CWABS INC
8-K, 1997-06-16
ASSET-BACKED SECURITIES
Previous: VIRTUAL TELECOM INC, 3, 1997-06-16
Next: CAPITOL REVOLVING HOME EQUITY LOAN TRUST 1996-1, 8-K, 1997-06-16




______________________________________________________________________


                      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) May 30, 1997


          CWABS, INC. (as depositor under the Pooling and Servicing
          Agreement, dated  as of May  23, 1997, providing  for the
          issuance of  the CWABS, INC.,  Asset-Backed Certificates,
          Series    1997-2).


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


         Delaware                  333-11095           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 May 30, 1997, CWABS, Inc. (the "Company") entered into a  Pooling and
Servicing Agreement dated  as of  May 23,  1997 (the  "Pooling and  Servicing
Agreement"), by and among the  Company, as depositor, Countrywide Home Loans,
Inc. ("CHL"), as seller  and as master servicer, and The Bank of New York, as
trustee (the "Trustee"),  providing for the issuance of  the Company's Asset-
Backed Certificates, Series  1997-2.  The Pooling and  Servicing Agreement is
annexed hereto as Exhibit 99.1.
____________________________
*    Capitalized terms used  and not otherwise defined herein  shall have the
     meanings assigned to them  in the Prospectus dated February 21, 1997 and
     the Prospectus Supplement  dated May 23, 1997, of  CWABS, Inc., relating
     to its Asset-Backed Certificates, Series 1997-2.


     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.

                         

                              THE MORTGAGE POOL

General

The  following discussion  applies to  the origination,  sales  and servicing
practices  of Countrywide  in effect at  the time  of the origination  of the
Mortgage Loans.

All of the  Mortgage Loans will  provide for the  amortization of the  amount
financed over a  series of monthly payments and will provide for payments due
as of the first day of each month.   The Mortgage Loans to be included in the
Trust Fund will have been originated or purchased  by Countrywide Home Loans,
Inc.  ("Countrywide")  and   will  have  been  originated   substantially  in
accordance  with Countrywide's  underwriting criteria  for  sub-prime ("B&C")
quality  mortgage loans  described  in  the  Propectus Supplement  under  "--
Underwriting  Standards-- B&C  Quality  Mortgage  Loans." Sub-prime  mortgage
loans are generally first mortgage loans made  to borrowers with prior credit
difficulties.

Scheduled  monthly payments  made by  the  Mortgagors on  the Mortgage  Loans
("Scheduled Payments") either  earlier or later than the  scheduled due dates
thereof will not affect the amortization schedule or the relative application
of such payments to  principal and interest.  All of the  Mortgage Notes will
provide  for a  fifteen (15)  day  grace period  for monthly  payments.   Any
Mortgage Loan  may be  prepaid  in full  or in  part  at any  time;  however,
approximately 52.68% of the Cut-off Date Pool Mortgage Loans (by Cut-off Date
Pool Principal  Balance)  provide  for  the payment  by  the  borrower  of  a
prepayment charge in limited circumstances on full prepayments typically made
within five years  from the date of  execution of the related  Mortgage Note.
In  general, the related Mortgage Note will  provide that a prepayment charge
will apply  if, during the first  five years from the date  of origination of
such Mortgage  Loan, the borrower  prepays such Mortgage  Loan in full.   The
amount  of  the prepayment  charge  will generally  be  equal to  six months'
advance interest calculated on the basis of the rate in effect at the time of
such prepayment  on  the amount  prepaid in  excess of  20%  of the  original
balance of such Mortgage Loan.

