collection Account that are not to  be included in the distributions and
     payments pursuant to Section  5.01 to the extent provided by  the second
     to the last and the last paragraph of Section 3.02(b); and

        (iii)  To make  or to permit  the Paying Agent to  make distributions
     and payments pursuant to Section 5.01; 

provided, however, that, if the Master Servicer makes monthly deposits in the
- --------  -------
Collection Account pursuant to the second proviso of Section 3.02(b), in lieu
of making the foregoing withdrawals (except in the case of clause (iii)), the
Master Servicer may  make a net deposit in the Collection Account pursuant to
Section 3.02(b).

     If the Master Servicer deposits in the Collection Account any amount not
required to  be deposited  therein or any  amount in  respect of  payments by
Mortgagors made by  checks subsequently  returned for  insufficient funds  or
other reason for non-payment it may at any time withdraw such amount from the
Collection Account, and any such amounts shall not be included in the amounts
to be deposited  in the Collection  Account pursuant to Section  3.02(b), any
provision herein to the contrary notwithstanding.  

     Section 3.04.  Maintenance of Hazard Insurance; Property Protection
                    ----------------------------------------------------
Expenses.  The Master Servicer shall cause to be maintained for each Mortgage
- --------
Loan hazard insurance  naming the Master Servicer or  the related subservicer
as loss payee thereunder providing extended coverage in an amount which is at
least  equal  to  the  lesser of  (i)  the  maximum  insurable  value of  the
improvements securing  such  Mortgage Loan  from  time to  time or  (ii)  the
combined principal balance owing on such Mortgage Loan and any  mortgage loan
senior to such  Mortgage Loan from time  to time.  The  Master Servicer shall
also maintain on  property acquired upon foreclosure,  or by deed in  lieu of
foreclosure, hazard insurance with extended coverage in an amount which is at
least equal to  the lesser of  (i) the maximum insurable  value from time  to
time of  the improvements  which are  a  part of  such property  or (ii)  the
combined principal balance owing on such Mortgage Loan and any mortgage  loan
senior to  such Mortgage Loan at the time of such foreclosure or deed in lieu
of  foreclosure plus  accrued interest  and  the good-faith  estimate of  the
Master Servicer of related Liquidation  Expenses to be incurred in connection
therewith.  Amounts collected by the Master Servicer  under any such policies
shall  be deposited  in the Collection  Account to  the extent called  for by
Section  3.02.  In  cases in  which any  Mortgaged Property  is located  in a
federally designated  flood area, the  hazard insurance to be  maintained for
the related  Mortgage Loan  shall include  flood insurance.   All  such flood
insurance  shall  be  in  such  amounts  as  are  required  under  applicable
guidelines of the Federal Flood Emergency Act.   The Master Servicer shall be
under  no obligation  to require  that any  Mortgagor maintain  earthquake or
other  additional  insurance and  shall  be  under  no obligation  itself  to
maintain  any such additional insurance on property  acquired in respect of a
Mortgage Loan, other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall require such additional insurance.
If the Master Servicer shall obtain and maintain a blanket  policy consistent
with  prudent industry standards insuring against hazard losses on all of the
Mortgage Loans  in an aggregate  amount prudent under industry  standards, it
shall conclusively be  deemed to have satisfied its obligations  as set forth
in the first  sentence of this Section  3.04, it being understood  and agreed
that  such policy  may contain  a  deductible clause  on terms  substantially
equivalent  to  those  commercially available  and  maintained  by comparable
servicers.   If such policy contains a deductible clause, the Master Servicer
shall, in the event that there shall not  have been maintained on the related
Mortgaged  Property  a policy  complying  with  the  first sentence  of  this
Section,  and there shall have  been a loss which  would have been covered by
such  policy, deposit  in the  Collection  Account the  amount not  otherwise
payable under the blanket policy because of such deductible clause.

     Section 3.05.  Assumption and Modification Agreements.  In any case in
                    --------------------------------------
which a  Mortgaged  Property has  been or  is  about to  be  conveyed by  the
Mortgagor, the  Master Servicer  shall exercise its  right to  accelerate the
maturity of such Mortgage Loan  consistent with the then current  practice of
the Master Servicer and without regard to the inclusion of such Mortgage Loan
in  the Trust.  If it elects not to  enforce its right to accelerate or if it
is prevented from doing so by applicable law, the Master Servicer (so long as
such action conforms with the  underwriting standards generally acceptable in
the industry at the time for new origination) is authorized to take or  enter
into an assumption and modification agreement from or with the Person to whom
such  Mortgaged Property  has been or  is about  to be conveyed,  pursuant to
which such Person becomes liable under the Credit Line Agreement and,  to the
extent  permitted by  applicable law, the  Mortgagor remains  liable thereon.
The Master Servicer shall notify the Trustee that any assumption and  modifi-
cation agreement has been completed by delivering to the Trustee an Officer's
Certificate certifying that such agreement is in compliance with this Section
3.05 and by forwarding to the applicable Custodian, as agent for the Trustee,
the  original copy of  such assumption and modification  agreement.  Any such
assumption and modification  agreement shall, for all purposes, be considered
a part of the related Mortgage File to the same extent as all other documents
and instruments constituting a part  thereof.  No change in the  terms of the
related  Credit  Line  Agreement  may  be made  by  the  Master  Servicer  in
connection with any  such assumption to the extent that such change would not
be permitted  to be  made in respect  of the  original Credit  Line Agreement
pursuant to the  fourth paragraph of Section  3.01(a).  Any fee  collected by
the Master Servicer  for entering into any such agreement will be retained by
the Master Servicer as additional servicing compensation.

     Section 3.06.  Realization Upon Defaulted Mortgage Loans; Repurchase of
                    --------------------------------------------------------
Certain Mortgage Loans.  The Master Servicer shall foreclose upon or
- ----------------------
otherwise  comparably convert to ownership Mortgaged Properties securing such
of the Mortgage  Loans as  come into  and continue  in default  when, in  the
opinion  of the  Master  Servicer  based upon  the  practices and  procedures
referred to  in the following  sentence, no satisfactory arrangements  can be
made for collection of delinquent payments pursuant to Section 3.02; provided
                                                                     --------
that if the Master Servicer has  actual knowledge or reasonably believes that
any Mortgaged Property is affected by hazardous or toxic wastes or substances
and that the acquisition of such Mortgaged Property would not be commercially
reasonable,  then the  Master Servicer  will not cause  the Trust  to acquire
title to such Mortgaged Property in a  foreclosure or similar proceeding.  In
connection with  such foreclosure or  other conversion,  the Master  Servicer
shall follow  such practices  (including, in  the case  of any  default on  a
related senior mortgage loan, the advancing of funds to correct such default)
and procedures as it shall deem necessary or advisable and as shall be normal
and  usual in  its general mortgage  servicing activities.   The foregoing is
subject to the  proviso that  the Master  Servicer shall not  be required  to
expend  its own  funds  in connection  with any  foreclosure  or towards  the
correction of any default on a related senior mortgage loan or restoration of
any property  unless it shall  determine that such expenditure  will increase
Net Liquidation Proceeds.

     In  the event  that  title  to any  Mortgaged  Property  is acquired  in
foreclosure or  by deed in  lieu of foreclosure,  the deed or  certificate of
sale shall be issued to the Trustee, or to its nominee on  behalf of Certifi-
cateholders.

     The Master Servicer,  in its  sole discretion, shall  have the right  to
purchase for  its own account  from the Trust  any Mortgage Loan  which is 91
days  or more  delinquent at a  price equal  to the purchase  price described
below.   The price for any Mortgage Loan  purchased hereunder (which shall be
an  amount equal  to 100%  of the  Asset Balance of  such Mortgage  Loan plus
accrued interest thereon  at the applicable Loan  Rate from the  date through
which interest was last paid by the related Mortgagor to the first day of the
month in which such amount is to  be distributed to Certificateholders) shall
be deposited  in the Collection  Account and the  Trustee, upon receipt  of a
certificate from  the Master Servicer in the form  of Exhibit G hereto, shall
release or cause to  be released to the Master Servicer  the related Mortgage
File and shall execute and deliver such instruments of transfer or assignment
prepared by  the Master Servicer, in each case  without recourse, as shall be
necessary to vest  in the purchaser of  such Mortgage Loan any  Mortgage Loan
released pursuant hereto  and the Master  Servicer shall succeed  to all  the
Trustee's right,  title and  interest in and  to such  Mortgage Loan  and all
security  and  documents  related  thereto.   Such  assignment  shall  be  an
assignment  outright  and  not  for  security.   The  Master  Servicer  shall
thereupon own such Mortgage Loan, and all security and documents, free of any
further   obligation  to   the   Trustee,   the   Credit  Enhancer   or   the
Certificateholders with respect thereto.

     Section 3.07.  Trustee to Cooperate.  On or before each Distribution
                    --------------------
Date, the Master Servicer  will notify the Trustee of the  payment in full of
the  Asset Balance  of  any  Mortgage Loan  during  the preceding  Collection
Period, which notification  shall be by a  certification (which certification
shall  include  a  statement  to  the effect  that  all  amounts  received in
connection  with such  payment  which are  required to  be  deposited in  the
Collection  Account  pursuant to  Section  3.02  have  been so  deposited  or
credited) of a Servicing Officer.  Upon any such payment  in full, the Master
Servicer is authorized to execute, pursuant to the authorization contained in
Section 3.01, if the assignments  of Mortgage have been recorded  as required
hereunder,  an instrument  of satisfaction  regarding  the related  Mortgage,
which instrument of satisfaction shall be  recorded by the Master Servicer if
required by applicable law and  be delivered to the Person entitled  thereto.
It is understood and agreed that no expenses incurred in connection with such
instrument  of  satisfaction or  transfer  shall be  reimbursed  from amounts
deposited in the  Collection Account.  If the Trustee is holding the Mortgage
Files, from time to time and as appropriate for the servicing  or foreclosure
of any Mortgage Loan,  or in connection with the payment in full of the Asset
Balance of any Mortgage Loan, the  Trustee shall, upon request of the  Master
Servicer and delivery  to the Trustee of a  Request for Release substantially
in the  form attached  hereto as  Exhibit G  signed by  a Servicing  Officer,
release the  related Mortgage  File to  the Master  Servicer and the  Trustee
shall execute such  documents, in the forms provided by  the Master Servicer,
as shall  be necessary  to the  prosecution of  any such  proceedings or  the
taking of other  servicing actions.   Such trust receipt  shall obligate  the
Master Servicer  to return  the Mortgage File  to the  Trustee when  the need
therefor by the  Master Servicer no longer  exists, unless the  Mortgage Loan
shall be  liquidated,  in which  case, upon  receipt of  a  certificate of  a
Servicing  Officer similar to  that hereinabove specified,  the trust receipt
shall be released by the Trustee or such Custodian to the Master Servicer.

     In  order to  facilitate the  foreclosure of  the Mortgage  securing any
Mortgage Loan that is  in default following recordation of the assignments of
Mortgage in accordance  with the provisions hereof, the Trustee  shall, if so
requested  in  writing  by  the   Master  Servicer,  execute  an  appropriate
assignment in the  form provided  to the  Trustee by the  Master Servicer  to
assign such  Mortgage  Loan  for the  purpose  of collection  to  the  Master
Servicer   or  to  the   related  subservicer  (any   such  assignment  shall
unambiguously indicate that  the assignment is for the  purpose of collection
only), and,  upon such assignment,  the Master Servicer will  thereupon bring
all required actions in  its own name and otherwise enforce  the terms of the
Mortgage  Loan  and  deposit  the  Net  Liquidation  Proceeds,  exclusive  of
Foreclosure Profits, received with respect thereto in the Collection Account.
In the event  that all delinquent payments  due under any such  Mortgage Loan
are paid by  the Mortgagor and any other defaults are  cured, then the Master
Servicer shall promptly reassign such Mortgage Loan to the Trustee and return
the related Mortgage File to the place where it was being maintained.

     Section 3.08.  Servicing Compensation; Payment of Certain Expenses by
                    ------------------------------------------------------
Master Servicer.  The Master Servicer shall be entitled to receive the
- ---------------
Servicing Fee pursuant to  Section 3.03 as  compensation for its services  in
connection with servicing the Mortgage Loans.  Moreover, additional servicing
compensation  in  the form  of late  payment  charges or  other  receipts not
required to  be deposited in  the Collection Account (other  than Foreclosure
Profits) shall be retained by the Master Servicer.  The Master Servicer shall
be  required to  pay  all expenses  incurred  by it  in  connection with  its
activities hereunder  (including payment of  all other fees and  expenses not
expressly stated hereunder  to be for the account  of the Certificateholders)
and shall  not be entitled  to reimbursement therefor except  as specifically
provided  herein.    Liquidation  Expenses  are  reimbursable to  the  Master
Servicer  first, from  related  Liquidation  Proceeds  and second,  from  the
Collection Account pursuant to Section 5.01(a)(ix).

     Section 3.09.  Annual Statement as to Compliance.  (a)  The Master
                    ---------------------------------
Servicer  will deliver to  the Trustee,  the Credit  Enhancer and  the Rating
Agencies,  on or  before May 31st  of each  year, beginning May  31, 1999, an
Officer's  Certificate stating  that (i)  a review of  the activities  of the
Master Servicer during the preceding fiscal  year (or such shorter period  as
is applicable in  the case of the first report) and  of its performance under
this Agreement has been made under such officer's supervision and (ii) to the
best  of such officer's knowledge, based  on such review, the Master Servicer
has fulfilled all of its material obligations under this Agreement throughout
such fiscal year, or,  if there has been a default in  the fulfillment of any
such  obligation, specifying each such default known  to such officer and the
nature and status thereof.

     (b)    The Master  Servicer  shall deliver  to  the Trustee,  the Credit
Enhancer  and each  of the  Rating Agencies,  promptly after  having obtained
knowledge thereof, but  in no event later than five Business Days thereafter,
written notice  by means of an Officer's Certificate  of any event which with
the  giving of notice or the lapse of  time or both, would become an Event of
Servicing Termination.

     Section 3.10.  Annual Servicing Report.  On or before May 31 of each
                    -----------------------
year, beginning  May 31,  1999, the  Master Servicer,  at its  expense, shall
cause a firm of nationally recognized independent public accountants (who may
also render other services to the Master Servicer) to furnish a report to the
Trustee, the  Credit Enhancer and each Rating Agency  to the effect that such
firm has examined  certain documents and records relating to the servicing of
mortgage loans  during the most recent  fiscal year then ended  under pooling
and  servicing agreements (substantially similar to this Agreement, including
this  Agreement)  that  such  examination,  was  conducted  substantially  in
compliance  with the  audit  guide for  audits  of non-supervised  mortgagees
approved by the Department of Housing and Urban Development for use  by inde-
pendent  public accountants (to the extent that  the procedures in such audit
guide  are  applicable  to  the  servicing  obligations  set  forth  in  such
agreements) and that such examination has disclosed no items of noncompliance
with the provisions of this Agreement which, in the opinion of such firm, are
material, except  for such items  of noncompliance as  shall be set  forth in
such report.

     Section 3.11.  Access to Certain Documentation and Information Regarding
                    ---------------------------------------------------------
the Mortgage Loans.  (a)  The Master Servicer shall provide to the Trustee,
- ------------------
the  Credit  Enhancer,  any Investor  Certificateholders  that  are federally
insured  savings  and loan  associations, the  Office of  Thrift Supervision,
successor to the Federal Home Loan  Bank Board, the FDIC and the  supervisory
agents and examiners of the Office of Thrift Supervision access to  the docu-
mentation regarding the  Mortgage Loans required by applicable regulations of
the Office of Thrift Supervision and the FDIC (acting as operator of the SAIF
or  the  BIF), such  access  being  afforded  without  charge but  only  upon
reasonable request and  during normal business  hours at  the offices of  the
Master  Servicer.  Nothing in  this  Section  3.11  shall derogate  from  the
obligation of the  Master Servicer to observe any  applicable law prohibiting
disclosure of  information regarding  the Mortgagors and  the failure  of the
Master Servicer  to provide  access as  provided in  this Section  3.11 as  a
result of such obligation shall not constitute a breach of this Section 3.11.

     (b)  The  Master Servicer shall supply  information in such form  as the
Trustee shall reasonably request  to the Trustee and the Paying  Agent, on or
before the start of the Determination Date preceding the related Distribution
Date,  as  is required  in the  Trustee's reasonable  judgment to  enable the
Paying  Agent  or  the  Trustee,  as  the  case  may   be, to  make  required
distributions and to furnish  the required reports to Certificateholders  and
to make any claim under the Policy.

     Section 3.12.  Maintenance of Certain Servicing Insurance Policies.  The
                    ---------------------------------------------------
Master Servicer  shall during  the  term of  its service  as master  servicer
maintain in force (i) a policy  or policies of insurance covering errors  and
omissions in the performance of  its obligations as master servicer hereunder
and (ii) a  fidelity bond in  respect of its  officers, employees or  agents.
Each such policy or policies and bond together shall comply with the require-
ments from  time to time  of the  Federal National  Mortgage Association  for
persons  performing   servicing  for   mortgage  loans   purchased  by   such
Association.

     Section 3.13.  Reports to the Securities and Exchange Commission.  The
                    -------------------------------------------------
Trustee  shall, on behalf of the Trust, cause to be filed with the Securities
and Exchange Commission any  periodic reports required to be  filed under the
provisions of the  Securities Exchange Act of 1934, as amended, and the rules
and regulations of  the Securities and Exchange Commission  thereunder.  Upon
the request of  the Trustee, each  of the Sponsor,  the Master Servicer,  the
Depositor  and  the  Transferor  shall  cooperate with  the  Trustee  in  the
preparation of  any such report and shall provide  to the Trustee in a timely
manner all  such information or  documentation as the Trustee  may reasonably
request  in connection  with the  performance of  its duties  and obligations
under this Section.

     Section 3.14.  Tax Returns.  In accordance with Section 2.08 hereof, the
                    -----------
Trustee  shall  prepare and  file  any  federal, state  or  local income  and
franchise tax return for the Trust as well as any other applicable return and
apply for  a taxpayer  identification number  on behalf  of the  Trust.   The
Transferor shall  treat the Mortgage  Loans as its property  for all federal,
state or  local  tax purposes  and  shall report  all  income earned  thereon
(including amounts payable as fees to the Master Servicer) as its  income for
income tax purposes.  In the event the Trust shall be required pursuant to an
audit  or administrative  proceeding or  change in applicable  regulations to
file federal, state or local tax returns, the Trustee shall prepare  and file
or shall cause to be prepared and  filed any tax returns required to be filed
by the Trust; the Trustee shall  promptly sign such returns and deliver  such
returns  after signature  to the  Master Servicer  and such returns  shall be
filed by the Master Servicer.  The Trustee shall  also prepare or shall cause
to be  prepared all  tax information  required by  law to  be distributed  to
Investor Certificateholders.   In no  event shall the  Trustee or  the Master
Servicer be liable for  any liabilities, costs or expenses of  the Trust, the
Investor  Certificateholders,   the  Transferor  Certificateholders   or  the
Certificate Owners  arising under any  tax law, including  without limitation
federal, state or local income and franchise or excise taxes or any other tax
imposed on  or measured by  income (or any  interest or penalty  with respect
thereto or arising from a failure to comply therewith).

     Section 3.15.  Information Required by the Internal Revenue  Service
                    -----------------------------------------------------
Generally and Reports of Foreclosures and Abandonments of Mortgaged Property.
- ----------------------------------------------------------------------------
The  Master  Servicer  shall  prepare  and  deliver  all  federal  and  state
information reports when and  as required by all applicable state and federal
income  tax laws.    In particular,  with respect  to  the requirement  under
Section 6050J of the Code  to the effect that the Master  Servicer shall make
reports of foreclosures  and abandonments of any mortgaged  property for each
year  beginning in 1997, the  Master Servicer shall  file reports relating to
each instance occurring during the previous calendar year in which the Master
Servicer (i) on behalf of the  Trustee acquires an interest in any  Mortgaged
Property  through  foreclosure  or  other comparable  conversion  in  full or
partial satisfaction of a Mortgage Loan, or  (ii) knows or has reason to know
that any Mortgaged  Property has been abandoned.  The reports from the Master
Servicer shall  be in  form and  substance sufficient to  meet the  reporting
requirements imposed by Section 6050J.

                                  ARTICLE IV

                            Servicing Certificate

     Section 4.01.  Servicing Certificate.  Not later than each Determination
                    ---------------------
Date, the Master Servicer shall deliver (a)  to the Trustee, the Statement to
Certificateholders required to  be prepared pursuant to Section  5.03 and (b)
to the  Trustee, the  Sponsor, the  Depositor, the  Paying Agent, the  Credit
Enhancer and each  Rating Agency a Servicing Certificate (in  written form or
the form of computer readable media or such other form as may be agreed to by
the Trustee and the Master  Servicer), together with an Officer's Certificate
to the effect  that such  Servicing Certificate  is true and  correct in  all
material  respects, stating the related Collection Period, Distribution Date,
the series number of the Certificates, the date of this Agreement, and:

            (i)  the aggregate amount of collections received on the Mortgage
     Loans  on  or  prior  to  the  Determination  Date  in  respect  of such
     Collection Period;

           (ii)  the aggregate  amount of  (a) Interest  Collections and  (b)
     Principal Collections for such Collection Period;

          (iii)  the Investor Floating Allocation Percentage and the Investor
     Fixed Allocation Percentage for such Collection Period;

           (iv)  the  Investor Interest  Collections  and Investor  Principal
     Collections for such Collection Period;

            (v)  the Transferor Interest Collections and Transferor Principal
     Collections for such Collection Period;

           (vi)  Investor Certificate  Interest and the  Investor Certificate
     Rate for the related Interest Period;

          (vii)  the  amount, if any,  of such Investor  Certificate Interest
     that  is  not payable  on  account  of  insufficient  Investor  Interest
     Collections;

         (viii)  the portion  of  the Unpaid  Investor  Certificate  Interest
     Shortfall,  if any,  the amount  of interest  on  such shortfall  at the
     Certificate Rate applicable from time  to time (separately stated) to be
     distributed on such Distribution Date;

           (ix)  the Unpaid Investor Certificate Interest  Shortfall, if any,
     to remain after the distribution on such Distribution Date;

            (x)  the  Accelerated  Principal   Distribution  Amount  and  the
     portion  thereof   that  will   be  distributed   pursuant  to   Section
     5.01(a)(vii);

           (xi)  the  Scheduled  Principal Collections  Distribution  Amount,
     separately stating the components thereof;

          (xii)  the amount  of  any  Transfer Deposit  Amount  paid  by  the
     Sponsor or the Depositor pursuant to Section 2.02 or 2.04;

         (xiii)  any   accrued  and  unpaid   Servicing  Fees   for  previous
     Collection Periods and the Servicing Fee for such Collection Period;

          (xiv)  the Investor Loss Amount for such Collection Period;

           (xv)  the aggregate  amount, if  any, of  Investor Loss  Reduction
     Amounts for  previous Distribution Dates  that have not  been previously
     reimbursed   to   Investor   Certificateholders   pursuant  to   Section
     5.01(a)(v);

          (xvi)  the aggregate Asset Balance of  the Mortgage Loans as of the
     end of the preceding Collection Period  and as of the end of the  second
     preceding Collection Period;

         (xvii)  the Pool Balance  as of the end of  the preceding Collection
     Period and as of the end of the second preceding Collection Period;

        (xviii)  the Invested Amount  as of the end of  the preceding Collec-
     tion Period;

          (xix)  the Investor Certificate Principal  Balance and Pool  Factor
     after giving effect to the distribution on such Distribution Date and to
     any reduction on account of the Investor Loss Amount;

           (xx)  the   Transferor  Principal   Balance   and  the   Available
     Transferor Subordinated Amount  after giving effect to  the distribution
     on such Distribution Date;

          (xxi)  the  aggregate amount of  Additional Balances created during
     the previous Collection Period;

         (xxii)  the  number and aggregate  Asset Balances of  Mortgage Loans
     (x)  as to  which the Minimum  Monthly Payment  is delinquent  for 30-59
     days, 60-89  days and 90  or more days,  respectively and (y) that  have
     become REO,  in each  case as  of the  end of  the preceding  Collection
     Period;

        (xxiii)  whether  a Rapid Amortization  Event has occurred  since the
     prior  Determination Date, specifying each such Rapid Amortization Event
     if one has occurred; 

         (xxiv)  whether an Event of Servicing Termination has occurred since
     the prior  Determination Date, specifying  each such Event  of Servicing
     Termination if one has occurred;

          (xxv)  the amount to be distributed to the Credit Enhancer pursuant
     to Section 5.01(a)(vi) and Section 5.01(a)(viii)(ii), stated separately;

         (xxvi)  the  Guaranteed  Principal   Distribution  Amount  for  such
     Distribution Date;

        (xxvii)  the  Credit  Enhancement  Draw  Amount,  if  any,  for  such
     Distribution Date;

       (xxviii)  the amount to  be distributed to the Transferor  pursuant to
     Section 5.01(a)(x);

         (xxix)  the amount  to be  paid to the  Master Servicer  pursuant to
     Section 5.01(a)(ix);

          (xxx)  the Maximum Rate  for the related Collection  Period and the
     Weighted Average Net Loan Rate;

         (xxxi)  the expected  amount of  any optional  advances pursuant  to
     Section 4.05 hereof by the  Master Servicer included in the distribution
     on such Distribution Date and  the aggregate expected amount of optional
     advances  pursuant  to  Section  4.05  hereof  by  the  Master  Servicer
     outstanding as of the close of business on such Distribution Date;

        (xxxii)  the Overcollateralization Amount after  giving effect to the
     distribution to be made on such Distribution Date; 

       (xxxiii)  the  number and  principal balances  of  any Mortgage  Loans
     transferred to the Transferor pursuant to Section 2.06;

        (xxxiv)  the aggregate of all Liquidation Loss Amounts since the Cut-
     off Date and whether a Cumulative Loss Test Violation has occurred since
     the prior Determination Date; and 

         (xxxv)  the Rolling Six Month Delinquency Rate for such Distribution
     Date.