All of the Mortgage Loans will have a Mortgage Rate which is subject to semi-
annual adjustment  on the first  day of the  months specified in  the related
Mortgage  Note (each  such  date, an  "Adjustment Date")  to  equal the  sum,
rounded to the  nearest 0.125%, of  (i) the average  of the London  interbank
offered rates for six-month U.S. dollar deposits in the London market, as set
forth in The Wall  Street Journal, or, if such rate ceases to be published in
The Wall  Street Journal  or becomes unavailable  for any reason,  then based
upon  a new index selected by the  Trustee, as holder of the related Mortgage
Note,  with the  consent  of  the Certificate  Insurer,  based on  comparable
information, in each  case as most  recently announced as  of a date  45 days
prior to  such  Adjustment Date  (the  "Mortgage Index"),  and  (ii) a  fixed
percentage  amount  specified  in  the  related  Mortgage  Note  (the  "Gross
Margin");  provided, however,  that the  Mortgage Rate  will not  increase or
decrease by more than 1.50% on any Adjustment Date (the "Periodic Rate Cap").
Substantially all  of the  Cut-off Date Pool  Mortgage Loans  were originated
with Mortgage Rates less  than the sum of the then  applicable Mortgage Index
and the related  Gross Margin.  Approximately 73.20% of the Cut-off Date Pool
Mortgage Loans (by  Cut-off Date Pool Principal Balance)  have fixed Mortgage
Rates for  24 months  (the "2/28 Mortgage  Loans") after  origination thereof
before  becoming  subject  to the  semi-annual  adjustment  described  in the
preceding sentences.   Substantially  all of the  Cut-off Date  Pool Mortgage
Loans will provide that over the life of each such Mortgage Loan the Mortgage
Rate will in no event be more  than the initial Mortgage Rate plus 7.00% (the
"Maximum  Mortgage  Rate").   Substantially  all  of  the Cut-off  Date  Pool
Mortgage Loans  provide that in no event will the Mortgage Rate for each such
Mortgage Loan be less than the initial Mortgage Rate (such rate, the "Minimum
Mortgage Rate").   Effective with  the first payment  due on a  Mortgage Loan
after each related Adjustment Date,  the monthly payment will be  adjusted to
an amount which will  fully amortize the outstanding principal balance of the
Mortgage Loan over its remaining term.

The Cut-off  Date Pool  Balance is  $178,026,096.39, which  is  equal to  the
aggregate Principal Balance of the Cut-off Date Pool Mortgage Loans as of the
Cut-off Date.   As of  the Cut-off Date,  approximately 0.31% of  the Cut-off
Date Pool Mortgage Loans (by Cut-off Date Pool Principal Balanace) were 30 to
59 days  contractually delinquent.   The average Cut-off Date  Pool Principal
Balance  of   the  Cut-off  Date   Pool  Mortgage  Loans   was  approximately
$100,921.82, the minimum  Cut-off Date Pool Principal Balance  was $7,475.00,
the maximum Cut-off Date Pool  Principal Balance was $810,000.00, the Minimum
Mortgage Rate  and the  Maximum Mortgage  Rate as  of the  Cut-off Date  were
5.875% and 12.750% per annum, respectively, and the weighted average Mortgage
Rate  as  of  the Cut-off  Date  was  approximately 9.246%  per  annum.   The
remaining term to scheduled maturity for the Cut-off Date Pool Mortgage Loans
as of the Cut-off Date ranged from 179 months to 360 months and the  weighted
average remaining term  to scheduled maturity  was approximately 359  months.
As  of the  Cut-off  Date, approximately  81.83%  of  the Cut-off  Date  Pool
Mortgage Loans were  secured by Mortgaged Properties which  are single-family
detached residences  and 93.67% were owner-occupied.  As of the Cut-off Date,
approximately 19.20%, 5.13%, 5.01%,  5.01% and 5.00% of the Cut-off Date Pool
Mortgage  Loans  by  Cut-off  Date  Pool Principal  Balance  are  secured  by
Mortgaged  Properties  located  in California,  Ohio,  Texas,  Wisconsin, and
Washington, respectively.

The "Loan-to-Value Ratio"  of a Mortgage Loan  is equal to (i)  the principal
balance of such Mortgage Loan at the date of origination, divided by (ii) the
Collateral Value of  the related Mortgaged Property.   The "Collateral Value"
of a Mortgaged Property  is the lesser of (x) the appraised value based on an
appraisal made for Countrywide by an independent fee appraiser at the time of
the origination of the related Mortgage Loan, and (y) the sales price of such
Mortgaged Property  at such time of origination.   With respect to a Mortgage
Loan the proceeds of which were used  to refinance an existing mortgage loan,
the Collateral Value is  the appraised value of the  Mortgaged Property based
upon the appraisal obtained  at the time of refinancing.  No assurance can be
given  that the  values of  the Mortgaged  Properties have  remained or  will
remain at their levels as of the dates of origination of the related Mortgage
Loans.   The weighted average Loan-to-Value Ratio as  of the Cut-off Date was
73.19%.

Approximately 0.31% of the Cut-off Date Pool Mortgage  Loans (by Cut-off Date
Pool Principal  Balance) were contractually delinquent for 30  to  59 days as
of the Cut-off Date.

Difference between  Statistic Calculation  Pool and Cut-off  Date Pool.   The
statistical information  presented in the  Prospectus Supplement is  based on
the Statistic Calculation Pool.   The Statistic Calculation Pool reflects the
Mortgage Loans  originated by the  Seller through  the Statistic  Calculation
Date,  and the statistical information presented in the Prospectus Supplement
is based on the number  and the principal balances of such  Mortgage Loans as
of the Statistic Calculation  Date.  The actual pool  as of the Closing  Date
will represent $178,026,096.39 aggregate Principal Balance of Mortgage Loans.
The Mortgage Loans to  be included in the final pool  will represent Mortgage
Loans  originated by the Seller on  or prior to the  Cut-off Date and sold by
the Seller to the  Depositor, and by the Depositor to the  Trust Fund, on the
Closing Date.   In addition,  with respect to the  Statistic Calculation Pool
Mortgage  Loans, as  to which  statistical  information is  presented in  the
Prospectus Supplement, some amortization will  have occured prior to the Cut-
off Date.   Moreover, certain  Statistic Calculation Pool Mortgage  Loans may
have  prepaid in full or may have been determined not to meet the eligibility
requirements for the final pool and as a result may not have been included in
the final pool.   As a result of the foregoing,  the statistical distribution
of characteristics as  of the Cut-off Date  for the final Mortgage  Loan pool
will vary  from the statistical  distribution of such characteristics  of the
Statistic  Calculation  Pool  as  presented  in  the  Prospectus  Supplement,
although such variance will not be material.

Mortgage Loans

The following tables describe the Cut-off Date Pool Mortgage Loans and the
related Mortgaged Properties based upon the Cut-off Date Pool as of the close
of business on the Cut-off Date.  The sum of the columns below may not equal
the total indicated due to rounding.



                            CURRENT MORTGAGE RATES (1)




<TABLE>
<CAPTION>


                                                        AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
 RANGE OF CURRENT MORTGAGE RATES         LOANS                                      PERCENT OF POOL
               (%)
     <S>                              <C>                <C>

     5.501     -
              6.000   . . . . . .      1                 180,191.10             0.10%
     6.001     -
              6.500   . . . . . .      5                 607,679.90             0.34
     6.501     -
              7.000   . . . . . .      18                1,688,512.92           0.95
     7.001     -
              7.500   . . . . . .      49                6,208,702.28           3.49
     7.501     -
              8.000   . . . . . .      94                11,629,757.90          6.53
     8.001     -
              8.500   . . . . . .      189               23,381,813.35          13.13
     8.501     -
              9.000   . . . . . .      337               38,467,399.99          21.61
     9.001     -
              9.500   . . . . . .      329               31,917,947.94          17.93
     9.501     -
              10.000  . . . . . .      305               29,528,336.87          16.59
     10.001    -
              10.500  . . . . . .      178               14,245,043.20          8.00
     10.501    -
              11.000  . . . . . .      136               11,354,935.19          6.38
     11.001    -
              11.500  . . . . . .      66                5,329,976.44           2.99
     11.501    -
              12.000  . . . . . .      37                2,226,975.05           1.25
     12.001    -
              12.500  . . . . . .      18                1,087,511.23           0.61
     12.501    -
              13.000  . . . . . .      2                 171,313.03             0.10
     Total  . . . . . . . . . . .      1,764             178,026,096.39         100.00%

</TABLE>


(1)  As  of the  Cut-off  Date, the  weighted  average Mortgage  Rate  of the
     Mortgage Loans was approximately 9.25% per annum.