The  Trustee shall  conclusively rely  upon  the information  contained in  a
Servicing  Certificate for  purposes  of  making  distributions  pursuant  to
Section 5.01,  shall have no duty to inquire  into such information and shall
have no  liability in so relying.   The format  and content of  the Servicing
Certificate may be modified by  the mutual agreement of the Master  Servicer,
the Trustee  and the Credit Enhancer.  The  Master Servicer shall give notice
of any such change to the Rating Agencies.

     Section 4.02.  Claims upon the Policy; Policy Payments Account.
                    -----------------------------------------------

     (a)  If, by  the close of business on the  third Business Day prior to a
Distribution Date, the  sum of the  funds then on  deposit in the  Collection
Account  for the related Collection Period which  are payable to the Investor
Certificateholders pursuant  to Sections  5.01(a) (excluding  the amount,  if
any, payable pursuant to clause  (vii) thereof) and (b) (after giving  effect
to the distribution of  the Trustee Fee and  the Premium) and the amount,  if
any,  deposited into  the Collection  Account  pursuant to  Section 4.05  are
insufficient to pay  the Guaranteed Distribution  on such Distribution  Date,
then the  Trustee shall give  notice to the  Credit Enhancer by  telephone or
telecopy  of the amount  equal to the  Credit Enhancement Draw  Amount.  Such
notice  of such sum shall be  confirmed in writing in  the form of Notice for
payment set forth as Exhibit  A to the Policy, to  the Credit Enhancer at  or
before 10:00 a.m., New  York City time, on the  second Business Day prior  to
such Distribution Date.   Following  receipt by the  Credit Enhancer of  such
notice in such  form, the Credit Enhancer  will pay any amount  payable under
the Policy as set forth in such form on the later to occur of (i) 12:00 noon,
New York City  time, on the  second Business Day  following such receipt  and
(ii) 12:00  noon, New York City time, on the  Distribution Date to which such
deficiency relates.

     (b)  The  Trustee shall  establish  a  separate  special  purpose  trust
account,  which account  shall  be an  Eligible Account,  for the  benefit of
Holders  of the  Investor Certificates  and the  Credit Enhancer  referred to
herein  as the  "Policy Payments Account"  over which the  Trustee shall have
exclusive control and sole  right of withdrawal.   The Trustee shall  deposit
any  amount  paid  under  the  Policy in  the  Policy  Payments  Account  and
distribute such  amount  only for  purposes  of  payment to  Holders  of  the
Investor Certificates  of the Guaranteed  Distribution for which a  claim was
made and such amount  may not be  applied to satisfy  any costs, expenses  or
liabilities of the Master Servicer, the  Trustee or the Trust.  Amounts  paid
under the Policy shall be transferred to the Collection Account in accordance
with the next succeeding paragraph and disbursed by the Trustee to Holders of
Investor  Certificates in  accordance  with Section  5.01.   It shall  not be
necessary for  such payments to be made by  checks or wire transfers separate
from  the checks  or wire transfers  used to pay  the Guaranteed Distribution
with other funds available to make such payment.  However, the  amount of any
payment of  principal of or interest on the  Investor Certificates to be paid
from  funds transferred from  the Policy Payments  Account shall  be noted as
provided  in  paragraph (c)  below  in the  Certificate  Register and  in the
statement to be furnished to Holders of the Investor Certificates pursuant to
Section  5.03.   Funds  held  in the  Policy  Payments Account  shall  not be
invested.

     On any Distribution  Date with respect  to which a  claim has been  made
under the Policy, the amount of any funds received by the Trustee as a result
of any claim under  the Policy, to the extent required to make the Guaranteed
Distribution on  such Distribution Date,  shall be withdrawn from  the Policy
Payments Account and  deposited in the Collection Account and  applied by the
Trustee,  together with the  other funds to be  withdrawn from the Collection
Account pursuant  to Section  5.01 directly  to the  payment in  full of  the
Guaranteed Distribution due on the Investor Certificates.  Any funds received
by the Trustee shall  be used solely for  payment to the Holders  of Investor
Certificates  and may  not  be  applied to  satisfy  any  costs, expenses  or
liabilities  of the  Master Servicer, the  Trustee or  the Trust.   Any funds
remaining in the Policy Payments Account on the first  Business Day following
a Distribution Date shall be remitted to the Credit Enhancer, pursuant to the
instructions of the Credit Enhancer, by the end of such Business Day.

     (c)  The Trustee shall keep a complete and accurate record of the amount
of  interest and principal  paid in respect of  any Investor Certificate from
moneys received  under the Policy.  The Credit  Enhancer shall have the right
to inspect such records at reasonable times during normal business hours upon
one Business Day's prior notice to the Trustee.

     (d)  The  Trustee  shall  promptly notify  the  Credit  Enhancer of  any
proceeding  or the institution of any  action, of which a Responsible Officer
of the Trustee has actual knowledge, seeking the avoidance as a  preferential
transfer under applicable bankruptcy, insolvency, receivership or similar law
(a "Preference Claim") of any distribution made with respect to the Investor
    ----------------
Certificates.   Each Investor Certificateholder, by its  purchase of Investor
Certificates,  the Master  Servicer and  the Trustee  hereby agree  that, the
Credit  Enhancer (so long  as no Credit  Enhancer Default exists)  may at any
time during the continuation of any proceeding relating to a Preference Claim
direct  all matters  relating  to such  Preference Claim,  including, without
limitation,  (i) the direction  of any appeal  of any order  relating to such
Preference  Claim  and  (ii)  the  posting  of  any  surety,  supersedeas  or
performance bond pending any such appeal.  In addition and without limitation
of the foregoing,  the Credit Enhancer shall  be subrogated to the  rights of
the Master Servicer,  the Trustee and each Investor  Certificateholder in the
conduct of  any such  Preference Claim,  including,  without limitation,  all
rights  of any party  to an adversary  proceeding action with  respect to any
court order issued in connection with any such Preference Claim.

     Section 4.03.  Replacement Policy.  In the event of a Credit Enhancer
                    ------------------
Default  or if  the claims paying  ability rating  of the Credit  Enhancer is
downgraded and  such downgrade results  in a downgrading of  the then current
rating of the Investor Certificates (in each case, a "Replacement Event"),
                                                      -----------------
the Depositor may, in accordance with and upon satisfaction of the conditions
set forth  in the Policy, including,  without limitation, payment in  full of
all amounts  owed  to the  Credit Enhancer,  but shall  not  be required  to,
substitute  a  new surety  bond  or surety  bonds  for  the existing  Policy,
provided, however, that in each case the Investor Certificates shall be rated
- --------  -------
no lower  than the  rating assigned  by each  Rating Agency  to the  Investor
Certificates immediately  prior to such  Replacement Event and that  such new
surety  bond  will  qualify  as  a  "similar  commercially  available  credit
enhancement  contract"  within  the meaning  of  Treas.  Reg. Section 1.1001-
3(e)(4)(iv)(B).  It  shall be a condition  to substitution of any  new credit
enhancement  that  there  be  delivered  to  the  Trustee  a  legal  opinion,
acceptable in form and substance to the Trustee, from counsel to the provider
of such new credit enhancement with respect to the enforceability thereof and
such other  matters as the  Trustee may require.   Upon receipt  of the items
referred  to above and  the taking of  physical possession of  the new credit
enhancement,  the Trustee shall, within  five Business Days following receipt
of such  items and such taking  of physical possession, deliver  the replaced
Policy to the Credit Enhancer.  Any other form of credit enhancement may also
be substituted  for the Policy  upon the occurrence  of a  Replacement Event,
provided, however, that the Trustee receives an Opinion of Counsel to the
- --------  -------
effect  that  such  substitution  will   not  be  treated  as  a  significant
modification within the meaning of Treas. Reg. Section 1.1001-3.

     Section 4.04.  Effect of Payments by the Credit Enhancer; Subrogation. 
                    ------------------------------------------------------
Anything herein to the contrary  notwithstanding, any payment with respect to
principal of or  interest on any of  the Investor Certificates which  is made
with  moneys received  pursuant  to the  terms  of the  Policy  shall not  be
considered payment of such Investor Certificates from the Trust and shall not
result in the payment of or the provision for the payment of the principal of
or interest on such Investor Certificates within the meaning of Section 5.01.
The  Depositor, the  Master Servicer  and the  Trustee acknowledge,  and each
Holder by its acceptance of an  Investor Certificate agrees, that without the
need for  any  further  action  on  the part  of  the  Credit  Enhancer,  the
Depositor, the Master Servicer, the  Trustee or the Certificate Registrar (a)
to  the extent the Credit Enhancer makes payments, directly or indirectly, on
account of  principal of  or interest  on any  Investor  Certificates to  the
Holders of such Certificates, the Credit Enhancer will be fully subrogated to
the rights of  such Holders to receive  such principal and interest  from the
Trust and (b) the Credit Enhancer  shall be paid such principal and  interest
but only  from the sources and in the  manner provided herein for the payment
of such principal and interest.

     The Trustee and the Master Servicer shall cooperate in all respects with
any reasonable  request  by the  Credit Enhancer  for action  to preserve  or
enforce  the  Credit  Enhancer's rights  or  interests  under  this Agreement
without  limiting the  rights or  affecting the interests  of the  Holders as
otherwise set forth herein.

     Section 4.05.  Optional Advances of the Master Servicer.  The Master
                    ----------------------------------------
Servicer, in its  sole discretion, may advance the  interest component of any
delinquent  Minimum Monthly Payment  (or any  portion thereof)  by depositing
such  amount  into  the  Collection  Account  on  or  prior  to  the  related
Determination Date.


                                  ARTICLE V

                          Payments and Statements to
               Certificateholders; Rights of Certificateholders

     Section 5.01.  Distributions.
                    -------------

     (a)  Distributions of Investor Interest Collections and Investment
          -------------------------------------------------------------
Proceeds.  Subject to Section 11.02(b), on each Distribution Date, the
- --------
Trustee or the Paying Agent, as the  case may be, shall distribute out of the
Collection Account  to the extent of Investor  Interest Collections collected
during  the related Collection Period and  the amount, if any, deposited into
the Collection Account pursuant to Section 4.05, the following amounts and in
the following  order of  priority  to the  following  Persons (based  on  the
information set forth in the Servicing Certificate):

            (i)  the Trustee Fee for such Distribution Date to the Trustee;

           (ii)  the  Premium  pursuant  to the  Insurance  Agreement  to the
     Credit Enhancer; 

          (iii)  the Investor Certificate Interest for such Distribution Date
     to the Investor  Certificateholders and the Unpaid  Investor Certificate
     Interest Shortfall, if  any, for such Distribution Date  to the Investor
     Certificateholders  plus, to  the extent  legally  permissible, interest
     thereon at the Investor Certificate Rate;

           (iv)  the Investor Loss  Amount for such Distribution Date  to the
     Investor  Certificateholders as principal  in reduction of  the Investor
     Certificate Principal Balance;

            (v)  to Investor  Certificateholders as principal in reduction of
     the Investor Certificate Principal  Balance the aggregate amount of  the
     Investor Loss Reduction Amounts, if any, for previous Distribution Dates
     that  have not been previously reimbursed to Investor Certificateholders
     pursuant to this clause (v);

           (vi)  to reimburse the Credit Enhancer for previously unreimbursed
     Credit Enhancement  Draw Amounts together  with interest thereon  at the
     applicable rate set forth in the Insurance Agreement;

          (vii)  the Accelerated  Principal Distribution Amount,  if any,  to
     the Investor Certificateholders;

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

           (ix)  any  amounts required  to  be paid  to  the Master  Servicer
     pursuant to Sections  3.08 and 7.03 which have not  been previously paid
     to the Master Servicer; and

            (x)  any remaining amount to the Transferor.

     (b)  Distribution of Principal Collections.  Subject to Section 11.02(b)
          -------------------------------------
and except  on the Distribution  Date in December 2023,  on each Distribution
Date,  the Trustee  shall distribute  out  of the  Collection Account  to the
Investor Certificateholders  the Principal  Collections up  to the  Scheduled
Principal Collections Distribution  Amount but not in excess  of the Investor
Certificate Principal  Balance.  On  the Distribution Date in  December 2023,
the  Trustee  shall  distribute  to  Investor   Certificateholders  Principal
Collections up to the Investor Certificate Principal Balance.

     (c)  Application of Subordinated Transferor Collections.  If, after
          --------------------------------------------------
applying Investor Interest Collections as  provided in Section 5.01(a) above,
any Required Amount  remains unpaid, the Trustee shall,  based on information
set  forth in  the Servicing  Certificate for  such Distribution  Date, apply
Subordinated  Transferor Collections  to  make such  payments.   If  Investor
Interest Collections and Subordinated Transferor Collections are insufficient
to cover the  Required Amount for such Distribution Date,  then the remaining
Investor  Loss Amount (but  only to  the extent  of the  Available Transferor
Subordinated Amount) shall be reallocated to the Transferor Principal Balance
and shall not  be allocated to the Investor  Certificates; provided, however,
that no such  allocation of Investor Loss Amounts shall reduce the Transferor
Principal Balance below zero.

     (d)  Distribution of the Credit Enhancement Draw Amount.  With respect
          --------------------------------------------------
to any Distribution Date, to the extent that Investor Interest Collections on
the  related Distribution  Date and  any amounts,  if any,  deposited  to the
Collection Account pursuant to Section 4.05 applied in the order specified in
Section 5.01(a) are insufficient to  make distributions as provided in clause
(iii)  of Section  5.01(a) above,  the Trustee will  make such  payments (the
"Deficiency Amount")  from  the  amount  drawn  under  the  Policy  for  such
 -----------------
Distribution Date pursuant to Section 4.02.  For any Distribution Date  as to
which there is a Guaranteed  Principal Distribution Amount, the Trustee shall
distribute the Guaranteed Principal Distribution Amount to Certificateholders
from the amount drawn under the Policy for such Distribution Date pursuant to
Section 4.02.

     The aggregate amount  of principal distributed to the  Investor Certifi-
cateholders  under  this Agreement  shall  not exceed  the  Original Investor
Certificate Principal Balance.

     (e)  Method of Distribution.  The Trustee shall make distributions in
          ----------------------
respect of a  Distribution Date to each Investor  Certificateholder of record
on  the  related  Record  Date  (other  than  as  provided  in  Section 10.01
respecting  the final  distribution) by check  or money order  mailed to such
Investor  Certificateholder at  the  address  appearing  in  the  Certificate
Register, or upon  written request by an Investor Certificateholder delivered
to the Trustee at least five Business Days prior to such Record Date, by wire
transfer (but only if such Certificateholder is the Depository or such Certi-
ficateholder  owns  of  record  one  or  more  Investor  Certificates  having
principal denominations  aggregating at least  $1,000,000), or by  such other
means of  payment as  such Investor Certificateholder  and the  Trustee shall
agree.    Distributions among  Investor Certificateholders  shall be  made in
proportion to the Percentage Interests evidenced by the Investor Certificates
held by such Investor Certificateholders. 

     (f)  Distributions on Book-Entry Certificates.  Each distribution with
          ----------------------------------------
respect  to a Book-Entry  Certificate shall be paid  to the Depository, which
shall  credit  the  amount  of  such  distribution  to  the  accounts of  its
Depository  Participants in  accordance  with its  normal  procedures.   Each
Depository  Participant shall be responsible for disbursing such distribution
to  the  Certificate   Owners  that  it  represents  and   to  each  indirect
participating brokerage firm  (a "brokerage firm" or  "indirect participating
firm") for which  it acts as agent.  Each brokerage firm shall be responsible
for disbursing funds  to the Certificate Owners that it represents.  All such
credits and  disbursements with respect to a Book-Entry Certificate are to be
made by the Depository and the Depository Participants in accordance with the
provisions of  the Investor Certificates.   None  of the Trustee,  the Paying
Agent, the Certificate  Registrar, the Depositor, the Credit  Enhancer or the
Master Servicer shall  have any responsibility  therefor except as  otherwise
provided by applicable law.

     (g)  Distributions to Holders of Transferor Certificates.  On each
          ---------------------------------------------------
Distribution Date, the Trustee shall, based upon the information set forth in
the Servicing Certificate  for such Distribution Date and  subject to Section
5.01(c), distribute to the Transferor (i) the Transferor Interest Collections
for the related Collection Period and (ii) the portion, if any, of Transferor
Principal  Collections  for  the  related  Collection  Period  in  excess  of
Additional   Balances   created   during  such  Collection  Period;  provided
                                                                     --------
that collections allocable to the Transferor Certificates will be distributed
to the Transferor only to the  extent that such distribution will not  reduce
the amount of the Transferor Principal Balance as of the related Distribution
Date below the Minimum  Transferor Interest.  Amounts not distributed  to the
Transferor because  of such  limitations will be  retained in  the Collection
Account until the Transferor Principal Balance exceeds the Minimum Transferor
Interest, at which time such excess shall  be released to the Transferor.  If
any  such  amounts are  still retained  in  the Collection  Account  upon the
commencement of the  Rapid Amortization Period, such amounts will  be paid to
the Investor Certificateholders  as a reduction  of the Investor  Certificate
Principal Balance.

     Section 5.02.  Calculation of the Investor Certificate Rate.  On the
                    --------------------------------------------
second LIBOR Business  Day immediately preceding each  Distribution Date, the
Trustee  shall determine  LIBOR for  the Interest  Period commencing  on such
Distribution Date  and inform  the Master Servicer  (at the  facsimile number
given to the Trustee in writing) of such rates.  On each  Determination Date,
the Trustee shall determine the  applicable Investor Certificate Rate for the
related Distribution Date.

     Section 5.03.  Statements to Certificateholders.  Concurrently with each
                    --------------------------------
distribution to  Investor Certificateholders,  the Trustee  shall forward  to
each Investor Certificateholder, the Master Servicer, the Credit Enhancer and
each Rating  Agency a statement prepared  by the Master Servicer  pursuant to
Section 4.01 with respect to such distribution setting forth:

            (i)  the  Investor   Floating  Allocation   Percentage  for   the
     preceding Collection Period;

           (ii)  the Investor Certificate Distribution Amount;

          (iii)  the   amount  of  Investor   Certificate  Interest  in  such
     distribution and the related Investor Certificate Rate;

           (iv)  the  amount,  if  any, of  any  Unpaid  Investor Certificate
     Interest Shortfall in such distribution;

            (v)  the  amount,  if  any,  of  the  remaining  Unpaid  Investor
     Certificate Interest Shortfall after giving effect to such distribution;

           (vi)  the  amount,  if  any, of  principal  in  such distribution,
     separately stating the components thereof;

          (vii)  the  amount,  if  any,  of  the  reimbursement  of  previous
     Investor Loss Amounts in such distribution;

         (viii)  the  amount,  if  any,  of  the  aggregate  of  unreimbursed
     Investor   Loss  Reduction   Amounts  after   giving   effect  to   such
     distribution;

           (ix)  the Servicing Fee for such Distribution Date;

            (x)  the  Invested  Amount,  the Investor  Certificate  Principal
     Balance  and  the  Pool  Factor,   each  after  giving  effect  to  such
     distribution;

           (xi)  the Pool Balance  as of the end of  the preceding Collection
     Period and the  aggregate of the Asset Balances of the Mortgage Loans at
     the close of business on the last day of the related Collection Period;

          (xii)  the Credit Enhancement Draw Amount, if any;

         (xiii)  the number and aggregate Asset Balances of Mortgage Loans as
     to which the Minimum Monthly Payment is delinquent for 30-59 days, 60-89
     days and 90 or more days, respectively,  as of the end of the  preceding
     Collection Period;

          (xiv)  the   book  value   (within  the   meaning   of  12   C.F.R.
     Section 571.13  or comparable  provision) of  any  real estate  acquired
     through foreclosure or grant of a deed in lieu of foreclosure; 

           (xv)  the amount of any optional advances pursuant to Section 4.05
     hereof  by the  Master Servicer  included  in the  distribution on  such
     Distribution Date and the aggregate amount of optional advances pursuant
     to  Section 4.05 hereof  by the  Master Servicer  outstanding as  of the
     close of business on such Distribution Date;

          (xvi)  the   Investor   Certificate   Rate   applicable   to   such
     distribution;

         (xvii)  the  number and  principal balances  of  any Mortgage  Loans
     retransferred to  the Transferor  pursuant to (a)  Section 2.04  and (b)
     Section 2.06;

        (xviii)  the  amount of Subordinated  Transferor Collections, if any,
     included in such distribution; 

          (xix)  the  amount  of Overcollateralization  Step-Down  Amount, if
     any, included in such distribution;

           (xx)  the  Available  Transferor  Subordinated   Amount  for  such
     Distribution Date; and

          (xxi)  the   Overcollateralization   Amount   for   the   following
     Distribution Date.

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

     Within 60 days after the end of each calendar year, the  Master Servicer
shall prepare or cause  to be prepared and  shall forward to the  Trustee the
information set  forth in clauses  (iii) and (vi)  above aggregated  for such
calendar  year.  Such  obligation of the  Master Servicer shall  be deemed to
have  been satisfied to the  extent that substantially comparable information
shall be  provided by the Master  Servicer or a Paying Agent  pursuant to any
requirements of the Code.

     The  Trustee  shall  prepare  or  cause  to  be  prepared  (in a  manner
consistent with the treatment of the Investor Certificates as indebtedness of
the Transferor,  or as  may be otherwise  required by Section  3.14) Internal
Revenue Service  Form 1099 (or  any successor form)  and any other  tax forms
required  to  be filed  or  furnished  to  Certificateholders in  respect  of
distributions  by the Trustee (or the  Paying Agent) on the Investor Certifi-
cates and shall file and distribute such forms as required by law.

     Section 5.04.  Rights of Certificateholders.  The Investor Certificates
                    ----------------------------
shall represent  fractional undivided interests  in the Trust,  including the
benefits of the Collection Account and the right to receive Investor Interest
Collections,  Principal Collections and other amounts at the times and in the
amounts  specified in  this  Agreement;  the  Transferor  Certificates  shall
represent the remaining interest in the Trust.


                                  ARTICLE VI

                               The Certificates

     Section 6.01.  The Certificates.  The Investor Certificates and Trans
                    ----------------
feror Certificates shall  be substantially in the forms set forth in Exhibits
A  and  B,   respectively,  and  shall,  on  original   issue,  be  executed,
authenticated  and  delivered by  the Trustee  to  or upon  the order  of the
Depositor concurrently  with the sale  and assignment to  the Trustee  of the
Trust.  The Investor Certificates shall be initially evidenced by one or more
certificates representing the entire Original  Investor Certificate Principal
Balance  and shall  be held  in minimum  dollar denominations  of  $1,000 and
integral dollar  multiples  in  excess  thereof,  except  that  one  Investor
Certificate may be  in a different denomination  of less than $1,000  so that
the sum of  the denominations of all outstanding  Investor Certificates shall
equal  the Original Investor Certificate  Principal Balance.   The sum of the
denominations  of all  outstanding  Investor  Certificates  shall  equal  the
Original Investor Certificate Principal Balance.  The Transferor Certificates
shall  be  issuable as  one  or  more  certificates representing  the  entire
interest  in  the assets  of the  Trust  other than  that represented  by the
Investor Certificates and shall initially be issued to the Sponsor.

     The Certificates shall  be executed by manual or  facsimile signature on
behalf  of the  Trustee by  an authorized  officer under  its seal  imprinted
thereon.    Certificates  bearing  the  manual  or  facsimile  signatures  of
individuals  who  were,  at  the  time when  such  signatures  were  affixed,
authorized   to  sign  on  behalf  of  the  Trustee  shall  bind  the  Trust,
notwithstanding  that such individuals  or any of  them have ceased  to be so
authorized prior to the authentication and delivery of such Transferor Certi-
ficates or  did not hold such offices at  the date of such Transferor Certif-
icate.  No Certificate shall be entitled to any benefit under this Agreement,
or be valid for any purpose, unless such Certificate shall have been manually
authenticated by the  Trustee substantially in the form  provided for herein,
and  such authentication upon  any Certificate shall  be conclusive evidence,
and the only evidence, that such  Certificate has been duly authenticated and
delivered hereunder.    All Certificates  shall be  dated the  date of  their
authentication.  Subject to Section 6.02(c), the  Investor Certificates shall
be  Book-Entry  Certificates.    The  Transferor  Certificates  shall  not be
Book-Entry Certificates.

     Section 6.02.  Registration of Transfer and Exchange of Investor Certi
                    -------------------------------------------------------
ficates; Appointment of Registrar.  (a)  The Certificate Registrar shall
- ---------------------------------
cause  to be  kept at the  Corporate Trust  Office a Certificate  Register in
which, subject to such reasonable regulations as it may prescribe, the Certi-
ficate Registrar shall provide for the registration of Investor  Certificates
and of transfers  and exchanges of Investor Certificates  as herein provided.
The Trustee shall initially serve as Certificate Registrar for the purpose of
registering Investor  Certificates and  transfers and  exchanges of  Investor
Certificates as herein provided.

     Upon surrender for  registration of transfer of any Investor Certificate
at any  office or  agency of the  Certificate Registrar  maintained for  such
purpose  pursuant to  the foregoing paragraph,  the Trustee on  behalf of the
Trust shall execute, authenticate  and deliver, in the name of the designated
transferee or transferees, one or more  new Investor Certificates of the same
aggregate Percentage Interest.