                                    MARGIN(1)




<TABLE>
<CAPTION>


                                                        AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING     PERCENT
       RANGE OF MARGINS (%)              LOANS                                   OF POOL

<S>                                    <C>               <C>                    <C>
4.251     -    4.500
                                       3                 417,586.68             0.23%
4.501     -    4.750
                                       3                 432,875.00             0.24
4.751     -    5.000
                                       54                4,868,894.59           2.73
5.001     -    5.250
                                       103               11,009,399.44          6.18
5.251     -    5.500
                  . . . . . . . .      228               22,769,807.20          12.79
5.501     -    5.750
                                       293               32,895,450.48          18.48
5.751     -    6.000
                                       350               35,644,960.00          20.02
6.001     -    6.250
                                       256               26,122,075.40          14.67
6.251     -    6.500
                                       146               13,564,145.30          7.62
6.501     -    6.750
                                       112               12,570,803.96          7.06
6.751     -    7.000
                                       97                8,924,728.24           5.01
7.001     -    7.250
                                       32                2,643,178.51           1.48
7.251     -    7.500
                                       59                3,972,919.49           2.23
7.501     -    7.750
                                       16                1,240,410.25           0.70
7.751     -    8.000
                                       7                 581,168.87             0.33
8.001     -    8.250
                                       2                 248,558.54             0.14
8.251     -    8.500
                                       3                 119,134.44             0.07
     Total  . . . . . . . . . . .      1,764             178,026,096.39         100.00%

</TABLE>


(1)  As  of the  Cut-off Date,  the weighted  average Margin of  the Mortgage
     Loans was approximately 6.05%.




                                  MAXIMUM RATES (1)



<TABLE>
<CAPTION>

<S>                              <C>                    <C>
                                                         AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
            RANGE OF                     LOANS                                      PERCENT OF POOL
        MAXIMUM RATES (%)
12.501    -    13.000
                                       1                 180,191.10             0.10%
13.001    -    13.500
                                       5                 607,679.90             0.34
13.501    -    14.000
                                       18                1,688,512.92           0.95
14.001    -    14.500
                                       49                6,208,702.28           3.49
14.501    -    15.000
                                       94                11,629,757.90          6.53
15.001    -    15.500
                                       189               23,381,813.35          13.13
15.501    -    16.000
                                       337               38,467,399.99          21.61
16.001    -    16.500
                                       329               31,917,947.94          17.93
16.501    -    17.000
                                       305               29,528,336.87          16.59
17.001    -    17.500
                                       178               14,245,043.20          8.00
17.501    -    18.000
                                       136               11,354,935.19          6.38
18.001    -    18.500
                                       66                5,329,976.44           2.99
18.501    -    19.000
                  . . . . . . . .      37                2,226,975.05           1.25
19.001    -    19.500
                                       18                1,087,511.23           0.61
19.501    -    20.000
                  . . . . . . . .      2                 171,313.03             0.10
     Total  . . . . . . . . . . .      1,764             178,026,096.39         100.00%

</TABLE>


(1)  As of  the  Cut-off  Date, the  weighted  average Maximum  Rate  of  the
     Mortgage Loans was approximately 16.25% per annum.




                   CURRENT MORTGAGE LOAN PRINCIPAL BALANCES (1)





<TABLE>
<CAPTION>

   <S>                                  <C>              <C> 
                                                           AGGREGATE PRINCIPAL 
            RANGE OF CURRENT                NUMBER OF       BALANCE OUTSTANDING
             MORTGAGE LOAN               MORTGAGE LOANS                              PERCENT OF POOL
         PRINCIPAL BALANCES (%)
     0.01 -    50,000.00                     358              12,864,284.61        7.23%
     50,000.01 -    100,000.00               775              56,317,809.42        31.63
     100,000.01     -    150,000.00          357              42,956,204.77        24.13
     150,000.01     -    200,000.00          123              21,131,539.49        11.87
     200,000.01     -    250,000.00          69               15,148,734.45        8.51
     250,000.01     -    300,000.00          33               9,105,216.20         5.11
     300,000.01     -    350,000.00          15               4,882,339.28         2.74
     350,000.01     -    400,000.00          13               4,956,433.26         2.78
     400,000.01     -    450,000.00          9                3,892,279.87         2.19
     450,000.01     -    500,000.00          5                2,426,960.13         1.36
     500,000.01     -    550,000.00          2                1,038,176.79         0.58
     550,000.01     -    600,000.00          2                1,191,650.48         0.67
     600,000.01     -    650,000.00          1                617,267.64           0.35
     650,000.01     -    700,000.00          1                687,200.00           0.39
     800,000.01     -    850,000.00          1                810,000.00           0.45
     Total                                   1,764            178,026,096.39       100.00%

</TABLE>


(1)  As of the  Cut-off Date, the average current Mortgage Loan principal was
     approximately $100,922.


                          ORIGINAL LOAN-TO-VALUE RATIOS(1)


<TABLE>
<CAPTION>

<S>                                 <C>                <C>

                                               AGGREGATE PRINCIPAL 
 RANGE OF ORIGINAL LOAN-TO-VALUE  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
            RATIOS (%)                   LOANS                                      PERCENT OF POOL
10.01     -    15.00
                                       2                 30,000.00              0.02%
15.01     -    20.00
                  . . . . . . . .      2                 60,989.39              0.03
20.01     -    25.00
                                       3                 82,475.00              0.05
25.01     -    30.00
                                       9                 353,448.61             0.20
30.01     -    35.00
                                       14                729,987.00             0.41
35.01     -    40.00
                                       17                965,750.44             0.54
40.01     -    45.00
                                       19                920,375.68             0.52
45.01     -    50.00
                                       46                3,670,777.11           2.06
50.01     -    55.00
                                       47                3,496,907.23           1.96
55.01     -    60.00
                                       99                8,988,378.89           5.05
60.01     -    65.00
                                       163               13,892,913.62          7.80
65.01     -    70.00
                                       274               26,575,928.89          14.93
70.01     -    75.00
                                       466               47,026,675.18          26.42
75.01     -    80.00
                                       409               47,745,532.89          26.82
80.01     -    85.00
                                       162               18,881,502.26          10.61
85.01     -    90.00
                                       32                4,604,454.20           2.59
     Total  . . . . . . . . . . .      1,764             $178,026,096.39        100.00%

</TABLE>

(1)  As of the Cut-off Date, the weighted average original Loan-to-Value
     Ratio of the Mortgage Loans was approximately 73.19%.




                   STATE DISTRIBUTIONS OF MORTGAGED PROPERTIES


<TABLE>
<CAPTION>



                                                        AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
     STATE                            LOANS                                   PERCENT OF POOL