     At  the option of the Investor Certificateholders, Investor Certificates
may  be exchanged for other Investor Certificates in authorized denominations
and the same  aggregate Percentage Interests, upon surrender  of the Investor
Certificates  to be  exchanged at any  such office  or agency.   Whenever any
Investor Certificates  are  so surrendered  for exchange,  the Trustee  shall
execute and  authenticate and  deliver  the Investor  Certificates which  the
Investor Certificateholder making the exchange is entitled to receive.  Every
Investor Certificate presented or surrendered  for transfer or exchange shall
(if so required by the Trustee or the Certificate Registrar) be duly endorsed
by, or be accompanied by a  written instrument of transfer in form  satisfac-
tory to  the Trustee  and  the Certificate  Registrar duly  executed by,  the
Holder thereof or his attorney duly authorized in writing.

     (b)  Except as provided in paragraph (c) below,  the Book-Entry Certifi-
cates  shall at all times remain registered  in the name of the Depository or
its  nominee and at all times:  (i) registration of the Investor Certificates
may not be transferred by the Trustee except to another Depository;  (ii) the
Depository shall maintain book-entry records with  respect to the Certificate
Owners and with respect  to ownership and transfers of such Investor Certifi-
cates; (iii) ownership and transfers of registration of the Investor Certifi-
cates on the  books of the Depository  shall be governed by  applicable rules
established by the Depository; (iv) the Depository may collect its  usual and
customary  fees, charges and  expenses from its  Depository Participants; (v)
the Trustee shall  deal with the Depository as representative of the Certifi-
cate  Owners of  the Investor  Certificates  for purposes  of exercising  the
rights of Holders under  this Agreement, and requests and directions  for and
votes of such representative  shall not be deemed to be  inconsistent if they
are made with  respect to different Certificate Owners;  and (vi) the Trustee
may rely and shall be  fully protected in relying upon  information furnished
by the Depository  with respect to its Depository  Participants and furnished
by  the Depository Participants with respect  to indirect participating firms
and Persons shown on the books of such indirect participating firms as direct
or indirect Certificate Owners.

     All transfers by Certificate Owners of Book-Entry  Certificates shall be
made  in  accordance  with  the  procedures  established  by  the  Depository
Participant  or brokerage  firm representing  such Certificate Owners.   Each
Depository  Participant shall only transfer Book-Entry Certificates of Certi-
ficate Owners that it represents  or of brokerage firms for which it  acts as
agent in  accordance with  the Depository's normal  procedures.   The parties
hereto are hereby authorized  to execute a Letter of Representations with the
Depository or take  such other  action as  may be necessary  or desirable  to
register a  Book-Entry Certificate to  the Depository.   In the event  of any
conflict  between the  terms of any  such Letter  of Representation  and this
Agreement the terms of this Agreement shall control.

     (c)  If (i)(x)  the Depository or  the Depositor advises the  Trustee in
writing  that  the Depository  is  no  longer willing  or  able  to discharge
properly  its responsibilities  as Depository,  and  (y) the  Trustee or  the
Depositor is unable  to locate a qualified successor,  (ii) the Depositor, at
its sole option,  with the consent  of the Trustee,  elects to terminate  the
book-entry system through the  Depository or (iii) after the occurrence of an
Event of Servicing Termination, the  Depository, at the direction of Certifi-
cate Owners  representing Percentage Interests aggregating not  less than 51%
advises the  Trustee in writing that the  continuation of a book-entry system
through  the Depository  to  the exclusion  of  definitive, fully  registered
Investor Certificates (the "Definitive Certificates") to Certificate Owners
                            -----------------------
is no longer in the best interests of the Certificate Owners.  Upon surrender
to the Certificate Registrar of  the Investor Certificates by the Depository,
accompanied  by registration instructions  from the Depository  for registra-
tion, the Trustee shall execute and authenticate the Definitive Certificates.
Neither  the  Depositor nor  the Trustee  shall  be liable  for any  delay in
delivery of  such instructions  and may  conclusively rely  on, and  shall be
protected in relying on, such instructions.  Upon  the issuance of Definitive
Certificates,  all references  herein to  obligations imposed  upon or  to be
performed by the  Depository shall be deemed to be imposed upon and performed
by  the Trustee,  to the  extent applicable  with respect to  such Definitive
Certificates, and the Trustee, the Certificate Registrar, the Master Servicer
and the Depositor shall recognize  the Holders of the Definitive Certificates
as Certificateholders hereunder.

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

     All  Investor Certificates surrendered  for registration of  transfer or
exchange  shall be  cancelled by  the Certificate  Registrar and  disposed of
pursuant to its standard procedures.

     Section 6.03.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
                    -------------------------------------------------
(i) any mutilated Certificate is  surrendered to the Certificate Registrar or
the Certificate  Registrar  receives  evidence  to its  satisfaction  of  the
destruction, loss or theft of any Certificate, and (ii) there is delivered to
the Trustee,  the Depositor  and the Certificate  Registrar such  security or
indemnity as may be required by them to save each  of them harmless, then, in
the absence  of notice to the Trustee or  the Certificate Registrar that such
Certificate has  been acquired  by a bona  fide purchaser, the  Trustee shall
execute, authenticate  and deliver, in  exchange for or  in lieu of  any such
mutilated, destroyed, lost  or stolen Certificate, a new  Certificate of like
tenor and  Percentage Interest.   Upon the  issuance of  any new  Certificate
under this Section 6.03, the Trustee or the Certificate Registrar may require
the payment of a sum sufficient to cover any tax or other governmental charge
that may be imposed in relation thereto and any other expenses (including the
fees and  expenses of  the Trustee and  the Certificate  Registrar) connected
therewith.  Any  duplicate Certificate issued pursuant to  this Section 6.03,
shall  constitute  complete and  indefeasible  evidence of  ownership  in the
Trust, as if  originally issued, whether or not the lost, stolen or destroyed
Certificate shall be found at any time.

     Section 6.04.  Persons Deemed Owners.  Prior to due presentation of a
                    ---------------------
Certificate for registration of transfer, the Master Servicer, the Depositor,
the Trustee, the Certificate Registrar, any Paying Agent and any agent of the
Master Servicer, the Depositor, the Trustee, any Paying Agent or the Certifi-
cate Registrar  may treat the Person,  including a Depository, in  whose name
any Certificate  is  registered as  the  owner of  such Certificate  for  the
purpose of receiving distributions pursuant to Section 5.01 and for all other
purposes  whatsoever, and  none of  the Master  Servicer, the  Depositor, the
Trustee, the Certificate Registrar, any Paying  Agent or any agent of any  of
them shall be affected by notice to the contrary.

     Section 6.05.  Restrictions on Transfer of Transferor Certificates.  (a)
                    ---------------------------------------------------
The  Transferor  Certificates  shall  be  assigned,  transferred,  exchanged,
pledged,  financed, hypothecated  or  otherwise conveyed  (collectively,  for
purposes  of  this  Section  6.05 and  any  other  Section  referring  to the
Transferor  Certificates, "transferred" or  a "transfer") only  in accordance
with this Section 6.05.

     (b)  No transfer of  a Transferor Certificate shall be  made unless such
transfer is exempt  from the registration requirements of  the Securities Act
of 1933, as amended, and any  applicable state securities laws or is made  in
accordance with said Act  and laws.  Except  for the initial issuance  of the
Transferor Certificate to the Transferor,  the Trustee shall require  (i) the
transferee to execute an investment letter acceptable to and in form and sub-
stance  satisfactory to  the  Trustee  certifying to  the  Trustee the  facts
surrounding such transfer, which investment letter shall not be an expense of
the Trustee or  (ii) if  the investment  letter is not  delivered, a  written
Opinion  of Counsel acceptable to  and in form  and substance satisfactory to
the  Trustee and the Depositor that such  transfer may be made pursuant to an
exemption,  describing the applicable exemption  and the basis therefor, from
said  Act or is  being made  pursuant to said  Act, which  Opinion of Counsel
shall not  be an expense of  the Trustee or the  Depositor.  The Holder  of a
Transferor  Certificate  desiring to  effect  such transfer  shall,  and does
hereby  agree to,  indemnify the  Transferor against  any liability  that may
result if  the transfer is  not so exempt or  is not made  in accordance with
such federal and state laws.

     (c)  The Transferor Certificates  and any interest therein shall  not be
transferred except upon  satisfaction of the following  conditions precedent:
(i) the Person  that acquires a Transferor Certificate shall (A) be organized
and existing under the  laws of the United States of America  or any state or
the  District  of Columbia  thereof,  (B) expressly assume,  by  an agreement
supplemental hereto, executed and  delivered to the Trustee, the  performance
of every covenant and obligation of the Transferor hereunder and (C) as  part
of  its acquisition  of a Transferor  Certificate, acquire all  rights of the
Transferor or any transferee under this Section 6.05(c) to amounts payable to
such Transferor  or such  transferee under Sections  5.01(a)(x) and  5.01(g);
(ii) the Holder of the  Transferor Certificates shall deliver to the  Trustee
an Officer's  Certificate stating  that such  transfer and  such supplemental
agreement comply with this Section  6.05(c) and that all conditions precedent
provided by this  Section 6.05(c) have been  complied with and an  Opinion of
Counsel  stating  that all  conditions  precedent  provided by  this  Section
6.05(c) have been  complied with, and  the Trustee  may conclusively rely  on
such Officer's Certificate, shall have no duty to make  inquiries with regard
to the matters set forth therein and shall incur no liability in  so relying;
(iii) the Holder of the Transferor  Certificates shall deliver to the Trustee
a letter from each  Rating Agency confirming that its rating  of the Investor
Certificates, after  giving effect to such  transfer, will not be  reduced or
withdrawn without regard to the Policy; (iv) the transferee of the Transferor
Certificates shall deliver to the Trustee an Opinion of Counsel to the effect
that (a)  such  transfer  will not  adversely  affect the  treatment  of  the
Investor Certificates after such transfer  as debt for federal and applicable
state income tax  purposes, (b) such  transfer will not  result in the  Trust
being subject to tax at  the entity level for federal or applicable state tax
purposes  and  in  no  event  shall  the  initial  Holder of  the  Transferor
Certificates dispose of  more than 80% of the  Transferor Certificates unless
it shall deliver to the Trustee an  Opinion of Counsel, in form and substance
satisfactory  to the  Trustee, to  the effect  that such  transfer  would not
adversely  affect  the classification  of  the  Trust  as a  partnership  for
purposes of  California state  franchise tax and  for purposes  of California
state income tax, (c) such transfer will not have any material adverse impact
on  the federal or applicable  state income taxation  of an Investor Certifi-
cateholder or any  Certificate Owner and (d) such transfer will not result in
the arrangement  created by  this Agreement  or any  "portion" of  the Trust,
being treated as a taxable mortgage pool as defined in Section 7701(i) of the
Code; (v) all filings and other actions necessary to  continue the perfection
of the interest  of the Trust in  the Mortgage Loans  and the other  property
conveyed hereunder  shall have  been taken  or made and  (vi) the  transferee
shall have assumed the obligations of the Transferor pursuant to Section 7.07
hereof.    Notwithstanding  the  foregoing,  the  requirement  set  forth  in
subclause (i)(A) of  this Section 6.05(c)  shall not apply  in the event  the
Trustee shall have received a letter from each Rating Agency  confirming that
its  rating of the Investor  Certificates, after giving  effect to a proposed
transfer  to  a  Person that  does  not  meet the  requirement  set  forth in
subclause (i)(A),  shall not  be reduced or  withdrawn.   Notwithstanding the
foregoing, the requirements set  forth in this paragraph (c) shall  not apply
to the initial issuance of the Transferor Certificates to the Transferor.

     (d)  Except  for the initial  issuance of the  Transferor Certificate to
the Transferor, no transfer  of a Transferor Certificate shall be made unless
the Trustee shall  have received either (i) a representation  letter from the
transferee  of such  Certificate, acceptable  to  and in  form and  substance
satisfactory to the  Trustee, to the  effect that such  transferee is not  an
employee benefit plan subject to Section 406 of ERISA, nor a Person acting on
behalf of any such plan, which representation letter shall not be  an expense
of  the  Trustee,   (ii)  if  the  purchaser  is  an   insurance  company,  a
representation that the purchaser is an insurance company which is purchasing
such Certificates  with  funds contained  in  an "insurance  company  general
account" (as such  term is defined in Section  V(e) of Prohibited Transaction
Class Exemption  95-60 ("PTCE 95-60")) and  that the purchase  and holding of
such Certificates are covered under  PTCE 95-60, or (iii) in the  case of any
Transferor Certificate presented for registration  in the name of an employee
benefit plan subject  to ERISA, and Section  4975 of the Code  (or comparable
provisions of  any subsequent enactments), or a trustee  of any such plan, an
Opinion  of  Counsel to  the  effect that  the  purchase or  holding  of such
Certificate will  not result in  the assets of the  Trust being deemed  to be
"plan assets" and  subject to the prohibited transaction  provisions of ERISA
and  the Code and will not subject  the Trustee to any obligation in addition
to those undertaken  in this Agreement, which Opinion of Counsel shall not be
an expense of the Trustee or the Depositor.

     Section 6.06.  Appointment of Paying Agent.  (a)  The Paying Agent shall
                    ---------------------------
make distributions to Investor Certificateholders from the Collection Account
pursuant to  Section 5.01 and shall report  the amounts of such distributions
to the Trustee.   The duties of the Paying  Agent may include the  obligation
(i) to withdraw  funds from the Collection  Account pursuant to  Section 3.03
and for the purpose of making the distributions referred to above and (ii) to
distribute  statements  and  provide  information  to  Certificateholders  as
required hereunder.   The  Paying Agent  hereunder shall  at all  times be  a
corporation  duly incorporated  and validly  existing under  the laws  of the
United States of America or any state thereof, authorized under such  laws to
exercise corporate trust powers and  subject to supervision or examination by
federal  or state  authorities.   The  Paying Agent  shall  initially be  the
Trustee.  The Trustee  may appoint a successor to act  as Paying Agent, which
appointment shall be reasonably satisfactory to the Depositor.

     (b)  The  Trustee  shall cause  the  Paying  Agent  (if other  than  the
Trustee) to execute  and deliver to the  Trustee an instrument in  which such
Paying Agent shall agree with the  Trustee that such Paying Agent shall  hold
all sums,  if any, held by it for  payment to the Investor Certificateholders
in trust for the benefit  of the Investor Certificateholders entitled thereto
until such sums shall be paid to such Certificateholders and shall agree that
it  shall comply with all requirements of  the Code regarding the withholding
of payments  in respect of federal  income taxes due from  Certificate Owners
and otherwise comply with the provisions of this Agreement applicable to it.

     Section 6.07.  Acceptance of Obligations.  The Transferor, by its
                    -------------------------
acceptance  of the  Transferor Certificates,  agrees to  be bound  by and  to
perform all the duties of the Transferor set forth in this Agreement.


                                 ARTICLE VII

              The Master Servicer, the Sponsor and the Depositor

   Section 7.01.  Liability of the Sponsor, the Master Servicer and the
                  -----------------------------------------------------
Depositor.  The Sponsor and the Master Servicer shall be liable in accordance
- ---------
herewith only to the extent of the obligations specifically  imposed upon and
undertaken by  the Sponsor or  Master Servicer, as  the case may  be, herein.
The Depositor shall  be liable in accordance  herewith only to the  extent of
the  obligations specifically  imposed upon and  undertaken by  the Depositor
herein.

   Section 7.02.  Merger or Consolidation of, or Assumption of the
                  ------------------------------------------------
Obligations of, the Master Servicer or the Depositor.  Any corporation into
- ----------------------------------------------------
which the Master  Servicer or the Depositor may be merged or consolidated, or
any  corporation resulting from  any merger,  conversion or  consolidation to
which  the  Master  Servicer  or the  Depositor  shall  be  a  party, or  any
corporation  succeeding  to  the  business  of the  Master  Servicer  or  the
Depositor, shall be the successor of the Master Servicer or the Depositor, as
the case may  be, hereunder, without the execution or filing  of any paper or
any further act on  the part of any of the parties hereto, anything herein to
the contrary notwithstanding.

   Section 7.03.  Limitation on Liability of the Master Servicer and
                  --------------------------------------------------
Others.   Neither the Master Servicer nor any of the directors or officers or
- ------
employees or agents  of the Master Servicer  shall be under any  liability to
the Trust  or the Certificateholders for  any action taken  or for refraining
from  the  taking of any action by the Master Servicer in good faith pursuant 
to  this  Agreement,  or for errors in judgment; provided, however, that this
                                                 --------  -------
provision  shall  not  protect the Master Servicer or any such Person against
any  liability  which  would  otherwise  be  imposed  by  reason  of  willful
misfeasance,  bad  faith  or gross negligence in the performance of duties of
the  Master  Servicer  or  by reason of reckless disregard of obligations and
duties  of  the  Master  Servicer  hereunder.  The  Master  Servicer  and any
director  or  officer or employee or agent of the Master Servicer may rely in
good faith on any document of any kind prima facie properly executed and
                                       ----- -----
submitted by any Person respecting any matters arising hereunder. The Master
Servicer and any director or officer or employee or agent of the Master
Servicer shall be indemnified by the Trust and held harmless against any
loss, liability or expense incurred in connection with any legal action
relating to this Agreement or the Certificates, other than any loss,
liability or expense related to any specific Mortgage Loan or Mortgage Loans
(except as any such loss, liability or expense shall be otherwise
reimbursable pursuant to this Agreement) and any loss, liability or expense
incurred by reason of its willful misfeasance, bad faith or gross negligence
in the performance of duties hereunder or by reason of its reckless
disregard of obligations and duties hereunder. The Master Servicer shall not
be under any obligation to appear in, prosecute or defend any legal action
which is not incidental to duties to service the Mortgage Loans in
accordance with this Agreement, and which in its opinion may involve it in
any expense or liability; provided, however, that the Master Servicer may in
                          --------  -------
its sole discretion undertake any such action which it may deem necessary or 
desirable in respect of this Agreement, and the rights and duties of the 
parties hereto and the interests of the Certificateholders hereunder.  
In such event, the reasonable legal expenses and costs of such action and 
any liability resulting therefrom shall be expenses, costs and liabilities
of the Trust and the Master Servicer shall only be entitled to be 
reimbursed therefor pursuant to Section 5.01(a)(ix). The 
Master Servicer's right to indemnity or reimbursement pursuant to this
Section 7.03 shall survive any resignation or termination of the Master
Servicer pursuant to Section 7.04 or 8.01 with respect to any losses,
expenses, costs or liabilities arising prior to such resignation or termina-
tion (or arising from events that occurred prior to such resignation or
termination).

     Section 7.04.  Master Servicer Not to Resign.  Subject to the provisions
                    -----------------------------
of Section  7.02, the Master Servicer  shall not resign from  the obligations
and duties  hereby  imposed on  it  except (i)  upon determination  that  the
performance of its obligations or  duties hereunder are no longer permissible
under applicable law  or are in material conflict by reason of applicable law
with any other activities carried on by it or its subsidiaries or Affiliates,
the other activities of the Master Servicer  so causing such a conflict being
of a type and nature carried on by the Master Servicer or its subsidiaries or
Affiliates  at the date  of this Agreement  or (ii) upon  satisfaction of the
following  conditions:   (a) the  Master  Servicer has  proposed a  successor
master servicer  to the Trustee in writing and such proposed successor master
servicer  is reasonably  acceptable to  the Trustee;  (b) each  Rating Agency
shall have delivered a letter to the Trustee prior to the appointment of  the
successor  master servicer  stating  that the  proposed  appointment of  such
successor master servicer as Master Servicer hereunder will not result in the
reduction or withdrawal of  the then current rating of  the Investor Certifi-
cates without regard  to the Policy; and  (c) such proposed  successor master
servicer is reasonably  acceptable to the Credit Enhancer, as  evidenced by a
letter to the Trustee; provided, however, that no such resignation by the
                       --------  -------
Master Servicer shall become effective  until the Trustee or successor master
servicer  designated by  the Master  Servicer  as provided  above shall  have
assumed the Master  Servicer's responsibilities and obligations  hereunder or
the Trustee shall  have designated a successor master  servicer in accordance
with Section  8.02.   Any  such  resignation  shall not  relieve  the  Master
Servicer of responsibility  for any of the obligations  specified in Sections
8.01 and 8.02 as  obligations that survive the resignation  or termination of
the Master  Servicer.  Any  such determination permitting the  resignation of
the Master  Servicer pursuant to  clause (i) above  shall be evidenced  by an
Opinion  of Counsel to  such effect delivered  to the Trustee  and the Credit
Enhancer.  The Master Servicer shall have no claim (whether by subrogation or
otherwise)  or  other  action against  any  Certificateholder  or  the Credit
Enhancer  for  any  amounts  paid by  the  Master  Servicer  pursuant to  any
provision of this Agreement.

     Section 7.05.  Delegation of Duties.  In the ordinary course of
                    --------------------
business,  the Master  Servicer at any  time may  delegate any of  its duties
hereunder to any  Person, including any of its Affiliates, or any subservicer
referred to in Section 3.01, who agrees  to conduct such duties in accordance
with standards  comparable to those  with which the Master  Servicer complies
pursuant  to Section  3.01.   Such  delegation shall  not relieve  the Master
Servicer of its liabilities and  responsibilities with respect to such duties
and shall not constitute a resignation within the meaning of Section 7.04.

     Section 7.06.  Indemnification of the Trust by the Master Servicer.  The
                    ---------------------------------------------------
Master Servicer  shall indemnify and hold harmless  the Trust and the Trustee
from and against any  loss, liability, expense, damage or  injury suffered or
sustained  by  reason  of  the  Master Servicer's  actions  or  omissions  in
servicing or administering the Mortgage Loans that are not in accordance with
this  Agreement,  including,  but  not  limited   to,  any  judgment,  award,
settlement,  reasonable attorneys' fees and other  costs or expenses incurred
in connection with the defense of any actual or threatened action, proceeding
or claim.  Any such indemnification shall  not be payable from the assets  of
the Trust.  The  provisions of this  indemnity shall run  directly to and  be
enforceable  by an  injured party  subject to  the limitations  hereof.   The
provisions of this Section 7.06 shall survive termination of this Agreement.

     Section 7.07.  Indemnification of the Trust by the Transferor. 
                    ----------------------------------------------
Notwithstanding anything to the contrary contained herein, the Transferor (i)
agrees to  be liable directly to the  injured party for the  entire amount of
any losses,  claims, damages,  liabilities and expenses  of the  Trust (other
than those attributable  to an Investor Certificateholder in  the capacity as
an investor  in the  Investor Certificates  as a  result of  defaults on  the
Mortgage Loans) to  the extent  that the  Transferor would be  liable if  the
Trust  were   a  partnership  under  the  Delaware  Revised  Uniform  Limited
Partnership Act in which the Transferor was a general partner and  (ii) shall
indemnify and hold  harmless the Trust and  the Trustee from and  against any
loss,  liability,  expense,  damage,  claim  or  injury  (other   than  those
attributable to an Investor Certificateholder  in the capacity as an investor
in the Investor Certificates  as a result of defaults on  the Mortgage Loans)
arising out of or  based on this Agreement by reason of  any acts, omissions,
or alleged acts  or omissions arising out  of activities of the  Trust or the
Trustee, or the actions of the Master Servicer including, but not limited to,
amounts  payable  to  the  Master  Servicer pursuant  to  Section  7.03,  any
judgment, award,  settlement, reasonable attorneys'  fees and other  costs or
expenses incurred in connection with the  defense of any actual or threatened
action, proceeding or claim; provided that the Transferor shall not indemnify
                             --------
the Trustee  (but shall  indemnify any  other  injured party)  if such  loss,
liability,  expense,  damage  or  injury  is due  to  the  Trustee's  willful
malfeasance, bad  faith or  gross negligence  or by  reason of  the Trustee's
reckless  disregard of  its obligations  hereunder.   The provisions  of this
indemnity  shall run  directly  to and  be  enforceable by  an injured  party
subject to the limitations hereof.

     Section 7.08.  Limitation on Liability of the Transferor.  None of the
                    -----------------------------------------
directors or officers or employees or agents of the Transferor shall be under
any liability  to the Trust, the Trustee  or the Certificateholders, it being
expressly understood that all such liability is expressly waived and released
as a condition of, and as consideration  for, the execution of this Agreement
and the issuance of the Certificates; provided, however, that this provision
                                      --------  -------
shall not protect any such Person against any liability which would otherwise
be imposed by reason of willful misfeasance, bad faith or gross negligence in
the performance of the duties hereunder.  Except as provided in Section 7.07,
the Transferor shall not be under any liability to  the Trust, the Trustee or
the Certificateholders for any action taken or for refraining from the taking
of any  action  in its  capacity  as Transferor  pursuant to  this  Agreement
whether  arising  from  express  or  implied  duties  under  this  Agreement;
provided, however, that this provision shall not protect the Transferor
- --------  -------
against any liability which would otherwise be imposed by reason of willful
misfeasance, bad faith or gross negligence in the performance of its duties
or by reason of reckless disregard of its obligations and duties hereunder.
The Transferor and any director or officer or employee or agent of the
Transferor may rely in good faith on any document of any kind prima facie
properly executed and submitted by any Person respecting any matters arising
hereunder.