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

California                             184              34,175,089.47          19.20%
Ohio                                   129               9,135,969.15           5.13
Texas                                  85                8,920,133.44           5.01
Wisconsin                              116               8,916,987.18           5.01
Washington                             81                8,894,827.12           5.00
Colorado                               68                8,118,052.76           4.56
Florida                                92                7,995,837.77           4.49
Idaho                                  95                7,727,756.31           4.34
Michigan                               80                5,864,618.40           3.29
Pennsylvania                           93                5,745,470.47           3.23
Illinois                               56                5,734,121.69           3.22
Utah                                   45                5,454,277.60           3.06
Massachusetts                          30                4,473,516.03           2.51
Arizona                                50                4,373,328.23           2.46
Louisiana                              46                4,288,594.93           2.41
North Carolina                         46                4,193,734.32           2.36
Missouri                               46                3,816,156.35           2.14
New York                               20                3,682,501.50           2.07
Indiana                                48                3,598,454.06           2.02
New Mexico                             46                3,383,286.69           1.90
Montana                                29                3,190,924.25           1.79
New Jersey                             26                3,035,208.85           1.70
Kentucky                               40                3,033,616.41           1.70
Oregon                                 27                2,879,969.80           1.62
Tennessee                              27                2,682,120.98           1.51
Hawaii                                 14                2,680,721.68           1.51
Minnesota                              24                1,792,768.54           1.01
Georgia                                14                1,277,526.00           0.72
Mississippi                            13                836,977.10             0.47
Connecticut                            7                 749,219.94             0.42
Nevada                                 5                 728,705.20             0.41
Iowa                                   9                 726,589.56             0.41
Oklahoma                               11                710,931.46             0.40
Kansas                                 7                 578,504.12             0.32
Virginia                               4                 571,835.77             0.32
South Dakota                           9                 555,222.16             0.31
Wyoming                                7                 476,836.34             0.27
Vermont                                5                 474,861.06             0.27
Delaware                               6                 459,349.11             0.26
South Carolina                         5                 452,150.27             0.25
Maine                                  3                 444,500.00             0.25
New Hampshire                          5                 387,728.67             0.22
Maryland                               4                 364,469.46             0.20
Alabama                                2                 206,227.58             0.12
North Dakota                           1                 62,971.38              0.04
Alaska                                 1                 60,000.00              0.03
Rhode Island                           1                 58,070.66              0.03
West Virginia                          2                 55,376.57              0.03
     Total  . . . . . . . . . . .      1,764             178,026,096.39       100.00%


</TABLE>



                              INITIAL FIXED RATE PERIOD



<TABLE>
<CAPTION>

<S>                                 <C>                   <C>
                                                            AGGREGATE PRINCIPAL 
                                       NUMBER OF MORTGAGE    BALANCE OUTSTANDING
      INITIAL FIXED RATE PERIOD              LOANS                                   PERCENT OF POOL
               (MONTHS)
6 months                              387                  47,707,912.24           26.80%
24 months                             1,377                         130,318,184.15 73.20
     Total  . . . . . . . . . . . . . 1,764               $178,026,096.39          100.00%

</TABLE>



                              MINIMUM MORTGAGE RATES(1)



<TABLE>
<CAPTION> 

   <S>                            <C>                 <C>

                                               AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
            RANGE OF                     LOANS                                      PERCENT OF POOL
      MINIMUM RATES (%) (1)
     5.501     -
              6.000   . . . . . .      1                 180,191.10             0.10%
     6.001     -
              6.500   . . . . . .      5                 607,679.90             0.34
     6.500     -
              7.000   . . . . . .      18                1,688,512.92           0.95
     7.001     -
              7.500   . . . . . .      49                6,208,702.28           3.49
     7.501     -
              8.000   . . . . . .      94                11,629,757.90          6.53
     8.001     -
              8.500   . . . . . .      189               23,381,813.35          13.13
     8.501     -
              9.000   . . . . . .      337               38,467,399.99          21.61
     9.001     -
              9.500   . . . . . .      329               31,917,947.94          17.93
     9.501     -
              10.000  . . . . . .      305               29,528,336.87          16.59
     10.001    -
              10.500  . . . . . .      178               14,245,043.20          8.00
     10.501    -
              11.000  . . . . . .      136               11,354,935.19          6.38
     11.001    -
              11.500  . . . . . .      66                5,329,976.44           2.99
     11.501    -
              12.000  . . . . . .      37                2,226,975.05           1.25
     12.001    -
              12.500  . . . . .  -     18                1,087,511.23           0.61
     12.501    -
              13.000  . . . . . .      2                 171,313.03             0.10
     Total  . . . . . . . . . . .      1,764             178,026,096.39         100.00%

</TABLE>


(1)  As  of  the Cut-off  Date,  the  weighted average  Minimum  Rate of  the
     Mortgage Loans was approximately 9.25% per annum.