                                 ARTICLE VIII

                            Servicing Termination

     Section 8.01.  Events of Servicing Termination.  If any one of the
                    -------------------------------
following events ("Events of Servicing Termination") shall occur and be con-
                   -------------------------------
tinuing:

            (i)  Any  failure  by  the  Master Servicer  to  deposit  in  the
     Collection Account any  deposit required to be  made under the  terms of
     this Agreement which continues unremedied  for a period of five Business
     Days (or, if the Master Servicer is permitted to remit collections  on a
     monthly basis pursuant  to Section 3.02(b),  three Business Days)  after
     the date upon which written notice of such failure shall have been given
     to the Master Servicer by the Trustee or to the Master Servicer and  the
     Trustee  by  the Credit  Enhancer  or Holders  of  Investor Certificates
     evidencing Percentage Interests aggregating not less than 25%; or

           (ii)  Failure on the  part of the Master Servicer  duly to observe
     or  perform in any material respect any other covenants or agreements of
     the Master Servicer  set forth in the Certificates or in this Agreement,
     which  failure materially  and adversely  affects the  interests  of the
     Certificateholders or the Credit Enhancer and continues unremedied for a
     period of  60  days after  the  date on  which  written notice  of  such
     failure, requiring the same to be remedied, and stating that such notice
     is a "Notice  of Default" hereunder, shall have been given to the Master
     Servicer by the Trustee or to the Master Servicer and the Trustee by the
     Credit  Enhancer  or  the Holders  of  Investor  Certificates evidencing
     Percentage Interests aggregating not less than 25%; or

          (iii)  The entry against  the Master Servicer of a  decree or order
     by a court or agency or supervisory authority having jurisdiction in the
     premises for  the  appointment of  a trustee,  conservator, receiver  or
     liquidator   in    any   insolvency,    conservatorship,   receivership,
     readjustment of debt, marshalling  of assets and liabilities or  similar
     proceedings, or for the  winding up or  liquidation of its affairs,  and
     the continuance of any such decree or order unstayed and in effect for a
     period of 60 consecutive days; or

           (iv)  The consent by  the Master Servicer to the  appointment of a
     trustee,  conservator,   receiver  or  liquidator   in  any  insolvency,
     conservatorship,  receivership,  readjustment  of debt,  marshalling  of
     assets  and liabilities  or similar  proceedings of  or relating  to the
     Master Servicer or of or relating  to substantially all of its property;
     or the  Master Servicer shall admit in writing  its inability to pay its
     debts generally as they become due, file a petition to take advantage of
     any  applicable insolvency or reorganization statute, make an assignment
     for the  benefit of its creditors, or voluntarily suspend payment of its
     obligations;

then, and  in each and  every such  case, so  long as an  Event of  Servicing
Termination shall not have been remedied by the Master Servicer, with respect
to  an Event of Servicing  Termination specified in  (i) through (iv), above,
either the Trustee, the Credit Enhancer  or the Holders of Investor  Certifi-
cates evidencing Percentage Interests aggregating  not less than 51% with the
consent of the Credit Enhancer, by notice then given in writing to the Master
Servicer (and to the Trustee if given  by the Credit Enhancer or the  Holders
of Investor Certificates) may terminate all of the rights and obligations  of
the Master Servicer as servicer under this Agreement.  Any such notice to the
Master Servicer  shall also  be given to  each Rating  Agency and  the Credit
Enhancer.   On or after the  receipt by the  Master Servicer of  such written
notice, all authority and power of the Master  Servicer under this Agreement,
whether with respect to the Certificates or the Mortgage Loans  or otherwise,
shall pass to and be vested in the Trustee pursuant to and under this Section
8.01; and, without limitation, the Trustee is hereby authorized and empowered
to execute and deliver, on behalf of the Master Servicer, as attorney-in-fact
or otherwise,  any and  all documents  and other  instruments, and  to do  or
accomplish all  other acts or  things necessary or appropriate  to effect the
purposes of such notice of termination, whether to complete the transfer  and
endorsement of each Mortgage Loan  and related documents, or otherwise.   The
Master  Servicer  agrees to  cooperate  with  the  Trustee in  effecting  the
termination  of  the  responsibilities  and  rights  of the  Master  Servicer
hereunder, including, without limitation, the transfer to the Trustee for the
administration by it of  all cash amounts that shall  at the time be held  by
the Master Servicer and to be  deposited by it in the Collection  Account, or
that have been deposited by the Master  Servicer in the Collection Account or
thereafter  received by  the Master  Servicer  with respect  to the  Mortgage
Loans.   All  reasonable  costs  and  expenses  (including  attorneys'  fees)
incurred in connection with transferring  the Mortgage Files to the successor
Master Servicer  and amending  this Agreement to  reflect such  succession as
Master  Servicer  pursuant  to  this  Section  8.01  shall  be  paid  by  the
predecessor Master  Servicer (or  if the predecessor  Master Servicer  is the
Trustee,  the  initial  Master  Servicer)  upon  presentation  of  reasonable
documentation of such costs and expenses.

     Notwithstanding  the foregoing,  a  delay in  or failure  of performance
under Section  8.01(i) for  a period of  ten Business  Days or  under Section
8.01(ii) for a period of 60  Business Days, shall not constitute an  Event of
Servicing Termination if  such delay or failure could not be prevented by the
exercise of  reasonable diligence by  the Master Servicer  and such  delay or
failure was caused by an act of God or the public enemy,  acts of declared or
undeclared   war,  public   disorder,  rebellion   or  sabotage,   epidemics,
landslides,  lightning,  fire,  hurricanes,  earthquakes,  floods  or similar
causes.   The preceding sentence shall  not relieve the Master  Servicer from
using  its best efforts  to perform  its respective  obligations in  a timely
manner in accordance with the terms of this Agreement and the Master Servicer
shall  provide the  Trustee,  the  Transferor, the  Credit  Enhancer and  the
Investor  Certificateholders  with  an  Officers'  Certificate giving  prompt
notice  of such failure  or delay by  it, together with  a description of its
efforts to so perform its obligations.  The Master Servicer shall immediately
notify the Trustee in writing of any Events of Servicing Termination.

     Section 8.02.  Trustee to Act; Appointment of Successor.  (a)  On and
                    ----------------------------------------
after the time the Master Servicer  receives a notice of termination pursuant
to Section 8.01 or 7.04,  the Trustee shall be the successor  in all respects
to  the Master  Servicer  in  its  capacity as  master  servicer  under  this
Agreement and the transactions set forth or provided for herein and  shall be
subject to all  the responsibilities, duties and liabilities relating thereto
placed  on  the   Master  Servicer  by  the  terms   and  provisions  hereof.
Notwithstanding  the  above,  if  the  Trustee  becomes the  Master  Servicer
hereunder, it shall have no responsibility or obligation (i) of repurchase or
substitution with  respect to  any Mortgage Loan,  (ii) with  respect to  any
representation or  warranty of the Master Servicer, and  (iii) for any act or
omission of either a  predecessor or successor Master Servicer other than the
Trustee.   As compensation therefor,  the Trustee  shall be entitled  to such
compensation as the Master Servicer would have been  entitled to hereunder if
no such notice of termination had been given.  In addition,  the Trustee will
be entitled to compensation  with respect to its expenses  in connection with
conversion of certain information, documents and record  keeping, as provided
in  Section  7.04(b).   Notwithstanding the  above,  (i)   if the  Trustee is
unwilling  to act  as successor Master  Servicer, or  (ii) if the  Trustee is
legally unable  so to  act, the Trustee  may (in  the situation  described in
clause (i)) or shall  (in the situation described in clause  (ii)) appoint or
petition a court of competent  jurisdiction to appoint, any established hous-
ing and home finance institution, bank or other mortgage loan or  home equity
loan servicer having a  net worth of not less than $15,000,000 as the succes-
sor to the Master Servicer hereunder in the assumption of all or  any part of
the responsibilities, duties or liabilities of the Master Servicer hereunder;
provided that any such successor Master Servicer shall be acceptable to the
- --------
Credit Enhancer, as evidenced by the Credit Enhancer's prior written consent,
which consent shall  not be unreasonably withheld; and  provided further that
the appointment of  any such successor Master Servicer will not result in the
qualification, reduction or withdrawal of  the ratings assigned to the Certi-
ficates  by the  Rating  Agencies  without regard  to  the Policy.    Pending
appointment  of a  successor to  the  Master Servicer  hereunder, unless  the
Trustee is prohibited  by law from so  acting, the Trustee shall  act in such
capacity as  hereinabove provided.   In connection with such  appointment and
assumption, the  successor shall be  entitled to receive compensation  out of
payments on  Mortgage Loans in an amount equal  to the compensation which the
Master Servicer  would otherwise have  received pursuant to Section  3.08 (or
such lesser compensation as the Trustee and such successor shall agree).  The
Trustee  and such  successor shall  take  such action,  consistent with  this
Agreement, as shall be necessary to effectuate any such succession.

     (b)  Any  successor, including the  Trustee, to  the Master  Servicer as
master servicer shall during  the term of its service as  master servicer (i)
continue to  service and  administer the  Mortgage Loans  for the  benefit of
Certificateholders  and the  Credit Enhancer  and  (ii) maintain  in force  a
policy  or  policies  of  insurance  covering errors  and  omissions  in  the
performance of  its obligations as  Master Servicer hereunder and  a fidelity
bond  in respect of its officers, employees  and agents to the same extent as
the Master Servicer is so required pursuant to Section 3.11.  The appointment
of  a  successor  Master Servicer  shall  not  affect  any  liability of  the
predecessor Master Servicer which may  have arisen under this Agreement prior
to  its termination  as Master Servicer  (including, without  limitation, any
deductible under an insurance policy pursuant to Section 3.04), nor shall any
successor Master  Servicer  be  liable  for  any acts  or  omissions  of  the
predecessor Master Servicer or for any breach  by such Master Servicer of any
of their representations or warranties contained herein.

     Section 8.03.  Notification to Certificateholders.  Upon any termination
                    ----------------------------------
or appointment of a successor to the Master Servicer pursuant to this Article
VIII or Section 7.04, the Trustee shall give prompt written notice thereof to
the Certificateholders  at their respective addresses appearing in the Certi-
ficate Register, the Credit Enhancer and each Rating Agency.


                                  ARTICLE IX

                                 The Trustee

     Section 9.01.  Duties of Trustee.  The Trustee, prior to the occurrence
                    -----------------
of an Event  of Servicing Termination and  after the curing or  waiver of all
Events  of  Servicing  Termination which  may  have  occurred,  undertakes to
perform  such duties and  only such duties  as are specifically  set forth in
this Agreement.  If an Event of Servicing Termination has occurred (which has
not been cured or waived) of  which a Responsible Officer has knowledge,  the
Trustee shall  exercise such of  the rights and powers  vested in it  by this
Agreement, and use the same degree of care and skill in their exercise, as  a
prudent man would exercise or use  under the circumstances in the conduct  of
his  own  affairs; provided, however, that if the Trustee is acting as Master
                   --------  -------
Servicer it shall use the same degree of care and skill as is required of
the Master Servicer under this Agreement.

     The  Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports,  documents, orders or  other instruments furnished  to the
Trustee  which are  specifically required  to  be furnished  pursuant to  any
provision of  this Agreement,  shall examine them  to determine  whether they
conform to the requirements of this Agreement.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act
or its own willful misconduct; provided, however, that:
                               --------  -------

            (i)  prior to the occurrence of an Event of Servicing Termination
     of which a Responsible Officer  of the Trustee has knowledge, and  after
     the curing  or waiver of all such  Events of Servicing Termination which
     may  have occurred, the duties  and obligations of  the Trustee shall be
     determined  solely  by the  express  provisions of  this  Agreement, the
     Trustee shall  not be liable except  for the performance of  such duties
     and  obligations as  are specifically  set forth  in this  Agreement, no
     implied  covenants  or obligations  shall  be read  into  this Agreement
     against the Trustee and, in the absence of bad faith on the part of  the
     Trustee,  the Trustee  may conclusively  rely, as  to  the truth  of the
     statements and  the correctness of the opinions  expressed therein, upon
     any certificates or opinions furnished  to the Trustee and conforming to
     the requirements of this Agreement;

           (ii)  the Trustee shall  not be personally liable for  an error of
     judgment made  in good  faith by a  Responsible Officer of  the Trustee,
     unless it shall be proved that the Trustee was negligent in ascertaining
     or investigating the facts related thereto;

          (iii)  the Trustee  shall not be personally liable  with respect to
     any action taken, suffered or omitted to be taken by it in good faith in
     accordance with the consent  or direction of the  Credit Enhancer or  in
     accordance with the  direction of the  Holders of Investor  Certificates
     evidencing Percentage Interests  aggregating not less than  51% relating
     to the  time, method  and  place of  conducting any  proceeding for  any
     remedy  available to  the  Trustee,  or exercising  any  trust or  power
     conferred upon the Trustee, under this Agreement; and

           (iv)  the  Trustee  shall not  be  charged with  knowledge  of any
     failure by  the Master Servicer  to comply with  the obligations  of the
     Master Servicer  referred to in clauses (i) and  (ii) of Section 8.01 or
     of the  occurrence of  a Rapid Amortization  Event unless  a Responsible
     Officer  of the  Trustee at  the Corporate  Trust Office  obtains actual
     knowledge of such failure or the Trustee receives written notice of such
     failure from the Master Servicer, the Credit Enhancer  or the Holders of
     Investor  Certificates evidencing  Percentage Interests  aggregating not
     less than 51%.

     The Trustee shall not  be required to  expend or risk  its own funds  or
otherwise  incur financial liability in the  performance of any of its duties
hereunder, or in  the exercise of any  of its rights  or powers, if there  is
reasonable ground  for believing that the repayment of such funds or adequate
indemnity against such  risk or  liability is not  reasonably assured to  it.
None of the provisions contained in this Agreement shall in any event require
the Trustee  to perform, or be responsible for  the manner of performance of,
any of the  obligations of the  Master Servicer under this  Agreement, except
during such time, if  any, as the Trustee shall  be the successor to, and  be
vested with the rights, duties, powers and privileges of, the Master Servicer
in accordance with  the terms of this Agreement  and in no event  shall it be
required  to perform  or accept  responsibility  for the  obligations of  the
Depositor, the Sponsor or the Transferor.

     Section 9.02.  Certain Matters Affecting the Trustee.  Except as
                    -------------------------------------
otherwise provided in Section 9.01:

            (i)  the  Trustee  may  request  and  rely  upon,  and  shall  be
     protected in  acting or  refraining  from acting  upon, any  resolution,
     Officer's Certificate, certificate of auditors or any other certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or other paper or document  reasonably believed by it to
     be genuine and  to have been signed or presented by  the proper party or
     parties;

           (ii)  the Trustee may consult with  counsel and any written advice
     of  such counsel or  any Opinion of  Counsel shall be  full and complete
     authorization and protection in respect  of any action taken or suffered
     or omitted  by it hereunder  in good faith  and in accordance  with such
     advice or Opinion of Counsel;

          (iii)  the Trustee shall be under  no obligation to exercise any of
     the rights or  powers vested in it  by this Agreement, or  to institute,
     conduct or defend any litigation hereunder or in relation hereto, at the
     request,  order or  direction of  any of  the Certificateholders  or the
     Credit  Enhancer, pursuant to  the provisions of  this Agreement, unless
     such Certificateholders or the Credit Enhancer shall have offered to the
     Trustee reasonable security or indemnity against the costs, expenses and
     liabilities which may be incurred  therein or thereby; the right of  the
     Trustee to perform  any discretionary act  enumerated in this  Agreement
     shall not  be  construed  as  a  duty, and  the  Trustee  shall  not  be
     answerable for  other than  its negligence or  wilful misconduct  in the
     performance of any  such act; nothing  contained herein shall,  however,
     relieve the Trustee of the obligations, upon  the occurrence of an Event
     of Servicing Termination (which has not been cured or waived) of which a
     Responsible Officer  has knowledge, to  exercise such of the  rights and
     powers  vested in it by  this Agreement, and  to use the  same degree of
     care and skill in their exercise as a  prudent man would exercise or use
     under the circumstances in the conduct of  his own affairs, unless it is
     acting as Master Servicer;

           (iv)  the Trustee shall  not be personally  liable for any  action
     taken, suffered  or omitted by it in good faith and believed by it to be
     authorized or within  the discretion or rights or  powers conferred upon
     it by this Agreement;

            (v)  prior to the occurrence of an Event of Servicing Termination
     and after  the curing or waiver  of all Events  of Servicing Termination
     which  may have  occurred, the Trustee  shall not  be bound to  make any
     investigation  into  the facts  or  matters  stated  in any  resolution,
     certificate, statement,  instrument, opinion,  report, notice,  request,
     consent,  order, approval,  bond  or other  paper  or documents,  unless
     requested  in writing  to  do  so by  Holders  of Investor  Certificates
     evidencing Percentage Interests aggregating not less than 51%; provided,
                                                                    --------
however, that if the payment within a reasonable time to the Trustee of the
- -------
costs, expenses  or liabilities likely to be incurred by  it in the making of
such investigation  is, in the opinion of the Trustee, not reasonably assured
to the Trustee by the security afforded to it by the terms of this Agreement,
the Trustee  may require reasonable  indemnity against such cost,  expense or
liability as a condition to such proceeding.  The reasonable expense of every
such  examination shall  be paid by  the Master  Servicer or, if  paid by the
Trustee, shall be  reimbursed by the Master Servicer upon demand.  Nothing in
this clause (v) shall derogate from the obligation of the Master  Servicer to
observe  any applicable law  prohibiting disclosure of  information regarding
the Mortgagors;

           (vi)  the   Trustee  shall  not  be  accountable,  shall  have  no
     liability  and makes  no  representation  as to  any  acts or  omissions
     hereunder of  the Master Servicer until such time  as the Trustee may be
     required to act as Master Servicer pursuant to Section 8.02; and

          (vii)  the  Trustee  may  execute  any  of  the  trusts  or  powers
     hereunder  or perform  any duties  hereunder  either directly  or by  or
     through an Affiliate, agents or attorneys or a custodian.

     Section 9.03.  Trustee Not Liable for Certificates or Mortgage Loans. 
                    -----------------------------------------------------
The  recitals  contained herein  and  in  the  Certificates (other  than  the
authentication of  the Trustee  on the  Certificates) shall be  taken as  the
statements of  the Depositor, and  the Trustee assumes no  responsibility for
the correctness of the same.  The  Trustee makes no representations as to the
validity or sufficiency of this Agreement or of  the Certificates (other than
the signature and  authentication of the  Trustee on the Certificates)  or of
any Mortgage Loan or Related Document.  The Trustee shall not  be accountable
for the use or application by the Depositor of any of the  Certificates or of
the proceeds of such Certificates, or for the use or application of any funds
paid to the Depositor or the Master Servicer in respect of the Mortgage Loans
or  deposited in  or  withdrawn from  the  Collection Account  by the  Master
Servicer.  The  Trustee shall at no time have any responsibility or liability
for  or with  respect to  the legality,  validity  and enforceability  of any
Mortgage or any Mortgage Loan, or the perfection and priority of any Mortgage
or the  maintenance  of any  such perfection  and priority,  or  for or  with
respect  to the  sufficiency of  the  Trust or  its ability  to  generate the
payments  to be  distributed  to  Certificateholders  under  this  Agreement,
including, without limitation:  the existence, condition and ownership of any
Mortgaged  Property; the existence and enforceability of any hazard insurance
thereon (other than  if the  Trustee shall  assume the duties  of the  Master
Servicer pursuant to  Section 8.02); the  validity of  the assignment of  any
Mortgage Loan to the Trustee or of any intervening  assignment; the complete-
ness  of any Mortgage  Loan; the performance  or enforcement of  any Mortgage
Loan  (other than  if  the Trustee  shall  assume the  duties  of the  Master
Servicer  pursuant to  Section 8.02);  the compliance  by the  Depositor, the
Sponsor or the Master Servicer with any warranty or representation made under
this  Agreement or  in  any related  document  or the  accuracy  of any  such
warranty or representation prior to the Trustee's receipt of notice  or other
discovery  of  any  non-compliance  therewith  or  any  breach  thereof;  any
investment of  monies by or  at the direction of  the Master Servicer  or any
loss resulting therefrom,  it being understood that the  Trustee shall remain
responsible  for  any Trust  property  that  it may  hold  in  its individual
capacity; the acts  or omissions of any of the Depositor, the Master Servicer
(other  than if the  Trustee shall assume  the duties of  the Master Servicer
pursuant to  Section 8.02), any subservicer  or any Mortgagor;  any action of
the Master Servicer (other than if the Trustee shall assume the duties of the
Master Servicer  pursuant to Section 8.02),  or any subservicer taken  in the
name of the Trustee; the failure of the Master Servicer or any subservicer to
act or perform  any duties required of it as agent  of the Trustee hereunder;
or any action by the Trustee taken at the instruction of the Master  Servicer
(other than if  the Trustee shall  assume the duties  of the Master  Servicer
pursuant to  Section 8.02); provided,  however, that the foregoing  shall not
                            --------  -------
relieve the Trustee of its obligation to perform its duties under this
Agreement.  The Trustee shall have no responsibility for filing any
financing or continuation statement in any public office at any time or to
otherwise perfect or maintain the perfection of any security interest or
lien granted to it hereunder (unless the Trustee shall have become the
successor Master Servicer) or, except as otherwise provided in Section 3.13,
to prepare or file any Securities and Exchange Commission filing for the
Trust or to record this Agreement.

     Section 9.04.  Trustee May Own Certificates.  The Trustee in its
                    ----------------------------
individual or any other capacity may become  the owner or pledgee of Certifi-
cates with  the same rights as it  would have if it were  not Trustee and may
transact  any  banking  and  trust  business with  the  Sponsor,  the  Master
Servicer, the Credit Enhancer or the Depositor.

     Section 9.05.  Master Servicer to Pay Trustee's Fees and Expenses;
                    ---------------------------------------------------
Master Servicer to Indemnify.  The Master Servicer covenants and agrees to
- ----------------------------
pay  to the Trustee from time to time,  and the Trustee shall be entitled to,
reasonable  compensation (which shall not be  limited by any provision of law
in regard to the compensation of a trustee of an express trust)  for all ser-
vices rendered by it in the execution of the trusts hereby created and in the
exercise and  performance of any  of the powers  and duties hereunder  of the
Trustee, and  the Master Servicer will pay or  reimburse the Trustee upon its
request for  all reasonable expenses, disbursements and  advances incurred or
made  by  the  Trustee in  accordance  with  any of  the  provisions  of this
Agreement  (including  the  reasonable  compensation  and  the  expenses  and
disbursements of its counsel and of all  Persons not regularly in its employ)
except  any such  expense,  disbursement or  advance as  may  arise from  its
negligence or bad faith or  which is the responsibility of Certificateholders
hereunder.  The Master Servicer covenants and agrees to indemnify the Trustee
from, and hold it harmless against, any and all losses, liabilities, damages,
claims or  expenses other  than those  resulting from the  negligence or  bad
faith  of  the  Trustee.   This  section  shall survive  termination  of this
Agreement or the resignation or removal of any Trustee hereunder.

     Section 9.06.  Eligibility Requirements for Trustee.  The Trustee
                    ------------------------------------
hereunder shall at all times be  a corporation duly incorporated and  validly
existing under the laws of the United States of America or any state thereof,
authorized  under such  laws to  exercise  corporate trust  powers, having  a
combined capital and surplus of  at least $50,000,000, subject to supervision
or examination by federal or state authority.  If such corporation  publishes
reports of condition at least annually,   pursuant to law or to the  require-
ments  of the  aforesaid supervising  or  examining authority,  then for  the
purposes  of this  Section 9.06,  the combined  capital and  surplus of  such
corporation shall  be deemed to  be its combined  capital and surplus  as set
forth  in its most  recent report of  condition so published.   The principal
office of  the Trustee (other than  the initial Trustee) shall be  in a state
with respect  to  which an  Opinion of  Counsel has  been  delivered to  such
Trustee at the time such Trustee is appointed Trustee to the effect  that the
Trust will not be a taxable entity under the laws of such state.   In case at
any time  the  Trustee shall  cease to  be eligible  in  accordance with  the
provisions of this Section 9.06, the Trustee shall resign immediately in  the
manner and with the effect specified in Section 9.07.

     Section 9.07.  Resignation or Removal of Trustee.  The Trustee may at
                    ---------------------------------
any time resign  and be discharged from  the trusts hereby created  by giving
written notice thereof to the Transferor, the Depositor, the Master Servicer,
the Credit Enhancer  and each Rating Agency.   Upon receiving such  notice of
resignation,  the Transferor  shall  promptly  appoint  a  successor  Trustee
(approved in writing by the Credit Enhancer,  so long as such approval is not
unreasonably withheld) by written instrument, in duplicate, one copy of which
instrument shall be delivered to  the resigning Trustee (who shall  deliver a
copy to the Master Servicer) and one copy to the successor Trustee; provided,
                                                                    --------
however, that any such successor Trustee shall be subject to the prior
- -------
written approval of  the Transferor.  If no successor Trustee shall have been
so appointed and have accepted appointment within 30 days after the giving of
such notice of  resignation, the resigning Trustee may petition  any court of
competent jurisdiction for the appointment of a successor Trustee.

     If at any time the Trustee shall cease to be eligible in accordance with
the provisions of Section 9.06 and shall fail to resign after written request
therefor by  the Transferor  or the Credit  Enhancer, or  if at any  time the
Trustee shall be legally  unable to act, or  shall be adjudged a bankrupt  or
insolvent, or  a  receiver  of  the  Trustee or  of  its  property  shall  be
appointed, or any public officer shall take charge or control of  the Trustee
or of its property or affairs for the purpose of rehabilitation, conservation
or  liquidation, or  if a tax  is imposed  or threatened with  respect to the
Trust by any state in  which the Trustee or the  Trust is located (which  tax
cannot be vacated  by the  appointment of  a co-Trustee  or separate  trustee
pursuant to  Section 9.10), then  the Transferor or  the Credit  Enhancer may
remove  the Trustee.   If the Transferor  or the Credit  Enhancer removes the
Trustee under the authority of the immediately preceding sentence, the Trans-
feror shall promptly appoint  a successor Trustee (approved in writing by the
Credit  Enhancer,  which  approval  shall not  be  unreasonably  withheld) by
written  instrument, in  duplicate, one  copy  of which  instrument shall  be
delivered to the Trustee so removed and one copy to the successor trustee.

     The  Holders of  Investor Certificates  evidencing  Percentage Interests
aggregating over 50% of all Investor Certificates, or the Credit Enhancer may
at any time remove the Trustee by written instrument or instruments delivered
to the Master Servicer, the Transferor and the Trustee;  the Transferor shall
thereupon use its  best efforts to appoint a  successor trustee in accordance
with this Section.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee pursuant  to any  of the provisions  of this  Section 9.07  shall not
become effective until acceptance of  appointment by the successor Trustee as
provided in Section 9.08.

     Section 9.08.  Successor Trustee.  Any successor Trustee appointed as
                    -----------------
provided in Section 9.07 shall execute, acknowledge and deliver to the Trans-
feror,  the Depositor, the  Master Servicer, the  Credit Enhancer and  to its
predecessor Trustee an  instrument accepting such appointment  hereunder, and
thereupon the resignation or removal  of the predecessor Trustee shall become
effective  and such  successor  Trustee,  without any  further  act, deed  or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its  predecessor hereunder, with like effect  as if originally
named as Trustee.  The Transferor, the Depositor, the Master Servicer and the
predecessor Trustee  shall execute and  deliver such instruments and  do such
other things  as may reasonably be  required for fully and  certainly vesting
and confirming in the  successor Trustee all such rights, powers,  duties and
obligations.

     No  successor  Trustee  shall accept  appointment  as  provided in  this
Section 9.08 unless  at the  time of such  acceptance such successor  Trustee
shall be eligible under the provisions of Section 9.06.

     Upon acceptance  of appointment  by a successor  Trustee as  provided in
this Section 9.08,  the successor Trustee shall mail notice of the succession
of such Trustee  hereunder to all Holders of Certificates  at their addresses
as  shown in  the Certificate  Register and  to each Rating  Agency.   If the
Master Servicer fails to mail such notice  within 30 days after acceptance of
appointment by the successor Trustee,  the successor Trustee shall cause such
notice to be mailed at the expense of the Master Servicer.

     Section 9.09.  Merger or Consolidation of Trustee.  Any Person into
                    ----------------------------------
which  the  Trustee may  be  merged or  converted  or with  which  it  may be
consolidated,  or  any  Person  resulting  from  any  merger,  conversion  or
consolidation to which the Trustee shall be a party, or any Person succeeding
to all or  substantially all  of the business  of the  Trustee, shall be  the
successor of  the Trustee hereunder,  provided such Person shall  be eligible
under the provisions of Section 9.06, without the execution or filing  of any
paper or any further act on the  part of any of the parties hereto,  anything
herein to the contrary notwithstanding.

     Section 9.10.  Appointment of Co-Trustee or Separate Trustee. 
                    ---------------------------------------------
Notwithstanding any other provisions of this Agreement, at any time,  for the
purpose  of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust or any Mortgaged  Property may at the time be located,  the
Transferor and  the Trustee  acting jointly  shall have  the power  and shall
execute and deliver all instruments necessary to  appoint one or more Persons
approved by the Credit Enhancer to act as co-trustee  or co-trustees, jointly
with  the Trustee, or  separate trustee or  separate trustees, of  all or any
part of  the Trust, and to vest  in such Person or Persons,  in such capacity
and for the  benefit of the Certificateholders,  such title to the  Trust, or
any part thereof, and, subject to the other provisions of this  Section 9.10,
such powers, duties, obligations, rights and trusts as the Transferor and the
Trustee may consider necessary or desirable.  Any such co-trustee or separate
trustee shall be subject to the written approval of  the Master Servicer.  If
the Transferor shall not have joined in such appointment within 15 days after
the receipt by it of a request so to do, or in the case an Event of Servicing
Termination shall  have occurred and  be continuing, the Trustee  alone shall
have the power to  make such appointment.  No co-trustee  or separate trustee
hereunder shall be required to meet  the terms of eligibility as a  successor
trustee  under  Section 9.06  and  no  notice  to Certificateholders  of  the
appointment of  any co-trustee  or separate trustee  shall be  required under
Section 9.08.  The Master Servicer shall  be responsible for the fees of  any
co-trustee or separate trustee appointed hereunder.

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

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

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

          (iii)  the  Master Servicer and  the Trustee acting  jointly may at
     any time accept the resignation of or remove any separate trustee or co-
     trustee except  that following the  occurrence of an Event  of Servicing
     Termination, the  Trustee  acting alone  may accept  the resignation  or
     remove any separate trustee or co-trustee.

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

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

     Section 9.11.  Limitation of Liability.  The Certificates are executed
                    -----------------------
by the  Trustee, not in its individual capacity but  solely as Trustee of the
Trust, in the exercise of the powers and authority conferred and vested in it
by this Agreement.  Each of the undertakings and  agreements made on the part
of the Trustee  in the Certificates  is made and  intended not as  a personal
undertaking  or agreement  by the Trustee  but is  made and intended  for the
purpose of binding only the Trust.

     Section 9.12.  Trustee May Enforce Claims Without Possession of
                    ------------------------------------------------
Certificates.  All rights of action and claims under this Agreement or the
- ------------
Certificates  may be  prosecuted  and  enforced by  the  Trustee without  the
possession  of  any of  the  Certificates or  the  production thereof  in any
proceeding relating  thereto, and such  proceeding instituted by  the Trustee
shall be brought in its own name or in its capacity as Trustee.  Any recovery
of judgment shall, after provision for  the payment of the reasonable compen-
sation, expenses,  disbursement and advances  of the Trustee, its  agents and
counsel,  be for the ratable benefit  or the Certificateholders in respect of
which such judgment has been recovered.

     Section 9.13.  Suits for Enforcement.  In case an Event of Servicing
                    ---------------------
Termination  or other  default by  the Master  Servicer, the  Transferor, the
Depositor  or  the Sponsor  hereunder  shall  occur  and be  continuing,  the
Trustee, in its discretion, may proceed to protect and enforce its rights and
the rights of the Investor Certificateholders under this Agreement by a suit,
action  or proceeding  in equity  or  at law  or otherwise,  whether  for the
specific performance of any covenant or agreement contained in this Agreement
or in  aid of the execution of any power granted in this Agreement or for the
enforcement of any other  legal, equitable or  other remedy, as the  Trustee,
being advised  by counsel, shall deem  most effectual to  protect and enforce
any of the rights of the Trustee and the Certificateholders.


                                  ARTICLE X

                                 Termination

     Section 10.01.  Termination.  (a)  The respective obligations and
                     -----------
responsibilities of  the Sponsor,  the Master  Servicer,  the Depositor,  the
Transferor and the Trustee created  hereby (other than the obligation  of the
Trustee  to  make  certain payments  to  Certificateholders  after the  final
Distribution Date and  the obligation of the Master Servicer  to send certain
notices  as hereinafter  set  forth)  shall terminate  upon  the last  action
required to be taken  by the Trustee on the final  Distribution Date pursuant
to  this Article X following the later of  (A) payment in full of all amounts
owing to the Credit Enhancer and (B) the  earliest of (i) the transfer, under
the  conditions specified  in  Section  10.01(b), to  the  Transferor of  the
Investor Certificateholders'  interest in each Mortgage Loan and all property
acquired in respect of any Mortgage Loan remaining in the Trust for an amount
equal  to the  sum of  (w)  the Investor  Certificate Principal  Balance, (x)
accrued and  unpaid Investor Certificate  Interest through the  day preceding
the final Distribution Date,  and (y) interest accrued on any Unpaid Investor
Certificate  Interest Shortfall, to the  extent legally permissible, (ii) the
day  following  the Distribution  Date  on  which  the distribution  made  to
Investor  Certificateholders has reduced  the Investor  Certificate Principal
Balance to zero,  (iii) the final  payment or other  liquidation of the  last
Mortgage  Loan  remaining  in the  Trust  (including  without  limitation the
disposition  of  the  Mortgage  Loans  pursuant  to  Section  10.02)  or  the
disposition of all  property acquired  upon foreclosure  or deed  in lieu  of
foreclosure  of any Mortgage Loan and  (iv) the Distribution Date in December
2023; provided, however, that in no event shall the trust created hereby
      --------  -------
continue beyond the expiration of 21 years from the date of the last survivor
of the  descendants of Joseph P. Kennedy,  the late ambassador of  the United
States to  the  Court of  St.  James's, living  on  the date  hereof.    Upon
termination in accordance  with clause (i) or (ii) of this Section 10.01, the
Trustee shall execute such documents and instruments of transfer presented by
the Transferor, in  each case without  recourse, representation or  warranty,
and  take such  other actions  as the  Transferor may  reasonably request  to
effect the transfer of the Mortgage Loans to the Transferor.

     (b)   The Transferor  shall have  the right  to exercise  the option  to
effect  the transfer  to the  Transferor of  each  Mortgage Loan  pursuant to
Section 10.01(a) above on  any Distribution Date on or after the Distribution
Date immediately prior to which the Investor Certificate Principal Balance is
less  than or equal  to 10%  of the  Original Investor  Certificate Principal
Balance and  all amounts  due and  owing to  the Credit  Enhancer for  unpaid
premiums and unreimbursed draws on the Policy, together with interest thereon
as provided under the Insurance Agreement, have been paid.

     (c)  Notice of any  termination, specifying the Distribution Date (which
shall be a date  that would otherwise be a Distribution  Date) upon which the
Investor  Certificateholders may surrender their Investor Certificates to the
Trustee  for payment  of the  final distribution  and cancellation,  shall be
given promptly by the  Trustee (upon receipt of  written directions from  the
Transferor, if  the Transferor  is exercising  its right  to transfer  of the
Mortgage Loans, given not later than the first day of the month preceding the
month of such  final distribution) to the  Credit Enhancer and to  the Master
Servicer by letter to Investor Certificateholders mailed not earlier than the
15th day  and not later  than the 25th  day of the  month next preceding  the
month of  such final distribution  specifying (i) the Distribution  Date upon
which  final distribution  of the  Investor  Certificates will  be made  upon
presentation and surrender  of Investor Certificates at the  office or agency
of  the  Trustee therein  designated,  (ii)  the  amount of  any  such  final
distribution  and (iii)  that the  Record Date  otherwise applicable  to such
Distribution  Date is  not  applicable, distributions  being  made only  upon
presentation  and surrender  of the  Investor Certificates  at the  office or
agency of the Trustee therein specified.  In the event written directions are
delivered  by the  Transferor to the  Trustee as  described in  the preceding
sentence, the Transferor shall deposit in the Collection Account on or before
the Distribution Date  for such final  distribution in immediately  available
funds an amount which, when added to  the funds on deposit in the  Collection
Account that are payable to the Investor Certificateholders, will be equal to
the retransfer amount for the Mortgage Loans computed as above provided.

     (d)  Upon  presentation and surrender of the  Investor Certificates, the
Trustee shall cause to be distributed to the Holders of Investor Certificates
on the  Distribution Date for such  final distribution, in proportion  to the
Percentage Interests  of their  respective Investor Certificates  and to  the
extent  that funds are available for such purpose,  an amount equal to (i) if
such final  distribution is not  being made pursuant  to the transfer  to the
Transferor  pursuant  to  Section  10.01(a)(i),  the  amount required  to  be
distributed to Investor Certificateholders pursuant to Section 5.01 for  such
Distribution Date and (ii) if such final  distribution is being made pursuant
to  such  retransfer, the  amount  specified  in  Section 10.01(a)(i).    The
distribution  on  such  final  Distribution  Date pursuant  to  a  retransfer
pursuant to Section 10.01(a)(i) shall  be in lieu of the  distribution other-
wise required to be made on such Distribution Date in respect of the Certifi-
cates.  On the final Distribution Date prior to having made the distributions
called for above,  the Trustee shall, based upon the information set forth in
the Servicing  Certificate  for such  Distribution  Date, withdraw  from  the
Collection Account and  remit to the  Credit Enhancer the  lesser of (x)  the
amount available for distribution on such final Distribution Date, net of any
portion thereof necessary to pay the  amounts described in clauses (d)(i) and
(ii) above and (y)  the unpaid amounts due  and owing to the  Credit Enhancer
for  unpaid premiums  and unreimbursed  draws  on the  Policy, together  with
interest thereon as provided under the Insurance Agreement.

     (e)  In  the event that all of the Investor Certificateholders shall not
surrender their Investor Certificates for  final payment and cancellation  on
or before such final Distribution Date, the  Trustee shall on such date cause
all funds in the Collection Account not distributed in final  distribution to
Investor Certificateholders  to be  withdrawn therefrom  and credited  to the
remaining Investor Certificateholders by depositing such  funds in a separate
escrow account  for the benefit  of such Investor Certificateholders  and the
Transferor  (if  the Transferor  has  exercised  its  right to  transfer  the
Mortgage  Loans)  or the  Trustee (in  any  other case)  shall give  a second
written  notice to  the remaining  Investor  Certificateholders to  surrender
their   Investor  Certificates  for   cancellation  and  receive   the  final
distribution  with respect  thereto.   If within  one year  after  the second
notice  all the  Investor Certificates  shall not  have been  surrendered for
cancellation, the Trustee may take appropriate steps, or may appoint an agent
to take appropriate steps,  to contact the remaining  Investor Certificateho-
lders  concerning surrender  of  their Investor  Certificates,  and the  cost
thereof shall be paid out of the funds on deposit in such escrow account.


                                  ARTICLE XI

                          Rapid Amortization Events

     Section 11.01.  Rapid Amortization Events.  If any one of the following
                     -------------------------
events shall occur during the Managed Amortization Period:

          (a)  failure on the  part of the Sponsor (i) to make any payment or
     deposit required  by the terms of this Agreement,  on or before the date
     occurring three Business Days after the date  such payment or deposit is
     required to  be made  herein, or  (ii) to  cause the  Depositor to  duly
     observe  or  perform  in  any  material respect  the  covenants  of  the
     Depositor set forth in Section 2.05 or  (iii) duly to observe or perform
     in any material respect any other covenants or agreements of the Sponsor
     set forth in this Agreement, which failure, in each case, materially and
     adversely affects the  interests of the Certificateholders or the Credit
     Enhancer and  which, in the  case of clause (iii),  continues unremedied
     and continues  to affect materially  and adversely the interests  of the
     Certificateholders for  a period  of 60  days after  the  date on  which
     written notice of such failure, requiring the same to be remedied, shall
     have been given to the Sponsor by the Trustee, or to the Sponsor and the
     Trustee by either the Credit Enhancer or the Holders  of Investor Certi-
     ficates evidencing Percentage Interests aggregating not less than 51%;

          (b)  any  representation  or warranty  made by  the Sponsor  or the
     Depositor in  this Agreement shall prove  to have been incorrect  in any
     material respect when  made, as a result  of which the interests  of the
     Investor  Certificateholders or the  Credit Enhancer are  materially and
     adversely affected and  which continues to be incorrect  in any material
     respect and continues to affect  materially and adversely the  interests
     of the Certificateholders or the Credit Enhancer for a period of 60 days
     after the date  on which written notice  of such failure, requiring  the
     same to  be  remedied, shall  have  been given  to  the Sponsor  or  the
     Depositor, as  the case may be,  by the Trustee, or to  the Sponsor, the
     Depositor and the Trustee by  either the Credit Enhancer or  the Holders
     of Investor Certificates evidencing Percentage Interests aggregating not
     less than 51%; provided, however, that a Rapid Amortization Event
                    --------  -------
     pursuant to  this subparagraph (b) shall not  be deemed to have occurred
     hereunder if the Sponsor has accepted retransfer of the related Mortgage
     Loan  or Mortgage  Loans or  made  a substitution  therefor during  such
     period (or  such longer period (not to exceed  an additional 60 days) as
     the Trustee may specify) in accordance with the provisions hereof;

          (c)  the  Transferor or  the Depositor  shall  voluntarily go  into
     liquidation, consent to the appointment  of a conservator or receiver or
     liquidator or  similar person in  any insolvency, readjustment  of debt,
     marshalling of  assets  and liabilities  or  similar proceedings  of  or
     relating to the Transferor or the Depositor, or of or relating to all or
     substantially all of such Person's property,  or a decree or order of  a
     court  or agency  or supervisory  authority having  jurisdiction in  the
     premises for the appointment  of a conservator, receiver,  liquidator or
     similar  person in any insolvency, readjustment  of debt, marshalling of
     assets and liabilities or similar  proceedings, or for the winding-up or
     liquidation of its  affairs, shall have been entered  against the Trans-
     feror or the Depositor and such  decree or order shall have remained  in
     force undischarged or  unstayed for a period  of 30 days; or  the Trans-
     feror or the Depositor  shall admit in writing its inability  to pay its
     debts generally as they become due, file a petition to take advantage of
     any  applicable insolvency or reorganization statute, make an assignment
     for the  benefit of its creditors or  voluntarily suspend payment of its
     obligations;

          (d)  the  Trust  shall   become  subject  to  registration   as  an
     "investment  company"  under the  Investment  Company  Act of  1940,  as
     amended; or

          (e)  the aggregate  of all draws under the Policy exceeds 1% of the
     Cut-off Date Pool Balance;

then, in the case of any event described in subparagraph (a) or (b) after the
applicable grace period, if any, set forth in such subparagraphs,  either the
Trustee,  the  Credit  Enhancer  or  the  Holders  of  Investor  Certificates
evidencing Percentage Interests aggregating more than 51%, by notice given in
writing to the Transferor, the Depositor and the Master Servicer (and  to the
Trustee if given by  either the Credit Enhancer or the  Investor Certificate-
holders) may declare that an early amortization event (a "Rapid Amortiza-
                                                          --------------
tion Event") has occurred as of the date of such notice, and in the case of
- ----------
any event  described in subparagraph  (c), (d)  or (e), a  Rapid Amortization
Event shall occur  without any  notice or  other action  on the  part of  the
Trustee,  the Credit Enhancer or the Investor Certificateholders, immediately
upon the occurrence of such event.


                                 ARTICLE XII

                           Miscellaneous Provisions

     Section 12.01.  Amendment.  This Agreement may be amended from time to
                     ---------
time by the Sponsor, the Master  Servicer, the Depositor and the Trustee,  in
each case without the consent of any of the Certificateholders, but only with
the consent of  the Credit Enhancer (which consent shall  not be unreasonably
withheld),  (i)  to  cure  any  ambiguity,  (ii)  to  correct  any  defective
provisions or  to correct or  supplement any  provisions herein  that may  be
inconsistent with any other provisions herein, (iii)  to add to the duties of
the Sponsor,  the Depositor, the Transferor  or the Master  Servicer, (iv) to
add  any other provisions with respect to  matters or questions arising under
this  Agreement or  the  Policy,  as the  case  may be,  which  shall not  be
inconsistent with the provisions of this  Agreement, (v) to add or amend  any
provisions of this  Agreement as required by  any Rating Agency or  any other
nationally recognized statistical rating organization in order to maintain or
improve any  rating of the  Investor Certificates (it being  understood that,
after  obtaining the  ratings  in effect  on the  Closing  Date, neither  the
Trustee, the Transferor,  the Sponsor, the Depositor nor  the Master Servicer
is obligated to obtain, maintain or improve any such rating), (vi) to add  or
amend  any provisions  of this  Agreement  to correct  or cure  any defective
provision  or  ambiguity  as  a  result  of  a  transfer  of  the  Transferor
Certificates pursuant to  Section 6.05, (vii) to comply  with any requirement
imposed  by  the  Code  or  (viii) to  increase  the  Increased  Senior  Lien
Limitation; provided, however, that such action shall
            --------  -------
not, as evidenced by  an Opinion of Counsel, materially  and adversely affect
the interests of any Certificateholder or the Credit Enhancer; and provided,
                                                                   --------
further,  that  the  amendment shall not be deemed to adversely affect in any
- -------
material  respect the  interests  of the  Certificateholders  and no  opinion
referred to in the preceding proviso shall be required to be delivered if the
Person  requesting the  amendment obtains  a letter  from each  Rating Agency
stating that the amendment would not  result in the downgrading or withdrawal
of the respective ratings then  assigned to the Investor Certificates without
regard to the Policy.   Notwithstanding the foregoing, any amendment pursuant
to clause  (viii) above shall  be permissible only  upon receipt of  a letter
from each Rating  Agency stating that the  amendment would not result  in the
downgrading  or withdrawal  of the  respective ratings  then assigned  to the
Investor Certificateholders without regard to the Policy.

     This Agreement  also may  be amended  from time  to time  by the  Master
Servicer, the Sponsor, the Depositor and the Trustee, and the Master Servicer
and the Credit Enhancer,  may from time to  time consent to the  amendment of
the Policy,  with the  consent of  the Holders  of the  Investor Certificates
evidencing Percentage  Interests aggregating  not less than  51%, and  in the
case  of an  amendment to  this  Agreement, with  the consent  of  the Credit
Enhancer, for the  purpose of  adding any  provisions to or  changing in  any
manner or eliminating any of the provisions of this Agreement or of modifying
in any manner the rights of the Certificateholders; provided, however, that
                                                    --------  -------
no such amendment shall (i) reduce in any manner the amount of, or delay  the
timing of,  payments on the  Certificates or distributions or  payments under
the Policy  which are  required to  be made  on any  Certificate without  the
consent  of  the Holder  of such  Certificate  or (ii)  reduce  the aforesaid
percentage required to consent to any  such amendment, without the consent of
the Holders of all Certificates then outstanding or (iii) adversely effect in
any material respect the interests of the Credit Enhancer.

     Notwithstanding  the foregoing, the Agreement may not be amended unless,
in connection with such amendment, an Opinion  of Counsel is furnished to the
Trustee that such amendment will not  (i) adversely affect the status of  the
Investor Certificates as debt; (ii) result in the Trust being taxable  at the
entity level; or  (iii) result  in the  Trust being classified  as a  taxable
mortgage pool (as defined in Section 7701(i) of the Code).

     Following the execution and  delivery of any such amendment hereto or to
the Policy to which the Credit  Enhancer was required to consent, either  the
Transferor,  if  the  Transferor  requested  the  amendment,  or  the  Master
Servicer, if the Master Servicer requested the amendment, shall reimburse the
Credit Enhancer for the reasonable  out-of-pocket costs and expenses incurred
by the Credit Enhancer in connection with such amendment.

     Prior  to  the  execution  of  any  such  amendment,  the  party  hereto
requesting  any such  amendment  shall furnish  written  notification of  the
substance  of such amendment  to each Rating  Agency.  In  addition, promptly
after the  execution  of any  such amendment  made with  the  consent of  the
Investor Certificateholders, the  Trustee shall furnish  written notification
of the  substance of  such amendment to  each Investor  Certificateholder and
fully  executed original  counterparts  of  the  instruments  effecting  such
amendment to the Credit Enhancer.

     It shall not be necessary for the consent of Investor Certificateholders
under  this Section  12.01 to  approve the  particular form  of any  proposed
amendment  or  consent, but  it  shall be  sufficient if  such  consent shall
approve the substance  thereof.  The manner of obtaining such consents and of
evidencing the authorization  of the execution thereof  by Certificateholders
shall  be  subject  to  such  reasonable  requirements  as  the  Trustee  may
prescribe.

     In executing any amendment permitted  by this Section 12.01, the Trustee
shall be entitled to receive, and  shall be fully protected in relying  upon,
an  Opinion of Counsel stating that such amendment is authorized or permitted
hereby and  that all  conditions precedent to  the execution and  delivery of
such amendment  have  been satisfied.   The  Trustee may,  but  shall not  be
obligated to, enter into  any such amendment which affects the  Trustee's own
rights, duties or immunities under this Agreement or otherwise.

     Section 12.02.  Recordation of Agreement.  This Agreement is subject to
                     ------------------------
recordation in  all appropriate public  offices for real property  records in
all the counties or other comparable jurisdictions in which any or all of the
properties  subject  to  the  Mortgages   are  situated,  and  in  any  other
appropriate  public recording  office  or elsewhere,  such recordation  to be
effected by  the Trustee,  but only upon  direction of  Investor Certificate-
holders  accompanied  by an  Opinion  of  Counsel  to  the effect  that  such
recordation materially  and beneficially  affects the  interests of  Investor
Certificateholders.     The   Investor  Certificateholders   requesting  such
recordation  shall bear  all costs  and  expenses of  such recordation.   The
Trustee shall  have no  obligation to ascertain  whether such  recordation so
affects the interests of the Certificateholders.

     For the  purpose of  facilitating the recordation  of this  Agreement as
herein  provided and  for  other  purposes, this  Agreement  may be  executed
simultaneously  in any  number of  counterparts, each  of  which counterparts
shall be deemed to be an original, and such counterparts shall constitute but
one and the same instrument.

     Section 12.03.  Limitation on Rights of Certificateholders.  The death
                     ------------------------------------------
or  incapacity  of  any  Investor  Certificateholder  shall  not  operate  to
terminate  this   Agreement  or  the   Trust,  nor   entitle  such   Investor
Certificateholder's  legal representatives or heirs to claim an accounting or
to take any action or commence any proceeding in any court for a partition or
winding up  of the Trust,  nor otherwise affect  the rights, obligations  and
liabilities of the parties hereto or any of them.

     No Certificateholder shall have any right to vote (except as provided in
Sections  8.01, 9.01,  9.02,  11.01 and  12.01)  or in  any manner  otherwise
control the operation  and management of the Trust, or the obligations of the
parties hereto,  nor shall  anything herein  set forth, or  contained in  the
terms of the Certificates,  be construed so as to constitute the Certificate-
holders from time to time as partners or members of an association; nor shall
any Investor Certificateholder be under any liability to  any third person by
reason  of any action taken by the parties  to this Agreement pursuant to any
provision hereof.