                            TYPE OF MORTGAGED PROPERTIES




<TABLE>
<CAPTION>

<S>                               <C>                 <C>
                                                        AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
                                         LOANS                                      PERCENT OF POOL
          PROPERTY TYPE
2-4 Family                             70                6,539,328.54           3.67%
Condominium                            64                5,718,614.32           3.21
Other                                  17                917,923.79             0.52
PUD                                    116               19,173,368.69          10.77
Single Family                          1,497             145,676,861.05         81.83
     Total                             1,764             $178,026,096.39        100.00%

</TABLE>




                                 OCCUPANCY TYPES(1)




<TABLE>
<CAPTION>


<S>                               <C>                 <C>
                                                        AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
                                         LOANS                                      PERCENT OF POOL
          OCCUPANCY TYPE
Owner Occupied                         1,598             166,752,533.26         93.67%
Non-Owner Occupied                     166               11,273,563.13          6.33
     Total                             1,764             178,026,096.39         100.00%

</TABLE>



(1)  Based  upon representations  of the  related Mortgagors  at the  time of
     origination.



                              NEXT ADJUSTMENT DATES



<TABLE>
<CAPTION>

<S>                              <C>                   <C>
                                                        AGGREGATE PRINCIPAL 
                                  NUMBER OF MORTGAGE     BALANCE OUTSTANDING
                                         LOANS                                      PERCENT OF POOL
              MONTHS
June 1997                              1                 438,541.27             0.25%
July 1997                              2                 202,059.98             0.11
August 1997                            1                 62,623.63              0.04
September 1997                         20                1,916,759.59           1.08
October 1997                           152               18,123,022.77          10.18
November 1997                          140               16,715,483.00          9.39
December 1997                          71                10,249,422.00          5.76
July 1998                              2                 634,998.79             0.36
August 1998                            3                 221,523.66             0.12
November 1998                          1                 82,298.95              0.05
March 1999                             37                4,108,313.41           2.31
April 1999                             487               45,596,087.09          25.61
May 1999                               592               57,017,986.00          32.03
June 1999                              255               22,656,976.25          12.73
     Total                             1,764             178,026,096.39         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 May 23, 1997,
               by and among the Company, CHL and the Trustee.


                                  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:  May 30, 1997


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



Exhibit                                                                  Page
- -------                                                                ----

99.1.     Pooling and Servicing Agreement, 
          dated as of May 23, 1997, by
          and among, the Company, CHL
          and the Trustee.