     No  Certificateholder shall  have any  right  by virtue  or by  availing
itself of any provisions of this  Agreement to institute any suit, action  or
proceeding  in equity  or  at law  upon  or under  or  with  respect to  this
Agreement, unless such Holder  previously shall have  given to the Trustee  a
written notice  of default  and of the  continuance thereof,  as hereinbefore
provided, and  unless also  the Holders of  Investor Certificates  evidencing
Percentage Interests  aggregating not less  than 51% shall have  made written
request upon the  Trustee to institute such action, suit or proceeding in its
own name  as Trustee  hereunder and shall  have offered  to the  Trustee such
reasonable  indemnity as  it  may  require against  the  costs, expenses  and
liabilities to be incurred therein or  thereby, and the Trustee, for 60  days
after its receipt of such notice, request and offer of indemnity,  shall have
neglected or refused  to institute any  such action,  suit or proceeding;  it
being  understood  and  intended,  and  being  expressly  covenanted by  each
Certificateholder with every other Certificateholder and the Trustee, that no
one or more Holders of Certificates shall have any right  in any manner what-
ever by  virtue or by availing itself or themselves of any provisions of this
Agreement to affect,  disturb or prejudice the  rights of the Holders  of any
other of the  Certificates, or to obtain or  seek to obtain priority  over or
preference to  any other  such Holder,  or to  enforce any  right under  this
Agreement,  except in the manner  herein provided and  for the equal, ratable
and  common  benefit of  all  Certificateholders.    For the  protection  and
enforcement  of  the  provisions  of  this  Section  12.03,  each  and  every
Certificateholder and the Trustee shall be entitled to such relief as  can be
given either at law or in equity.

     By accepting its  Investor Certificate, each  Investor Certificateholder
agrees  that unless  a Credit  Enhancer Default  exists, the  Credit Enhancer
shall   have   the  right   to   exercise   all   rights  of   the   Investor
Certificateholders under  this Agreement without  any further consent  of the
Investor Certificateholders.

     Section 12.04.  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED  IN ACCORDANCE WITH
SUCH LAWS.

     Section 12.05.  Notices.  All demands, notices and communications
                     -------
hereunder shall be in  writing and shall be deemed to have been duly given if
personally   delivered  at  or  mailed  by  certified  mail,  return  receipt
requested, to (a) in the case of the Depositor, 4500 Park Granada, Calabasas,
California 91302, Attention:  Legal Department, (b) in the case of the Master
Servicer,  Countrywide  Home  Loans,  Inc.,  4500  Park  Granada,  Calabasas,
California  91302,  Attention:  Legal  Department,  (c) in  the  case  of the
Trustee,  at the  Corporate  Trust Office,  (d)  in the  case  of the  Credit
Enhancer,  One State  Street Plaza,  New  York, New  York   10004, Attention:
Howard Pfeffer  (telecopy number (212) 363-1459), (e) in the case of Moody's,
Residential Loan Monitoring Group, 4th Floor, 99 Church Street, New York, New
York  10007, and (f) in the case of Standard & Poor's, 26 Broadway, New York,
New York   10004, or, as  to each party,  at such other  address as shall  be
designated  by such party in a  written notice to each  other party.  In each
case in  which a notice or other communication  to the Credit Enhancer refers
to an  Event of Servicing  Termination or a  claim under  the Policy or  with
respect to which failure on the part of the Credit  Enhancer to respond shall
be deemed  to constitute consent or acceptance, then a copy of such notice or
other  communication should  also  be sent  to the  attention of  the General
Counsel and  shall be  marked to indicate  "URGENT MATERIAL  ENCLOSED."   Any
notice  required or  permitted to be  mailed to a  Certificateholder shall be
given by first class mail, postage prepaid, at the  address of such Holder as
shown  in the  Certificate Register.   Any notice  so mailed within  the time
prescribed in this Agreement shall be conclusively presumed to have been duly
given, whether or not the Certificateholder receives such notice.  Any notice
or other document  required to be delivered  or mailed by the Trustee  to any
Rating Agency shall be given on a best  efforts basis and only as a matter of
courtesy  and accommodation  and  the  Trustee shall  have  no liability  for
failure to deliver such notice or document to any Rating Agency.

     Section 12.06.  Severability of Provisions.  If any one or more of the
                     --------------------------
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held  invalid, then such covenants,  agreements, provisions
or terms shall be deemed  severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity
or enforceability of the other provisions of  this Agreement or of the Certi-
ficates or the rights of the Holders thereof.

     Section 12.07.  Assignment.  Notwithstanding anything to the contrary
                     ----------
contained herein, except as  provided in Sections  6.05, 7.02 and 7.04,  this
Agreement may not be assigned by the Depositor or the Master Servicer without
the prior written  consent of the Credit Enhancer and Holders of the Investor
Certificates evidencing Percentage Interests aggregating not less than 66%.

     Section 12.08.  Certificates Nonassessable and Fully Paid.  The parties
                     -----------------------------------------
agree that the Investor Certificateholders shall not be personally liable for
obligations of the Trust, that the beneficial ownership interests represented
by the Certificates shall be nonassessable for any losses or expenses  of the
Trust or for any reason whatsoever, and that the Certificates upon execution,
authentication and delivery  thereof by the Trustee pursuant  to Section 2.08
or 6.02 are and shall be deemed fully paid.

     Section 12.09.  Third-Party Beneficiaries.  This Agreement will inure
                     -------------------------
to the benefit  of and be binding  upon the parties hereto,  the Certificate-
holders, the  Certificate Owners, the  Credit Enhancer  and their  respective
successors  and permitted  assigns.   Except  as otherwise  provided in  this
Agreement, no other Person will have any right or obligation hereunder.

     Section 12.10. Counterparts.  This instrument may be executed in any
                    ------------
number of counterparts,  each of which so  executed shall be deemed to  be an
original, but all such counterparts shall together constitute but one and the
same instrument.

     Section 12.11. Effect of Headings and Table of Contents. The Article and
                    ----------------------------------------
Section headings herein  and the Table of  Contents are for  convenience only
and shall not affect the construction hereof.


          IN WITNESS WHEREOF, the Depositor, the Sponsor, the Master Servicer
and the  Trustee have  caused this  Agreement to  be duly  executed by  their
respective officers all as of the day and year first above written.

                              CWABS, INC.,
                                as Depositor




                              By:______________________________
                                   Name:
                                   Title:  


                              COUNTRYWIDE HOME LOANS, INC.,
                                as Sponsor and Master Servicer



                              By:______________________________
                                   Name:
                                   Title:  


                              THE FIRST NATIONAL BANK OF CHICAGO,
                                as Trustee



                              By:______________________________
                                   Name:
                                   Title:  

State of New York   )
                    ) ss.:
County of New York  )


          On the 24th day of November, 1997 before me, a notary public in and
for the  State of New  York,  personally appeared  David Walker, known  to me
who, being  by me  duly sworn,  did depose and  say that  he resides  at 9143
Hillsboro Drive,  Los Angeles, California;  that he is the  Vice President of
CWABS, Inc.  a Delaware  corporation, one of  the parties  that executed  the
foregoing instrument;  that he knows the  seal of said  corporation; that the
seal  affixed  to said  instrument is  such  corporate seal;  that it  was so
affixed by order of the Board of  Directors of said corporation; and that  he
signed his name thereto by like order.





                                                              
                                        ______________________________
                                        Notary Public


(Notarial Seal)


State of New York   )
                    ) ss.:
County of New York  )


          On the __th day of November, 1997 before me, a notary public in and
for the State of ________,  personally appeared  _____________________, known
to me  who, being by  me duly sworn,  did depose and  say that he  resides at
_________________,   ____________,   ________   _____;   that   he   is   the
______________  of The  First National  Bank of  Chicago, a  national banking
association, one of the parties  that executed the foregoing instrument; that
he  knows  the  seal of  said  corporation;  that the  seal  affixed  to said
instrument is  such corporate seal;  that it was  so affixed by order  of the
Board of  Directors of said corporation; and that  he signed his name thereto
by like order.


                                                              
                                        ______________________________
                                        Notary Public


(Notarial Seal)


State of New York   )
                    ) ss.:
County of New York  )


          On the 24th day of November, 1997 before me, a notary public in and
for the State of New York, personally appeared David Walker, known to me who,
being by me duly sworn, did depose  and say that he resides at 9143 Hillsboro
Dr,  Los Angeles  California; that  he  is the  Executive  Vice President  of
Countrywide Home Loans, Inc., a New York corporation, one of the parties that
executed the foregoing  instrument; and that  he signed  his name thereto  by
order of the Board of Directors of said corporation.


                                                              
                                        ______________________________
                                        Notary Public

(Notarial Seal)




                                                                    Exhibit A
                                                                    ---------

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


Original Investor
Certificate Principal Balance
of this Investor 
Certificate                   :         $___________

Certificate Rate:             :         Variable

Initial Aggregate Investor
Certificate Principal Balance 
of all Investor Certificates            $186,200,000

CUSIP No.                     :         ____________

Date of Pooling
and Servicing
Agreement                     :         November 21, 1997

Certificate No.               :         __

Cut-Off Date                  :         November 21, 1997

First Distribution
Date:                         :         January 15, 1998




            REVOLVING HOME EQUITY LOAN ASSET BACKED CERTIFICATES,
                                SERIES 1997-D
                             INVESTOR CERTIFICATE

          evidencing a percentage interest in the distributions
          allocable to the Investor Certificates evidencing an
          undivided interest in a Trust consisting primarily of a
          pool of adjustable rate home equity revolving credit line
          mortgage loans sold by

                                 CWABS, INC.

     This Certificate does not represent an obligation of or interest in
CWABS, Inc. (the "Depositor"), Countrywide Home Loans, Inc. or the Trustee
referred to below or any of their affiliates.  Neither this Certificate nor
the Mortgage Loans are guaranteed or insured by any governmental agency or
instrumentality.

     This certifies that ________________ is the registered owner of the
Percentage Interest evidenced by this Certificate (obtained by dividing the
Original Investor Certificate Principal Balance of this Certificate by the
aggregate Original Investor Certificate Principal Balance of all Investor
Certificates) in certain monthly distributions with respect to a Trust
consisting primarily of a pool of mortgage loans (the "Mortgage Loans"),
transferred by the Depositor to the Trustee and serviced by Countrywide Home
Loans, Inc. (in such capacity, the "Master Servicer", including any successor
Master Servicer under the Agreement referred to below).  The Trust was
created pursuant to a Pooling and Servicing Agreement dated as specified
above (the "Agreement") among the Depositor, the Master Servicer, Countrywide
Home Loans, Inc., as sponsor (in such capacity, the "Sponsor"), and The First
National Bank of Chicago, as trustee (the "Trustee"), a summary of certain of
the pertinent provisions of which is set forth hereafter.  To the extent not
defined herein, capitalized terms used herein have the meanings assigned in
the Agreement.  This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     This Certificate is one of the Investor Certificates from a duly
authorized issue of Certificates designated as Revolving Home Equity Loan
Asset Backed Certificates, Series 1997-D, representing, to the extent
specified in the Agreement, an undivided interest in: (i) each Mortgage Loan
including its Asset Balance (including all Additional Balances) and all
collections in respect thereof received after the Cut-off Date (excluding
payments in respect of accrued interest due on or prior to the Cut-Off Date),
(ii) property that secured a Mortgage Loan that is acquired by foreclosure or
deed in lieu of foreclosure, (iii) an irrevocable and unconditional limited
financial guarantee insurance policy (the "Policy"), (iv) the Depositor's
rights under the hazard insurance policies in respect of the Mortgage Loans,
(v) an assignment of the Depositor's rights under the purchase agreement
dated as of November 21, 1997 between the Sponsor, as seller, and the
Depositor, as purchaser (collectively, the "Trust Assets") and (vi) certain
other property described in the Agreement.

     Distributions on this Certificate will be made by the Trustee, or by the
Paying Agent, if any, appointed pursuant to the Agreement, by check mailed to
the Person entitled thereto as such name and address shall appear on the
Certificate Register or, upon written request by such Person delivered to the
Trustee at least five Business Days prior to the related Record Date, by wire
transfer (but only if such Person owns of record one or more Investor
Certificates having principal denominations aggregating at least $1,000,000),
or by such other means of payment as such Person and the Trustee shall agree. 
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee or the Paying Agent, if one has been
appointed, of the pendency of such distribution, and only upon presentation
and surrender of this Certificate at the office or agency appointed by the
Trustee for that purpose.

          Pursuant to the terms of the Agreement, a distribution will be made
on the 15th day of each month or if such day is not a Business Day, then on
the next succeeding Business Day (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last day preceding
such Distribution Date (the "Record Date"), in an amount equal to the product
of the Percentage Interest evidenced by this Certificate and the amount
required to be distributed to Holders of Investor Certificates on such
Distribution Date under the terms of the Agreement.  Notwithstanding the
foregoing, if Definitive Certificates have become available pursuant to the
Agreement, the Record Date shall be the last day of the calendar month
preceding the month of such Distribution Date.

          The Certificates are limited in right of payment to certain
payments on and collections in respect of the Mortgage Loans, all as more
specifically set forth in the Agreement.  The Certificateholder, by its
acceptance of this Certificate, agrees that it will look solely to the funds
on deposit in the Collection Account for payment hereunder, and that the
Trustee in its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

          As provided in the Agreement, withdrawals from the Collection
Account may be made from time to time for purposes other than distributions
to the Investor Certificateholders and, subject to certain conditions in the
Agreement, Mortgage Loans may, at the election of the Transferor, be removed
from the Trust and transferred to the Transferor (as defined in the
Agreement).

          This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

          It is the intention of the Transferor, the Depositor and the
Investor Certificateholders that the Investor Certificates will be
indebtedness for federal, state and local income and franchise tax purposes
and for purposes of any other tax imposed on or measured by income.  The
Depositor, the Trustee and the Holder of this Certificate for Certificate
Owner) by acceptance of this Certificate (or, in the case of a Certificate
Owner, by virtue of such Certificate Owner's acquisition of a beneficial
interest herein) agrees to treat the Investor Certificates (or beneficial
interest therein), for purposes of federal, state and local income or
franchise taxes and any other tax imposed on or measured by income, as
indebtedness secured by the Trust Assets and to report the transactions
contemplated by the Agreement on all applicable tax returns in a manner
consistent with such treatment.  Each Holder of this Certificate agrees that
it will cause any Certificate Owner acquiring an interest in this Certificate
through it to comply with the Agreement as to treatment as indebtedness for
federal, state and local income and franchise tax purposes and for purposes
of any other tax imposed on or measured by income.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Sponsor, the Master Servicer, the Depositor and the Trustee, and the rights
of the Certificateholders under the Agreement, at any time by the Sponsor,
the Master Servicer, the Depositor and the Trustee with the consent (i) of
the Holders of Investor Certificates evidencing Percentage Interests
aggregating not less than 51% and (ii) of the Credit Enhancer.  Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange herefor or in lieu
hereof whether or not notation of such consent is made upon this Certificate. 
The Agreement also permits the amendment thereof, in certain limited
circumstances, without the consent of the Holders of any of the Investor
Certificates.

     As provided in the Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registrable in the Certificate
Register of the Certificate Registrar upon surrender of this Certificate for
registration of transfer at the office or agency maintained by the
Certificate Registrar for such purpose, accompanied by a written instrument
of transfer in form satisfactory to the Master Servicer, the Trustee and the
Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new
Certificates of authorized denominations, if applicable, and evidencing the
same aggregate Percentage Interest will be issued to the designated
transferee or transferees.

     The Certificates are issuable only as registered Certificates without
coupons in denominations specified in the Agreement.  As provided in the
Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of a like tenor in authorized
denominations (in the case of the Investor Certificates) and evidencing the
same aggregate Percentage Interest, as requested by the Holder surrendering
the same.

     No service charge will be made for any such registration of transfer or
exchange, but the Trustee or the Certificate Registrar may require payment of
a sum sufficient to cover any tax or other governmental charge payable in
connection therewith.

     The Trustee, the Sponsor, the Master Servicer, the Depositor, the Credit
Enhancer and the Certificate Registrar and any agent of the foregoing may
treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Sponsor, the Master
Servicer, the Depositor, the Credit Enhancer, the Certificate Registrar nor
any such agent shall be affected by any notice to the contrary.

     The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (i) payment in
full of all amounts owing to the Credit Enhancer and (ii) the earliest of (a)
the transfer, under the conditions specified in the Agreement, to the
Transferor (as defined in the Agreement) of the interest of the Holders of
the Investor Certificates in each Mortgage Loan and all property acquired in
respect of any Mortgage Loan remaining in the Trust, (b) the day following
the Distribution Date on which distributions reduce the Investor Certificate
Principal Balance to zero, (c) the final payment or other liquidation of the
last Mortgage Loan remaining in the Trust and (d) the Distribution Date in
December 2023.  The Transferor may effect an early retirement of the
Certificates by paying the retransfer price and accepting retransfer of the
Trust Assets pursuant to the terms of the Agreement on any Distribution Date
after the Investor Certificate Principal Balance is less than or equal to 10%
of the Original Investor Certificate Principal Balance; provided, however,
that in no event shall the Trust continue beyond the expiration of 21 years
from the death of certain person named in the Agreement.  Upon retirement of
the Certificates in accordance with Section 10.01 of the Agreement, the
Trustee shall execute such documents and instruments of transfer presented by
the Transferor and take such other actions as the Transferor may reasonably
request to effect the retransfer of the Mortgage Loans to the Transferor.

     Unless the certificate of authentication hereon has been executed by or
on behalf of the Trustee, by manual or facsimile signature, this Certificate
shall not be entitled to any benefit under the Agreement, or be valid for any
purpose.

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:


                              THE FIRST NATIONAL BANK OF CHICAGO,
                              not in its individual capacity
                              but solely as Trustee on behalf of the Trust


                              By: ______________________________


Certificate of Authentication:

This is one of the Investor 
Certificates referenced in the
within-mentioned Agreement.


By: ______________________________
    Authorized Officer



                                                                    Exhibit B
                                                                    ---------



THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS
OR IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION
UNDER SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 6.05 OF THE AGREEMENT REFERRED TO
HEREIN.  NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED
UNLESS THE TRANSFEREE DELIVERS TO THE TRUSTEE EITHER A REPRESENTATION LETTER
TO THE EFFECT THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, THAT IF SUCH
TRANSFEREE IS AN INSURANCE COMPANY THAT THE TRANSFEREE IS AN INSURANCE
COMPANY WHICH IS PURCHASING THIS CERTIFICATE WITH FUNDS CONTAINED IN AN
"INSURANCE COMPANY GENERAL ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e)
OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE
PURCHASE AND HOLDING OF THIS CERTIFICATE ARE COVERED UNDER PTCE 95-60 OR A
PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR AN OPINION OF COUNSEL IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 6.05(d) OF THE AGREEMENT REFERRED
TO HEREIN.  NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY HEREIN, ANY
PURPORTED TRANSFER OF THIS CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT
PLAN SUBJECT TO ERISA OR TO THE CODE WITHOUT THE OPINION OF COUNSEL
SATISFACTORY TO THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO
EFFECT.




Date of Pooling and Servicing
Agreement:                              :    November 21, 1997

Cut-off Date                            :    November 21, 1997

Percentage Interest                     :    100%

Certificate No.                         :    __

First Distribution Date                 :    January 15, 1998


            REVOLVING HOME EQUITY LOAN ASSET BACKED CERTIFICATES,
                                SERIES 1997-D
                            TRANSFEROR CERTIFICATE

          evidencing a percentage interest in the distributions
          allocable to the Transferor Certificates evidencing an
          undivided interest in a Trust consisting primarily of a
          pool of adjustable rate home equity revolving credit line
          mortgage loans sold by

                                 CWABS, INC.

     This Certificate does not represent an obligation of or interest in
CWABS, Inc. (the "Depositor"), Countrywide Home Loans, Inc. or the Trustee
referred to below or any of their affiliates.  Neither this Certificate nor
the underlying Assets are guaranteed or insured by any governmental agency or
instrumentality.

     This certifies that ____________________________ is the registered owner
of the Percentage Interest evidenced by this Certificate in the entire
interest not allocated to the Investor Certificates in certain monthly
distributions with respect to a Trust consisting primarily of a pool of
mortgage loans (the "Mortgage Loans"), transferred by the Depositor and
serviced by Countrywide Home Loans, Inc. (in such capacity, the "Master
Servicer", including any successor Master Servicer under the Agreement
referred to below).  The Trust was created pursuant to a Pooling and
Servicing Agreement dated as specified above (the "Agreement") among the
Depositor, the Master Servicer, as sponsor and as master servicer (the
"Sponsor" or the "Master Servicer," as appropriate), and The First National
Bank of Chicago, as trustee (the "Trustee"), a summary of certain of the
pertinent provisions of which is set forth hereafter.  To the extent not
defined herein, capitalized terms used herein have the meanings assigned in
the Agreement.  This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     This Certificate is one of the Transferor Certificates from a duly
authorized issue of Certificates designated as Revolving
Home Equity Loan Asset Backed Certificates, Series 1997-D, representing, to
the extent specified in the Agreement, an undivided interest in: (i) each
Mortgage Loan including its Asset Balance (including all Additional Balances)
and all collections in respect thereof received after the Cut-off Date
(excluding payments in respect of accrued interest due on or prior to the
Cut-off Date), (ii) property that secured a Mortgage Loan that is acquired by
foreclosure or deed in lieu of foreclosure, (iii) the Depositor's rights
under the hazard insurance policies in respect of the Mortgage Loans, (iv) an
assignment of the Depositor's rights under the purchase agreement dated as of
November 21, 1997 between the Sponsor, as seller, and the Depositor, as
purchaser, and (v) certain other property described in the Agreement
(collectively, the "Trust Assets").

     The certificates are limited in right of payment to certain payments on
and collections in respect of the Trust Assets, all as more specifically set
forth in the Agreement.  The Certificateholder, by its acceptance of this
Certificate, agrees that it will look solely to the funds available in
accordance with the terms of the Agreement for payment hereunder and that the
Trustee in its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

     This Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for the interests, rights and limitations
of rights, benefits, obligations and duties evidenced hereby, and the rights,
duties and immunities of the Trustee.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Sponsor, the Master Servicer, the Depositor and the Trustee, and the rights
of the Certificateholders under the Agreement, at any time by the Sponsor,
the Master Servicer, the Depositor and the Trustee with the consent (i) of
the Holders of Investor Certificates evidencing Percentage Interests
aggregating not less than 51% and (ii) of the Credit Enhancer.  Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange hereof or in lieu
hereof whether or not notation of such consent is made upon this Certificate. 
The Agreement also permits the amendment thereof, in certain limited
circumstances, without the consent of the Holders of any of the Investor
Certificates.

     No transfer of this Transferor Certificate shall be made unless such
transfer is exempt from the registration requirements of the Securities Act
of 1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws.  There shall be delivered to the Trustee
either (i) an investment letter acceptable to and in form and substance
satisfactory to the Trustee certifying to the Trustee the facts surrounding
such transfer, which investment letter shall not be an expense of the
Trustee, or (ii) if such letter is not delivered, an Opinion of Counsel
acceptable to and in form and substance satisfactory to the Trustee and the
Depositor that such transfer is exempt (describing the applicable exemption
and the basis therefor) from or is being made pursuant to the registration
requirements of the Securities Act of 1933, as amended, which Opinion of
Counsel shall not be an expense of the Trustee.  The Holder hereof desiring
to effect such Transfer shall, and does hereby agree to, indemnify the
Transferor against any liability that may result if the transfer is not so
exempt or is not made in accordance with such federal and state laws.

     As provided in the Agreement and subject to certain limitations set
forth therein, and subject to the restrictions set forth on the first page
hereof, neither this Certificate nor any legal or beneficial interest herein
may be, directly or indirectly, purchased, transferred, sold, pledged,
assigned or otherwise disposed of, and any proposed transferee hereof shall
not become the registered Holder hereof, without the satisfaction of the
conditions set forth in Section 6.05 of the Agreement.

     No service charge will be made for any such registration of transfer or
exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.

     The Trustee, the Master Servicer, the Depositor, the Credit Enhancer and
the Certificate Registrar and any agent of the foregoing may treat the Person
in whose name this Certificate is registered as the owner hereof for all
purposes, and neither the Trustee, the Master Servicer, the Depositor, the
Credit Enhancer, the Certificate Registrar nor any such agent shall be
affected by any notice to the contrary.

     The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (i) payment in
full of all amounts owing to the Credit Enhancer and (ii) the earliest of (a)
the transfer, under the conditions specified in the Agreement, to the
Transferor (as defined in the Agreement) of the interest of the Holders of
the Investor Certificates in each Mortgage Loan and all property acquired in
respect of any Mortgage Loan remaining in the Trust, (b) the day following
the Distribution Date on which distributions reduce the Investor Certificate
Principal Balance to zero, (c) the final payment or other liquidation of the
last Mortgage Loan remaining in the Trust or (d) the Distribution Date in
December 2023.  The Transferor may effect an early retirement of the
Certificates by paying the retransfer price and accepting retransfer of the
Trust Assets pursuant to the terms of the Agreement on any Distribution Date
after the Investor Certificate Principal Balance is less than or equal to 10%
of the Original Investor Certificate Principal Balance; provided, however,
that in no event shall the Trust continue beyond the expiration of 21 years
from the death of certain person named in the Agreement.  Upon retirement of
the Certificates in accordance with Section 10.01 of the Agreement, the
Trustee shall execute such documents and instruments of transfer presented by
the Transferor and take such other actions as the Transferor may reasonably
request to effect the retransfer of the Mortgage Loans to the Transferor.

     Unless the certificate of authentication hereon has been executed by or
on behalf of the Trustee, by manual or facsimile signature this Certificate
shall not be entitled to any benefit under the Agreement, or be valid for any
purpose.


     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:


                              THE FIRST NATIONAL BANK OF CHICAGO,

                              not in its individual capacity but solely as
                              Trustee on behalf of the Trust


                              ______________________________
                              Authorized Officer

Certificate of Authentication:

This is one of the Transferor
Certificates referenced in the
within-mentioned Agreement.



By: ______________________________
     Authorized Officer





                                                                    EXHIBIT C
                                                                    ---------

                            MORTGAGE LOAN SCHEDULE


                         (Delivered to Trustee Only)


                                                                    Exhibit D
                                                                    ---------

                        FORM OF CREDIT LINE AGREEMENT


                                                                    Exhibit E
                                                                    ---------

                      FORM OF LETTER OF REPRESENTATIONS



                                                                    Exhibit F
                                                                    ---------


                  FORM OF INVESTMENT LETTER (NON-RULE 144A)
                         FOR TRANSFEROR CERTIFICATES

                                                                        Date:

CWABS, Inc.
     as Depositor 
4500 Park Granada
Calabasas, California  91302


     Attention: ________________

The First National Bank of Chicago
     as Trustee
One First National Plaza
Suite 0126
Chicago Illinois  60670
Attn:  Corporate Trust Services Division

     Re:  CWABS, Inc.;
          Countrywide Home Equity Loan Trust 1997-D,
          Revolving Home Equity Loan Asset Backed Certificates,
          Series 1997-D, Transferor Certificates               
          -----------------------------------------------------

Ladies and Gentlemen:

In connection with our acquisition of Transferor Certificates in the
Denomination of ______________________________, we certify that
(a) we understand that the Transferor Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is
exempt from the registration requirements of the Act and any such laws, (b)
we are an "accredited investor," as defined in Regulation D under the Act,
and have such knowledge and experience in financial and business matters that
we are capable of evaluating the merits and risks of investments in the
Transferor Certificates, (c) we have had the opportunity to ask questions of
and receive answers from the Depositor concerning the purchase of the
Transferor Certificates and all matters relating thereto or any additional
information deemed necessary to our decision to purchase the Transferor
Certificates, (d) either (i) we are not an employee benefit plan that is
subject to the Employee Retirement Income Security Act of 1974, as amended,
nor a plan subject to Section 4975 of the Internal Revenue Code of 1986, as
amended, nor are we acting on behalf of any such employee benefit plan, or
(ii) if we are an insurance company, a representation that we are an
insurance company which is purchasing such Certificates with funds contained
in an "insurance company general account" (as such term is defined in Section
V(e) of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60")) and that
the purchase and holding of such Certificates are covered under PTCE 95-60,
(e) we are acquiring the Transferor Certificates for investment for our own
account and not with a view to any distribution of such Certificates (but
without prejudice to our right at all times to sell or otherwise dispose of
the Transferor Certificates in accordance with clause (g) below), (f) we have
not offered or sold any Transferor Certificates to, or solicited offers to
buy any Transferor Certificates from, any person, or otherwise approached or
negotiated with any person with respect thereto, or taken any other action
which would result in a violation of Section 5 of the Act, and (g) we will
not sell, transfer or otherwise dispose of any Transferor Certificates unless
(1) such sale, transfer or other disposition is made pursuant to an effective
registration statement under the Act or is exempt from such registration
requirements, and if requested, we will at our expense provide an opinion of
counsel satisfactory to the addressees of this Transferor Certificate that
such sale, transfer or other disposition) may be made pursuant to an
exemption from the Act, (2) the purchaser or transferee of such Transferor
Certificate has executed and delivered to you a certificate to substantially
the same effect as this certificate, and (3) the purchaser or transferee has
otherwise complied with any conditions for transfer set forth in the Pooling
and Servicing Agreement dated as of November 21, 1997 (the "Agreement"),
among CWABS, Inc. as Depositor, Countrywide Home Loans, Inc., as Master
Servicer, and The First National Bank of Chicago, as Trustee.  All
capitalized terms used herein but not defined herein shall have the meanings
assigned to them in the Agreement.

                                   Very truly yours,

                                                               
                                   ______________________________
                                   Name of Transferee


                                   By: ______________________________
                                       Name:
                                       Title:



                  FORM OF INVESTMENT LETTER RULE 144A LETTER
                         FOR TRANSFEROR CERTIFICATES

                                                                        Date:

CWABS, Inc.
     as Depositor 
4500 Park Granada
Calabasas, California  91302
     Attention: ________________

The First National Bank of Chicago
     as Trustee
One First National Plaza
Suite 0126
Chicago Illinois  60670
Attn:  Corporate Trust Services Division

     Re:  CWABS, Inc.;
          Countrywide Home Equity Loan Trust 1997-D,
          Revolving Home Equity Loan Asset Backed Certificates,
          Series 1997-D, Transferor Certificates               
          -----------------------------------------------------


Ladies and Gentlemen:

     In connection with our proposed purchase of the Transferor Certificates,
we certify that (a) we understand that the Transferor Certificates are not
being registered under the Securities Act of 1933, as amended (the "Act"), or
any state securities laws and are being transferred to us in a transaction
that is exempt from the registration requirements of the Act and any such
laws, (b) we have such knowledge and experience in financial and business
matters that we are capable of evaluating the merits and risks of investments
in the Transferor Certificates, (c) we have had the opportunity to ask
questions of and receive answers from the Depositor concerning the purchase
of the Transferor Certificates and all matters relating thereto or any
additional information deemed necessary to our decision to purchase the
Transferor Certificates, (d) either (i) we are not an employee benefit plan
that is subject to the Employee Retirement Income Security Act of 1974, as
amended, nor a plan subject to Section 4975 of the Internal Revenue Code of
1986, nor are we acting on behalf of any such employee benefit plan, or (ii)
if we are an insurance company, a representation that we are an insurance
company which is purchasing such Certificates with funds contained in an
"insurance company general account" (as such term is defined in Section V(e)
of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60")) and that the
purchase and holding of such Certificates are covered under PTCE 95-60, (e)
we have not, nor has anyone acting on our behalf offered, transferred,
pledged, sold or otherwise disposed of the Transferor Certificates, any
interest in the Transferor Certificates or any other similar security to, or
solicited any offer to buy or accept a transfer, pledge or other disposition
of the Transferor Certificates, any interest in the Transferor Certificates
or any other similar security from, or otherwise approached or negotiated
with respect to the Transferor Certificates, any interest in the Transferor
Certificates or any other similar security with, any person in any manner, or
made any general solicitation by means of general advertising or in any other
manner, or taken any other action, that would constitute a distribution of
the Transferor Certificates under the Act or that would render the
disposition of the Transferor Certificates a violation of Section 5 of the
Act or require registration pursuant thereto, nor will act, nor has
authorized or will authorize any person to act, in such manner with respect
to the Transferor Certificates and (f) we are a "qualified institutional
buyer" as that term is defined in Rule 144A under the Act and have completed
either of the forms of certification to that effect attached hereto as Annex
1 or Annex 2.  We are aware that the sale to us is being made in reliance on
Rule 144A.  We are acquiring the Transferor Certificates for our own account
or for resale pursuant to Rule 144A and further, understand that such
Transferor Certificates may be resold, pledged or transferred only (i) to a
person reasonably believed to be a qualified institutional buyer that
purchases for its own account or for the account of a qualified institutional
buyer to whom notice is given that the resale, pledge or transfer is being
made in reliance on Rule 144A, or (ii) pursuant to another exemption from
registration under the Act.  All capitalized terms used herein but not
defined herein shall have the meanings assigned to them in the Pooling and
Servicing Agreement dated as of November 21, 1997 among CWABS, Inc. as
Depositor, Countrywide Home Loans, Inc., as Sponsor Master Servicer, and The
First National Bank of Chicago, as Trustee.

                                   Name of Buyer


                                   By:_______________________
                                      Name:
                                      Title:



                                                         ANNEX 1 TO Exhibit F

             QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE



         (For Transferees Other Than Registered Investment Companies)

     The undersigned (the "Buyer") hereby certifies as follows to the parties
listed in the Rule 144A Transferee Certificate to which this certification
relates with respect to the Transferor Certificates described therein:

     1.   As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

     2.   In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933, as amended ("Rule 144A") because (i) the Buyer 
owned and/or invested on a discretionary basis $_______________/1/ in
securities (except for the excluded securities referred to below) as of the
end of the Buyer's most recent fiscal year (such amount being calculated in
accordance with Rule 144A and (ii) the Buyer satisfies the criteria in the
category marked below.

                    Corporation, etc.  The Buyer is a corporation (other
     ------------   ----------------
than a bank, savings and loan association or similar institution),
Massachusetts or similar business trust, partnership, or charitable
organization described in Section 501(c)(3) of the Internal Revenue Code of
1986, as amended.

                    Bank.  The Buyer (a) is a national bank or banking
     ------------   ----
institution organized under the laws of any State, territory or the District
of Columbia, the business of which is substantially confined to banking and
is supervised by the state or territorial banking commission or similar
official or is a foreign bank or equivalent institution, and (b) has an
audited net worth of at least $25,000,000 as demonstrated in its latest
annual financial statements, a copy of which is attached hereto.
                  
- ------------------
/1/  Buyer must own and/or invest on a discretionary basis at least
     $100,000,000 in securities unless Buyer is a dealer, and, in that case,
     Buyer must own and/or invest on a discretionary basis at least
     $10,000,000 in securities.

                    Savings and Loan.  The Buyer (a) is a savings and loan
     ------------   ----------------
association, building and loan association, cooperative bank, homestead
association or similar institution, which is supervised and examined by a
State or Federal authority having supervision over any such institutions or
is a foreign savings and loan association or equivalent institution and (b)
has an audited net worth of at least $25,000,000 as demonstrated in its
latest annual financial statements, a copy of which is attached hereto.

                    Broker-dealer.  The Buyer is a dealer registered
     ------------   -------------
pursuant to Section 15 of the Securities Exchange Act of 1934.

                    Insurance Company.  The Buyer is an insurance company
     ------------   -----------------
whose primary and predominant business activity is the writing of insurance
or the reinsuring of risks underwritten by insurance companies and which is
subject to supervision by the insurance commissioner or a similar official or
agency of a State, territory or the District of Columbia.

                    State or Local Plan.  The Buyer is a plan established
     ------------   -------------------
and maintained by a State, its political subdivisions, or any agency or
instrumentality of the State or its political subdivisions for the benefit of
its employees.

                    ERISA Plan.  The Buyer is an employee benefit plan
     ------------   ----------
within the meaning of Title I of the Employee Retirement Income Security Act
of 1974.

                    Investment Advisor.  The Buyer is an investment
     ------------   ------------------
advisor registered under the Investment Advisors Act of 1940.

                    Small Business Investment Company.  The Buyer is a
     ------------   ---------------------------------
small business investment company licensed by the U.S. Small Business
Administration under Section 301(c) or (d) of the Small Business Investment
Act of 1958.

                    Business Development Company.  The Buyer is a business
     ------------   ----------------------------
development company as defined in Section 202(a)(22) of the Investment
Advisors Act of 1940.

                    Trust Fund.  The Buyer is a trust fund whose trustee
     ------------   ----------
is a bank or trust company and whose participants are exclusively State or
Local Plans or ERISA Plans as defined above, and no participant of the Buyer
is an individual retirement account or an H.R. 10 (Keogh) plan.

     3.   The term "securities" as used herein does not include (i)
                    ----------                 -----------------
securities of issuers that are affiliated with the Buyer, (ii) securities
that are part of an unsold allotment to or subscription by the Buyer, if the
Buyer is a dealer, (iii) bank deposit notes and certificates of deposit, (iv)
loan participations, (v) repurchase agreements, (vi) securities owned but
subject to a repurchase agreement and (vii) currency, interest rate and
commodity swaps.

     4.   For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used
the cost of such securities to the Buyer and did not include any of the
securities referred to in the preceding paragraph, except (i) where the Buyer
reports its securities holdings in its financial statements on the basis of
their market value, and (ii) no current information with respect to the cost
of those securities has been published.  If clause (ii) in the preceding
sentence applies, the securities may be valued at market.  Further, in
determining such aggregate amount, the Buyer may have included securities
owned by subsidiaries of the Buyer, but only if such subsidiaries are
consolidated with the Buyer in its financial statements prepared in
accordance with generally accepted accounting principles and if the
investments of such subsidiaries are managed under the Buyer's direction. 
However, such securities were not included if the Buyer is a majority-owned,
consolidated subsidiary of another enterprise and the Buyer is not itself a
reporting company under the Securities Exchange Act of 1934, as amended.

     5.   The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the Transferor
Certificates are relying and will continue to rely on the statements made
herein because one or more sales to the Buyer may be in reliance on Rule
144A.

     6.   Until the date of purchase of the Rule 144A  Securities, the Buyer
will notify each of the parties to which this certification is made of any
changes in the information and conclusions herein.  Until such notice is
given, the Buyer's purchase of the Transferor Certificates will constitute a
reaffirmation of this certification as of the date of such purchase.  In
addition, if the Buyer is a bank or savings and loan as provided above, the
Buyer agrees that it will furnish to such parties updated annual financial
statements promptly after they become available.


                                                                
                                   -----------------------------
                                   Name of Buyer

                                   By: ______________________________
                                        Name:
                                        Title:

                                   Date:  ___________________________



                                                         ANNEX 2 TO Exhibit F
                                                         --------------------


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
           --------------------------------------------------------

          (For Transferees that are Registered Investment Companies)

     The undersigned (the "Buyer") hereby certifies as follows to the parties
listed in the Rule 144A Transferee Certificate to which this certification
relates with respect to the Transferor Certificates described therein:

     1.   As indicated below, the undersigned is the President, Chief
Financial Officer or Senior Vice President of the Buyer or, if the Buyer is a
qualified institutional buyer as that term is defined in Rule 144A under the
Securities Act of 1933, as amended ("Rule 144A") because Buyer is part of a
Family of Investment Companies (as defined below), is such an officer of the
Adviser.

     2.   In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in Rule 144A because (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, as
amended and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than
the excluded securities referred to below) as of the end of the Buyer's most
recent fiscal year.  For purposes of determining the amount of securities
owned by the Buyer or the Buyer's Family of Investment Companies, the cost of
such securities was used, except (i) where the Buyer or the Buyer's Family of
Investment Companies reports its securities holdings in its financial
statements on the basis of their market value, and (ii) no current
information With respect to the cost of those securities has been published. 
If clause (ii) in the preceding sentence applies, the securities may be
valued at market.

               The Buyer owned $____________________ in securities (other
     --------
than the excluded securities referred to below) as of the end of the Buyer's
most recent fiscal year (such amount being calculated in accordance With Rule
144A).

               The Buyer is part of a Family of Investment Companies which
     --------
owned in the aggregate $________ in securities (other than the excluded
securities referred to below) as of the end of the Buyer's most recent fiscal
year (such amount being calculated in accordance with Rule 144A).

     3.   The term "Family of Investment Companies" as used herein means
                    ------------------------------
two or more registered investment companies (or series thereof) that have the
same investment adviser or investment advisers that are affiliated (by virtue
of being majority owned subsidiaries of the same parent or because one
investment adviser is a majority owned subsidiary of the other).

     4.   The term "securities" as used herein does not include (i)
                    ----------
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and
certificates of deposit, (iii) loan participations, (iv) repurchase
agreements, (v) securities owned but subject to a repurchase agreement and
(vi) currency, interest rate and commodity swaps.

     5.   The Buyer is familiar with Rule 144A and understands that the
parties listed in the Rule 144A Transferee Certificate to which this
certification relates are relying and will continue to rely on the statements
made herein because one or more sales to the Buyer will be in reliance on
Rule 144A.  In addition, the Buyer will only purchase for the Buyer's own
account.

     6.   Until the date of purchase of the Transferor Certificates, the
undersigned will notify the parties listed in the Rule 144A Transferee
Certificate to which this certification relates of any changes in the
information and conclusions herein.  Until such notice is given, the Buyer's
purchase of the Transferor Certificates will constitute a reaffirmation of
this certification by the undersigned as of the date of such purchase.


                                                                
                                   ______________________________
                                   Name of Buyer


                                   By: ______________________________
                                       Name:
                                       Title:

                                   IF AN ADVISER:

                                                                
                                   ______________________________
                                   Name of Adviser


                                   Date:


                                                                    Exhibit G
                                                                    ---------

                   FORM OF REQUEST FOR RELEASE OF DOCUMENTS

                                                                       (DATE)


The First National Bank of Chicago
     as Trustee
One First National Plaza
Suite 0126
Chicago Illinois  60670


Attn:  Corporate Trust Services Division

     Re:  CWABS, Inc. Revolving Home Equity Loan 
          Asset Backed Certificates, Series 1997-D
          ----------------------------------------

Gentlemen:

     In connection with the administration of the Mortgage Loans held by you
as Trustee under the Pooling and Servicing Agreement dated as of November 21,
1997, among CWABS, Inc. as Depositor, Countrywide Home Loans, Inc., as
Sponsor and Master Servicer, and you, as Trustee (the "Agreement"), we hereby
request a release of the Mortgage File held by you as Trustee with respect to
the following described Mortgage Loan for the reason indicated below.

Loan No.:
- -------

Reason for requesting file:
- --------------------------

               1.   Mortgage Loan paid in full.  (The Master Servicer
- ----------
hereby certifies that all amounts received in connection with the payment in
full of the Mortgage Loan which are required to be deposited in the
Collection Account pursuant to Section 3.02 of the Agreement have been so
deposited).

               2.   Retransfer of Mortgage Loan.  (The Master Servicer
- ----------
hereby certifies that the Transfer Deposit Amount has been deposited in the
Collection Account pursuant to the Agreement).

               3.   The Mortgage Loan is being foreclosed.
- ----------

               4.   The Mortgage Loan is being re-financed by another
- ----------
depository institution.  (The Master Servicer hereby certifies that all
amounts received in connection with the payment in full of the Mortgage Loan
which are required to be deposited in the Collection Account pursuant to
Section 3.02 of the Agreement have been so deposited).

               5.   Other (Describe).
- ----------

     The undersigned acknowledges that the above Mortgage File will be held
by the undersigned in accordance with the provisions of the Agreement and
will promptly be returned to the Trustee when the need therefor by the Master
Servicer no longer exists unless the Mortgage Loan has been liquidated or
retransferred.

     Capitalized terms used herein shall have the meanings ascribed to them
in the Agreement.

                                   COUNTRYWIDE HOME LOANS, INC.

                                   By: ______________________________
                                       Name:
                                       Title: Servicing Officer










                                 EXHIBIT 99.2
                                 ------------


                                                               Execution Copy
                                                               --------------




_____________________________________________________________________________












                                 CWABS, INC.

                                as Purchaser,

                                     and

                         COUNTRYWIDE HOME LOANS, INC.

                                  as Seller,

                              PURCHASE AGREEMENT

                        Dated as of November 21, 1997















_____________________________________________________________________________


                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----

                                  ARTICLE I

                                  DEFINITION

Section 1.1    Definitions  . . . . . . . . . . . . . . . . . . . . . . .   1

                                  ARTICLE II

              SALE OF MORTGAGE LOANS; PAYMENT OF PURCHASE PRICE

Section 2.1    Sale of the Mortgage Loans . . . . . . . . . . . . . . . .   1
Section 2.2    Obligations of Seller Upon Sale  . . . . . . . . . . . . .   2
Section 2.3    Payment of Purchase Price for the Mortgage Loans . . . . .   4

                                 ARTICLE III

                       REPRESENTATIONS AND WARRANTIES;
                             REMEDIES FOR BREACH

Section 3.1    Seller Representations and Warranties  . . . . . . . . . .   5
Section 3.2    Seller Representations and Warranties
                Relating to the Mortgage Loans  . . . . . . . . . . . . .   6

                                  ARTICLE IV

                              SELLER'S COVENANTS

Section 4.1  Covenants of the Seller  . . . . . . . . . . . . . . . . . .  13

                                  ARTICLE V

                                  SERVICING

Section 5.1    Servicing  . . . . . . . . . . . . . . . . . . . . . . . .  13

                                  ARTICLE VI

                                 TERMINATION

Section 6.1    Termination  . . . . . . . . . . . . . . . . . . . . . . .  13


                                 ARTICLE VII

                           MISCELLANEOUS PROVISIONS

Section 7.1    Amendment  . . . . . . . . . . . . . . . . . . . . . . . .  14
Section 7.2    Governing Law  . . . . . . . . . . . . . . . . . . . . . .  14
Section 7.3    Notices  . . . . . . . . . . . . . . . . . . . . . . . . .  14
Section 7.4    Severability of Provisions . . . . . . . . . . . . . . . .  14
Section 7.5    Counterparts . . . . . . . . . . . . . . . . . . . . . . .  15
Section 7.6    Further Agreements . . . . . . . . . . . . . . . . . . . .  15
Section 7.7    Successors and Assigns: Assignment of
               Purchase Agreement . . . . . . . . . . . . . . . . . . . .  15
Section 7.8    Survival . . . . . . . . . . . . . . . . . . . . . . . . .  15


     PURCHASE AGREEMENT, dated as of November 21, 1997 (this "Agreement"),
between Countrywide Home Loans, Inc., a New York corporation (the "Seller"),
and CWABS, Inc., a Delaware corporation (the "Purchaser").

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

     WHEREAS, the Seller is the owner of the notes or other evidence of
indebtedness (the "Mortgage Notes") so indicated on Schedule I hereto, and
Related Documentation (as defined below) (collectively, the "Mortgage
Loans"); and

     WHEREAS, the Seller owns the mortgages (the "Mortgages") on the
properties (the "Mortgaged Properties") securing such Mortgage Loans,
including rights to (a) any property acquired by foreclosure or deed in lieu
of foreclosure or otherwise and (b) the proceeds of any hazard insurance
policies in respect of the Mortgage Loans; and

     WHEREAS, the parties hereto desire that the Seller sell the Mortgage
Loans to the Purchaser pursuant to the terms of this Agreement; and

     WHEREAS, pursuant to the terms of a Pooling and Servicing Agreement
dated as of November 21, 1997 (the "Pooling and Servicing Agreement") among
the Purchaser, as depositor, the Seller, as seller and master servicer, and
The First National Bank of Chicago, as trustee (the "Trustee"), the Purchaser
will convey the Mortgage Loans to the Trust.

     NOW, THEREFORE, in consideration of the mutual covenants herein
contained, the parties hereto agree as follows:

                                  ARTICLE I

                                  DEFINITION

     Section 1.1    Definitions.  Capitalized terms used but not defined
                    -----------
herein shall have the meanings assigned thereto in the Pooling and Servicing
Agreement.


                                  ARTICLE II

              SALE OF MORTGAGE LOANS; PAYMENT OF PURCHASE PRICE

     Section 2.1    Sale of the Mortgage Loans.  The Seller, concurrently
                    --------------------------
with the execution and delivery of this Agreement, does hereby sell, assign,
set over, and otherwise convey to the Purchaser, without recourse, all of its
right, title and interest in, to and under the following, whether now
existing or hereafter created: (i) each Mortgage Loan, including its Asset
Balance (including all Additional Balances) and all collections in respect
thereof received after the Cut-off Date (excluding payments in respect of
accrued interest due on or prior to the Cut-off Date); (ii) property that
secured a Mortgage Loan that is acquired by foreclosure or deed in lieu of
foreclosure; (iii) the interest of the Seller in any hazard insurance
policies in respect of the Mortgage Loans; (iv) all rights under any guaranty
executed in connection with a Mortgage Loan; and (v) all proceeds of the
foregoing.

     Section 2.2    Obligations of Seller Upon Sale.  In connection with
                    -------------------------------
any transfer pursuant to Section 2.1 hereof, the Seller further agrees, at
its own expense, on or prior to the Closing Date, (a) to indicate in its
books and records that the Mortgage Loans have been sold to the Trustee, as
assignee of the Purchaser, pursuant to this Agreement and (b) to deliver to
the Purchaser a Mortgage Loan Schedule containing a true and complete list of
all such Mortgage Loans specifying for each such Mortgage Loan, among other
things, as of the Cut-Off Date (i) its account number and (ii) the related
Cut-Off Date Asset Balance.  Such Mortgage Loan Schedule forms a part of
Exhibit C to the Pooling and Servicing Agreement and shall also be marked as
Schedule I to this Agreement and is hereby incorporated into and made a part
of this Agreement.

     The Seller agrees to prepare, execute and file a UCC-1 financing
statement with the Secretary of State in the State of California (which shall
have been filed on or before the Closing Date with respect to the Mortgage
Loans) describing the applicable Mortgage Loans and naming the Seller as
debtor and the Purchaser as secured party (and indicating that such loans
have been assigned to the Trustee) and all necessary continuation statements
and any amendments to the UCC-1 financing statements required to reflect a
change in the name or corporate structure of the Seller or the filing of any
additional UCC-1 financing statements due to the change in the principal
offices of the Seller, as are necessary to perfect and protect the Trustee's
interest in each Mortgage Loan and the proceeds thereof.

     In connection with any conveyance by the Seller, the Seller will deliver
to the Master Servicer, as custodian and bailee for the Trustee, the
following documents or instruments with respect to each Mortgage Loan (the
"Related Documentation"):

          (i)  the original Mortgage Note endorsed in blank;

         (ii)  an original Assignment of Mortgage in blank in recordable
     form;

        (iii)  the original recorded Mortgage or, if, in connection with any
     Mortgage Loan, the original recorded Mortgage with evidence of recording
     thereon cannot be delivered on or prior to the Closing Date because of a
     delay caused by the public recording office where such original Mortgage
     has been delivered for recordation or because such original Mortgage has
     been lost, the Seller, at the direction of the Purchaser, shall deliver
     or cause to be delivered to the Custodian, as agent for the Trustee, a
     true and correct copy of such Mortgage, together with (i) in the case of
     a delay caused by the public recording office, an Officer's Certificate
     of the Purchaser stating that such original Mortgage has been dispatched
     to the appropriate public recording official or (ii) in the case of an
     original Mortgage that has been lost, a certificate by the appropriate
     county recording office where such Mortgage is recorded;

         (iv)  if applicable, the original intervening assignments, if any
     ("Intervening Assignments"), with evidence of recording thereon, showing
     a complete chain of title to the Mortgage from the originator to the
     Purchaser or, if any such original Intervening Assignment has not been
     returned from the applicable recording office or has been lost, a true
     and correct copy thereof, together with (i) in the case of a delay
     caused by the public recording office, an Officer's Certificate of the
     Seller stating that such original Intervening Assignment has been
     dispatched to the appropriate public recording official for recordation
     or (ii) in the case of an original Intervening Assignment that has been
     lost, a certificate by the appropriate county recording office where
     such Mortgage is recorded;

          (v)  either (1) for each Mortgage Loan with a Credit Limit in
     excess of $100,000, a title policy or (2) for all other Mortgage Loans,
     either a title policy, a title search or, a limited coverage policy or
     other assurance of title with respect to the related Mortgaged Property;

         (vi)  the original of any guaranty executed in connection with the
     Mortgage Note;

        (vii)  the original of each assumption, modification, consolidation
     or substitution agreement, if any, relating to the Mortgage Loan; and

       (viii)  any security agreement, chattel mortgage or equivalent
     instrument executed in connection with the Mortgage.

     The Seller further hereby confirms to the Purchaser that, as of the
Closing Date, it has caused the portions of the Electronic Ledger relating to
the Mortgage Loans maintained by the Seller to be clearly and unambiguously
marked to indicate that the Mortgage Loans have been sold to the Trustee, as
assignee of the Purchaser.

     The Purchaser hereby acknowledges its acceptance of all right, title and
interest to the Mortgage Loans and other property, now existing and hereafter
created, conveyed to it pursuant to this Section 2.2.

     Notwithstanding the characterization of the Investor Certificates as
debt for Federal, state and local income and franchise tax purposes, the
parties hereto intend to treat the transfer of the Mortgage Loans as provided
herein as a sale for accounting and other purposes, by the Seller to the
Purchaser of all the Seller's right, title and interest in and to the
Mortgage Loans and other property described above.  In the event such
transfer is deemed not to be a sale, the Seller hereby grants to the
Purchaser a security interest in all of the Seller's right, title and
interest in, to and under the Mortgage Loans and other property described
above, whether now existing or hereafter created, to secure all of the
Seller's obligations hereunder; and this Agreement shall constitute a
security agreement under applicable law.

     The Master Servicer shall be entitled to maintain possession of all of
the foregoing documents and instruments to the extent such possession is
permitted under the Pooling and Servicing Agreement and at such time as such
possession is no longer permitted, the Seller shall or shall cause the Master
Servicer to deliver such documents and instruments and or opinion of counsel
referred to in the Pooling and Servicing Agreement and in accordance with the
provisions of the Pooling and Servicing Agreement.

     Section 2.3    Payment of Purchase Price for the Mortgage Loans.   In
                    ------------------------------------------------
consideration of the sale of the Mortgage Loans from the Seller to the
Purchaser on the Closing Date, the Purchaser agrees to pay to the Seller on
the Closing Date by transfer of immediately available funds, an amount equal
to $185,781,050 (the "Purchase Price"), and to transfer to the Seller on the
Closing Date the Transferor Certificates.


                                 ARTICLE III

                       REPRESENTATIONS AND WARRANTIES;
                             REMEDIES FOR BREACH

     Section 3.1    Seller Representations and Warranties.  The Seller
                    -------------------------------------
represents and warrants to the Purchaser as of the Closing Date:

          (i)  The Seller is a New York corporation, validly existing and in
     good standing under the laws of the State of New York, and has the
     corporate power to own its assets and to transact the business in which
     it is currently engaged.  The Seller is duly qualified to do business as
     a foreign corporation and is in good standing in each jurisdiction in
     which the character of the business transacted by it or any properties
     owned or leased by it requires such qualification and in which the
     failure so to qualify would have a material adverse effect on the
     business, properties, assets, or condition (financial or other) of the
     Seller;

         (ii)  The Seller has the power and authority to make, execute,
     deliver and perform this Agreement and all of the transactions
     contemplated under the Agreement, and has taken all necessary corporate
     action to authorize the execution, delivery and performance of this
     Agreement.  When executed and delivered, this Agreement will constitute
     the legal, valid and binding obligation of the Seller enforceable in
     accordance with its terms, except as enforcement of such terms may be
     limited by bankruptcy, insolvency or similar laws affecting the
     enforcement of creditors' rights generally and by the availability of
     equitable remedies;

        (iii)  The Seller is not required to obtain the consent of any other
     party or any consent, license, approval or authorization from, or
     registration or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity
     or enforceability of this Agreement, except for such consent, license,
     approval or authorization, or registration or declaration, as shall have
     been obtained or filed, as the case may be, prior to the Closing Date;

         (iv)  The execution, delivery and performance of this Agreement by
     the Seller will not violate any provision of any existing law or
     regulation or any order or decree of any court applicable to the Seller
     or any provision of the Certificate of Incorporation or Bylaws of the
     Seller, or constitute a material breach of any mortgage, indenture,
     contract or other agreement to which the Seller is a party or by which
     the Seller may be bound; and

          (v)  No litigation or administrative proceeding of or before any
     court, tribunal or governmental body is currently pending, or to the
     knowledge of the Seller threatened, against the Seller or any of its
     properties or with respect to this Agreement or the Investor
     Certificates which in the opinion of the Seller has a reasonable
     likelihood of resulting in a material adverse effect on the transactions
     contemplated by this Agreement.

     It is understood and agreed that the representations and warranties set
forth in this Section 3.1 shall survive the sale and assignment of the
Mortgage Loans to the Purchaser.  The Seller shall cure a breach of any
representations and warranties in accordance with the Pooling and Servicing
Agreement.  It is understood and agreed that the remedy specified in the
Pooling and Servicing Agreement shall constitute the sole remedy against the
Seller respecting such breach. 

     Section 3.2    Seller Representations and Warranties Relating to the
                    -----------------------------------------------------
Mortgage Loans.  The Seller represents and warrants to the Purchaser as of
- --------------
the Cut-off Date, unless otherwise specifically set forth herein:

          (i)  As of the Closing Date, this Agreement constitutes a legal,
     valid and binding obligation of the Seller, enforceable against the
     Seller in accordance with its terms, except as enforcement of such terms
     may be limited by bankruptcy, insolvency, reorganization, moratorium or
     other similar laws now or hereafter in effect affecting the enforcement
     of creditors' rights generally and by the availability of equitable
     remedies;

         (ii)  As of the Closing Date with respect to the Mortgage Loans and
     as of the applicable Transfer Date with respect to any Eligible
     Substitute Mortgage Loan, either (A) this Agreement constitutes a valid
     transfer and assignment to the Purchaser of all right, title and
     interest of the Seller in and to the Cut-off Date Asset Balances with
     respect to the applicable Mortgage Loans, all monies due or to become
     due with respect thereto (excluding payments in respect of accrued
     interest due on or prior to the Cut-off Date), and all proceeds of such
     Cut-off Date Asset Balances with respect to the Mortgage Loans and such
     funds as are from time to time deposited in the Collection Account
     (excluding any investment earnings thereon) and all other property
     specified in the definition of "Asset" in the Pooling and Servicing
     Agreement as being part of the corpus of the Trust Fund conveyed to the
     Trust Fund by the Purchaser, and upon payment for the Additional
     Balances, will constitute a valid transfer and assignment to the
     Purchaser of all right, title and interest of the Seller in and to the
     Additional Balances, all monies due or to become due with respect
     thereto, and all proceeds of such Additional Balances and all other
     property specified in the definition of "Asset" relating to the
     Additional Balances or (B) this Agreement constitutes a grant of a
     security interest (as defined in the UCC as in effect in California) in
     such property to the Purchaser.  If this Agreement constitutes the grant
     of a security interest to the Purchaser in such property, and if the
     Purchaser obtains and maintains possession of the Mortgage File for each
     Mortgage Loan, the Purchaser shall have a first priority perfected
     security interest in such property, subject to the effect of Section
     9-306 of the UCC with respect to collections on the Mortgage Loans that
     are deposited in the Collection Account in accordance with the next to
     last paragraph of Section 3.02(b) of the Pooling and Servicing
     Agreement; provided, however, that nothing in this clause (ii) shall be
     construed to obligate the Seller to deliver any Mortgage Files other
     than as set forth in Section 2.2 hereof;

        (iii)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan and as of the date any Additional Balance is created, the
     information set forth in the Mortgage Loan Schedule for such Mortgage
     Loans is true and correct in all material respects;

         (iv)  The applicable Cut-off Date Asset Balance has not been
     assigned or pledged, and the Seller is the sole owner and holder of such
     Cut-off Date Asset Balance free and clear of any and all liens, claims,
     encumbrances, participation interests, equities, pledges, charges or
     security interests of any nature, and has full right and authority,
     under all governmental and regulatory bodies having jurisdiction over
     the ownership of the applicable Mortgage Loan, to sell, assign or
     transfer the same pursuant to this Agreement;

          (v)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the related Mortgage Note and the Mortgage with respect
     to each Mortgage Loan have not been assigned or pledged, and immediately
     prior to the sale of the Mortgage Loans to the Purchaser, the Seller was
     the sole owner and holder of the Mortgage Loan free and clear of any and
     all liens, claims, encumbrances, participation interests, equities,
     pledges, charges or security interests of any nature, and has full right
     and authority, under all governmental and regulatory bodies having
     jurisdiction over the ownership of the applicable Mortgage Loans, to
     sell and assign the same pursuant to this Agreement;

         (vi)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the related Mortgage is a valid and subsisting first or
     second lien, as set forth on the Mortgage Loan Schedule with respect to
     each related Mortgage Loan, on the property therein described, and as of
     the Cut-off Date the related Mortgaged Property is free and clear of all
     encumbrances and liens having priority over the first or second lien, as
     applicable, of such Mortgage except for liens for (i) real estate taxes
     and special assessments not yet delinquent; (ii) any first mortgage loan
     secured by such Mortgaged Property and specified on the Mortgage Loan
     Schedule; (iii) covenants, conditions and restrictions, rights of way,
     easements and other matters of public record as of the date of recording
     that are acceptable to mortgage lending institutions generally; and (iv)
     other matters to which like properties are commonly subject which do not
     materially interfere with the benefits of the security intended to be
     provided by such Mortgage;

        (vii)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, there is no valid offset, defense or counterclaim of any
     obligor under any Credit Line Agreement or Mortgage;

       (viii)  To the best knowledge of the Seller, as of the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect to any Eligible Substitute Mortgage Loan, there is no delinquent
     recording or other tax or fee or assessment lien against any related
     Mortgaged Property;

         (ix)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, there is no proceeding pending or, to the best knowledge
     of the Seller, threatened for the total or partial condemnation of the
     related Mortgaged Property, and such property is free of material
     damage;

          (x)  To the best knowledge of the Seller, as of the Closing Date
     with respect to the Mortgage Loans and the applicable Transfer Date with
     respect to any Eligible Substitute Mortgage Loan, there are no
     mechanics' or similar liens or claims which have been filed for work,
     labor or material affecting the related Mortgaged Property which are, or
     may be, liens prior or equal to the lien of the related Mortgage, except
     liens which are fully insured against by the title insurance policy
     referred to in clause (xiv);

         (xi)  No Minimum Monthly Payment is more than 59 days delinquent
     (measured on a contractual basis); and with respect to the Mortgage
     Loans no more than 0.0% (by Cut-off Date Pool Balance) were 30-59 days
     delinquent (measured on a contractual basis);

        (xii)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, for each Mortgage Loan, the related Mortgage File
     contains each of the documents and instruments specified to be included
     therein;

       (xiii)  The related Mortgage Note and the related Mortgage at
     origination complied in all material respects with applicable state and
     federal laws, including, without limitation, usury, truth-in-lending,
     real estate settlement procedures, consumer credit protection, equal
     credit opportunity or disclosure laws applicable to the Mortgage Loan;

        (xiv)  Either a lender's title insurance policy or binder was issued
     on the date of origination of the Mortgage Loan and each such policy is
     valid and remains in full force and effect, or a title search or
     guaranty of title customary in the relevant jurisdiction was obtained
     with respect to a Mortgage Loan as to which no title insurance policy or
     binder was issued;

         (xv)  As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, none of the Mortgaged Properties is a mobile home or a
     manufactured housing unit that is not considered or classified as part
     of the real estate under the laws of the jurisdiction in which it is
     located;

        (xvi)  As of the Cut-off Date for the Mortgage Loans no more than
     0.54% of such Mortgage Loans, by aggregate principal balance, are
     secured by Mortgaged Properties located in one United States postal zip
     code;

        (xvii) The Combined Loan-to-Value Ratio for each Mortgage Loan was
     not in excess of 100%;

        (xviii) No selection procedure reasonably believed by the Seller to
     be adverse to the interests of the Certificateholders or the Credit
     Enhancer was utilized in selecting the Mortgage Loans;

        (xix)  The Seller has not transferred the Mortgage Loans to the
     Purchaser with any intent to hinder, delay or defraud any of its
     creditors;

        (xx)   The Minimum Monthly Payment with respect to any Mortgage Loan
     is not less than the interest accrued at the applicable Loan Rate on the
     average daily Asset Balance during the interest period relating to the
     date on which such Minimum Monthly Payment is due;

        (xxi)  Within 90 days of the Closing Date with respect to the
     Mortgage Loans and, to the extent not already included in such filing
     with respect to the Mortgage Loans, the applicable Transfer Date with
     respect to any Eligible Substitute Mortgage Loan, the Seller will file
     UCC-1 financing statements with respect to the Mortgage Loans;

        (xxii) As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, each Credit Line Agreement and each Mortgage Loan is an
     enforceable obligation of the related Mortgagor, except as the
     enforceability thereof may be limited by bankruptcy, insolvency,
     reorganization, moratorium or other similar laws now or hereafter in
     effect affecting the enforcement of creditors' rights generally and by
     the availability of equitable remedies;

        (xxiii) As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, the Seller has not received a notice of default of any
     senior mortgage loan related to a Mortgaged Property that has not been
     cured by a party other than the Master Servicer;

        (xxiv) The definition of "prime rate" in each Credit Line Agreement
     relating to a Mortgage Loan does not differ materially from the
     definition in the form of Credit Line Agreement in Exhibit E of the
     Pooling and Servicing Agreement;

        (xxv)  The weighted average remaining term to maturity of the
     Mortgage Loans on a contractual basis as of the Cut-off Date for the
     Mortgage Loans is approximately 273 months.  On each date that the Loan
     Rates have been adjusted, interest rate adjustments on the Mortgage
     Loans were made in compliance with the related Mortgage and Mortgage
     Note and applicable law.  Over the term of each Mortgage Loan, the Loan
     Rate may not exceed the related Loan Rate Cap, if any.  The Loan Rate
     Caps range between 12.00% and 18.00% and the weighted average Loan Rate
     Cap is approximately 17.80%.  The Gross Margins range between -0.25% and
     6.25% and the weighted average Gross Margin is approximately 2.20% as of
     the Cut-off Date for the Mortgage Loans.  The Loan Rates on such
     Mortgage Loans range between 5.99% and 13.50% and the weighted average
     Loan Rate is approximately 6.59%.

        (xxvi) As of the Closing Date with respect to the Mortgage Loans and
     the applicable Transfer Date with respect to any Eligible Substitute
     Mortgage Loan, each Mortgaged Property consists of a single parcel of
     real property with a one-to-four unit single family residence erected
     thereon, or an individual condominium unit, planned unit development
     unit or townhouse;

        (xxvii) No more than 13.50% (by Cut-off Date Pool Balance) of the
     Mortgage Loans are secured by real property improved by individual
     condominium units, planned unit development units, townhouses or two-to-
     four family residences erected thereon, and at least 86.50% (by Cut-off
     Date Pool Balance) of the Mortgage Loans are secured by real property
     with a detached one-family residence erected thereon;

        (xxviii)  The Credit Limits on the Mortgage Loans range between
     approximately $10,000 and $500,000 with an average of approximately
     $34,863.85.  As of the Cut-off Date for the Mortgage Loans, no Mortgage
     Loan had a principal balance in excess of approximately $500,000 and the
     average principal balance of the Mortgage Loans is equal to
     approximately $23,812.51; and

        (xxix)   Approximately 3.47% and 96.53% of the Mortgage Loans, by
     aggregate principal balance as of the Cut-off Date for the Mortgage
     Loans, are first and second liens, respectively.

     In the event of a breach of representation or warranty under the Pooling
and Servicing Agreement, and with respect to the representations and
warranties set forth in this Section 3.2 that are made to the best of the
Seller's knowledge or as to which the Seller has no knowledge, if it is
discovered by the Purchaser, the Seller, the Master Servicer, the Credit
Enhancer or a Responsible Officer of the Trustee that the substance of such
representation and warranty is inaccurate and such inaccuracy materially and
adversely affects the interest of the Purchaser or its assignee in the
related Mortgage Loan then notwithstanding the Seller's lack of knowledge
with respect to the substance of such representation and warranty being
inaccurate at the time the representation or warranty was made, such
inaccuracy shall be deemed a breach of the applicable representation or
warranty and with respect to any breach of such representation or warranty or
of any other representation or warranty that materially and adversely affects
the interest of the Purchaser or its assignee in the related Mortgage Loan,
the Seller shall cure, repurchase or substitute in accordance with the
Pooling and Servicing Agreement.

     It is understood and agreed that the representations and warranties set
forth in this Section 3.2 shall survive the transfer and assignment of the
Mortgage Loans to the Purchaser.  It is understood and agreed that the
obligation of the Seller to accept a transfer of a Mortgage Loan as to which
a breach has occurred and is continuing and has not been cured and to make
any required deposit in the Collection Account or to substitute an Eligible
Substitute Mortgage Loan, as the case may be, under Section 2.04 of the
Pooling and Servicing Agreement, shall constitute the sole remedy against the
Seller respecting such breach available to the Purchaser, Investor
Certificateholders, the Trustee on behalf of Investor Certificateholders and
the Credit Enhancer.

     The Purchaser acknowledges that the Seller, as Master Servicer, in its
sole discretion, shall have the right to purchase for its own account from
the Trust any Mortgage Loan which is 91 days or more delinquent at a price
equal to the purchase price described below.  The price for any Mortgage Loan
purchased hereunder (which shall be calculated in the same manner set forth
in Section 2.02 of the Pooling and Servicing Agreement) shall be deposited in
the Collection Account and the Trustee, upon receipt of a certificate from
the Master Servicer in the form of Exhibit H of the Pooling and Servicing
Agreement, shall release or cause to be released to the purchaser of such
Mortgage Loan the related Mortgage File and shall execute and deliver such
instruments of transfer or assignment prepared by the purchaser of such
Mortgage Loan, in each case without recourse, as shall be necessary to vest
in the purchaser of such Mortgage Loan any Mortgage Loan released pursuant
hereto and the purchaser of such Mortgage Loan shall succeed to all the
Trustee's right, title and interest in and to such Mortgage Loan and all
security and documents related thereto.  Such assignment shall be an
assignment outright and not for security.  The purchaser of such Mortgage
Loan shall thereupon own such Mortgage Loan, and all security and documents,
free of any further obligation to the Trustee, the Credit Enhancer or the
Certificateholders with respect thereto.


                                  ARTICLE IV

                              SELLER'S COVENANTS

     Section 4.1  Covenants of the Seller.  The Seller hereby covenants
                  -----------------------
that except for the transfer hereunder, the Seller will not sell, pledge,
assign or transfer to any other Person, or grant, create, incur, assume or
suffer to exist any Lien on any Mortgage Loan, or any interest therein; the
Seller will notify the Trustee, as assignee of the Purchaser, of the
existence of any Lien on any Mortgage Loan immediately upon discovery
thereof; and the Seller will defend the right, title and interest of the
Trustee, as assignee of the Purchaser, in, to and under the Mortgage Loans,
against all claims of third parties claiming through or under the Seller;
provided, however, that nothing in this Section 4.1 shall prevent or be
deemed to prohibit the Seller from suffering to exist upon any of the
Mortgage Loans any Liens for municipal or other local taxes and other
governmental charges if such taxes or governmental charges shall not at the
time be due and payable or if the Seller shall currently be contesting the
validity thereof in good faith by appropriate proceedings and shall have set
aside on its books adequate reserves with respect thereto.


                                  ARTICLE V

                                  SERVICING

     Section 5.1    Servicing.  The Seller will be the Master Servicer of
                    ---------
the Mortgage Loans pursuant to the terms and conditions of the Pooling and
Servicing Agreement.


                                  ARTICLE VI

                                 TERMINATION

     Section 6.1    Termination.  The respective obligations and
                    -----------
responsibilities of the Seller and the Purchaser created hereby shall
terminate upon the termination of the Trust Fund as provided in Article X of
the Pooling and Servicing Agreement.


                                 ARTICLE VII

                           MISCELLANEOUS PROVISIONS

     Section 7.1    Amendment.  This Agreement may be amended from time to
                    ---------
time by the Seller and the Purchaser, with the consent of the Credit
Enhancer, by written agreement signed by the Seller and the Purchaser.

     Section 7.2    Governing Law.  This Agreement shall be governed by
                    -------------
and construed in accordance with the laws of the State of New York and the
obligations, rights and remedies of the parties hereunder shall be determined
in accordance with such laws.

     Section 7.3    Notices.  All demands, notices and communications
                    -------
hereunder shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by registered mail, postage prepaid,
addressed as follows:

          (i)  if to the Seller:

               Countrywide Home Loans, Inc.
               4500 Park Granada
               Calabasas, CA  91302
               Attention: David Walker

or, such other address as may hereafter be furnished to the Purchaser in
writing by the Seller.

          (ii) if to the Purchaser:

               CWABS, Inc.
               4500 Park Granada
               Calabasas, CA  91302
               Attention: David Walker

or such other address as may hereafter be furnished to the Seller in writing
by the Purchaser.

     Section 7.4    Severability of Provisions.  If any one or more of the
                    --------------------------
covenants, agreements, provisions or terms of this Agreement shall be held
invalid for any reason whatsoever, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Agreement and shall in no way affect
the validity of enforceability of the other provisions of this Agreement.

     Section 7.5    Counterparts.  This Agreement may be executed in one
                    ------------
or more counterparts and by the different parties hereto on separate
counterparts, each of which, when so executed, shall be deemed to be an
original and such counterparts, together, shall constitute one and the same
agreement.

     Section 7.6    Further Agreements.  The Purchaser and the Seller each
                    ------------------
agree to execute and deliver to the other such additional documents,
instruments or agreements as may be necessary or reasonable and appropriate
to effectuate the purposes of this Agreement or in connection with the
issuance of any series of Investor Certificates representing interests in the
Mortgage Loans.

     Section 7.7    Successors and Assigns: Assignment of Purchase
                    ----------------------------------------------
Agreement.  This Agreement shall bind and inure to the benefit of and be
- ---------
enforceable by the Seller, the Purchaser, the Trustee and the Credit
Enhancer.  The obligations of the Seller under this Agreement cannot be
assigned or delegated to a third party without the consent of the Purchaser,
except that the Purchaser acknowledges and agrees that the Seller may assign
its obligations hereunder to any Person into which the Seller is merged or
any corporation resulting from any merger, conversion or consolidation to
which the Seller is a party or any Person succeeding to the business of the
Seller.  The parties hereto acknowledge that the Purchaser is acquiring the
Mortgage Loans for the purpose of contributing them to a trust that will
issue a series of Investor Certificates representing undivided interests in
such Mortgage Loans.  As an inducement to the Purchaser to purchase the
Mortgage Loans, the Seller acknowledges and consents to the assignment by the
Purchaser to the Trustee of all of the Purchaser's rights against the Seller
pursuant to this Agreement insofar as such rights relate to Mortgage Loans
transferred to such Trustee and to the enforcement or exercise of any right
or remedy against the Seller pursuant to this Agreement by the Trustee or the
Credit Enhancer under the Pooling and Servicing Agreement.  Such enforcement
of a right or remedy by the Trustee or the Credit Enhancer shall have the
same force and effect as if the right or remedy had been enforced or
exercised by the Purchaser directly.

     Section 7.8    Survival.  The representations and warranties set
                    --------
forth in Article III shall survive the purchase of the Mortgage Loans
hereunder.

     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names
to be signed to this Purchase Agreement by their respective officers
thereunto duly authorized as of the day and year first above written.

                         CWABS, Inc.,
                           as Purchaser



                         By:____________________________________
                            Name:  David Walker
                            Title: Vice President


                         COUNTRYWIDE HOME LOANS, INC.,
                           as Seller




                         By:____________________________________
                            Name:  David Walker
                            Title: Executive Vice President

                                                                   Schedule I

                                 SCHEDULE OF
                                MORTGAGE LOANS
                                --------------


                       (Delivered to the Trustee only)



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


     On the 24th day of November 1997 before me, a Notary Public in and for
said State, personally appeared David Walker, known to me to be a Vice
President of CWABS, Inc., the corporation that executed the within
instrument, and also known to me to be the person who executed it on behalf
of said corporation, and acknowledged to me that such corporation executed
the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                              _________________________________
                              Notary Public


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


     On the 24th day of November 1997 before me, David Walker of Countrywide
Home Loans, Inc., personally appeared, personally known to me (or proved to
me on the basis of satisfactory evidence) to be the person whose name is
subscribed to the within instrument and acknowledged to me that he executed
the same in his authorized capacity, and that by his signature on the
instrument the person, or the entity upon behalf of which the person acted,
executed the instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                              _________________________________
                              Notary Public




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