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



                                                               Execution Copy


                                 CWABS, INC.,

                                  Depositor

                        COUNTRYWIDE HOME LOANS, INC.,

                          Seller and Master Servicer

                                     and

                            THE BANK OF NEW YORK,

                                   Trustee

                    ______________________________________


                       POOLING AND SERVICING AGREEMENT

                        Dated as of February 27, 1997


                    ______________________________________


                   ASSET-BACKED CERTIFICATES, SERIES 1997-1



                              TABLE OF CONTENTS
                             -----------------

                                                                         Page

                                  ARTICLE I

                                 DEFINITIONS


Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
Amount Held for Future Distribution . . . . . . . . . . . . . . . . . . . I-2
Appraised Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
Available Funds Shortfall . . . . . . . . . . . . . . . . . . . . . . . . I-2
Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
Bankruptcy Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . . . I-3
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
Carry-Forward Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
Certificate Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Certificate Group 1 . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Certificate Group 2 . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Certificate Insurance Policy  . . . . . . . . . . . . . . . . . . . . . . I-4
Certificate Insurer . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Certificate Insurer Default . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificate Owner  . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Certificate Register  . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Holder  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
Civil Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-5
Civil Relief Act Interest Shortfall . . . . . . . . . . . . . . . . . . . I-5
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-5
Class A Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . I-5
Class A-1 Available Funds Cap . . . . . . . . . . . . . . . . . . . . . . I-5
Class A-1 Pass-Through Margin . . . . . . . . . . . . . . . . . . . . . . I-6
Class A-1 Weighted Maximum Rate Cap . . . . . . . . . . . . . . . . . . . I-6
Class A-2 Pass-Through Margin . . . . . . . . . . . . . . . . . . . . . . I-6
Class A-2 Net Funds Cap . . . . . . . . . . . . . . . . . . . . . . . . . I-6
Class Certificate Principal Balance . . . . . . . . . . . . . . . . . . . I-6
Class R Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Corporate Trust Office  . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Debt Service Reduction  . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Deficient Valuation . . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Delinquency Test Loan . . . . . . . . . . . . . . . . . . . . . . . . . . I-7
Delinquent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Denomination  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Depository Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Depository Participant  . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
ERISA Restricted Certificate  . . . . . . . . . . . . . . . . . . . . .  I-10
Event of Default  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
Excess Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
Excess Subordinated Amount  . . . . . . . . . . . . . . . . . . . . . .  I-10
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
FIRREA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
Group 1 Available Funds Rate Adjustment . . . . . . . . . . . . . . . .  I-11
Group 1 Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
Group 1 Cut-off Date Principal Balance  . . . . . . . . . . . . . . . .  I-11
Group 2 Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
Group Principal Distribution Amount . . . . . . . . . . . . . . . . . .  I-11
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-12
Initial Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . .  I-12
Initial Certificate Account Deposit . . . . . . . . . . . . . . . . . .  I-13
Initial Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
Insurance Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
Insurance Policy  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
Insured Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  I-13
Insured Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
Insured Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-14
Interest Determination Date . . . . . . . . . . . . . . . . . . . . . .  I-14
Interest Distribution Amount  . . . . . . . . . . . . . . . . . . . . .  I-14
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-14
Liquidated Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-14
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  I-14
Loan Group 1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
Loan Group 2  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
Majority in Interest  . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
Maturity Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
Maximum Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Minimum Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Monthly Statement . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Mortgage Loan Repurchase Price  . . . . . . . . . . . . . . . . . . . .  I-16
Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . . . . . .  I-16
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
Net Monthly Excess Cashflow . . . . . . . . . . . . . . . . . . . . . .  I-18
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . .  I-18
Officer's Certificate . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
Optional Termination  . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
Original Class A-1 Certificate Principal Balance  . . . . . . . . . . .  I-20
Original Class A-2 Certificate Principal Balance  . . . . . . . . . . .  I-20
Original Class A-3 Certificate Principal Balance  . . . . . . . . . . .  I-20
Original Class A-4 Certificate Principal Balance  . . . . . . . . . . .  I-20
Original Class A-5 Certificate Principal Balance  . . . . . . . . . . .  I-20
Original Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . . .  I-20
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
Outstanding . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
Outstanding Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  I-20
Ownership Interest  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . . .  I-21
Periodic Rate Cap . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-21
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . .  I-21
Permitted Transferee  . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
Person  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
Pool Stated Principal Balance . . . . . . . . . . . . . . . . . . . . .  I-24
Preference Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
Preference Claim  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-24
Premium Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
Premium Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
Prepayment Interest Excess  . . . . . . . . . . . . . . . . . . . . . .  I-25
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . .  I-25
Prepayment Period . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
Principal Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
Principal Remittance Amount . . . . . . . . . . . . . . . . . . . . . .  I-26
Private Certificate . . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
PUD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-27
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-27
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-27
Reference Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-27
Refinancing Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  I-28
Regular Certificate . . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
Reimbursement Amount  . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
REMIC Provisions  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
Replacement Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  I-28
Request for Release . . . . . . . . . . . . . . . . . . . . . . . . . .  I-29
Required Insurance Policy . . . . . . . . . . . . . . . . . . . . . . .  I-29
Required Subordinated Amount  . . . . . . . . . . . . . . . . . . . . .  I-29
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  I-29
Responsible Officer . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Reuters Screen LIBO Page  . . . . . . . . . . . . . . . . . . . . . . .  I-30
Scheduled Payment . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Servicer Advance Date . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Servicing Advances  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
Servicing Officer . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
Single Certificate  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
Startup Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
Stated Principal Balance  . . . . . . . . . . . . . . . . . . . . . . .  I-31
Subordinated Amount . . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
Subordination Deficiency Amount . . . . . . . . . . . . . . . . . . . .  I-32
Subordination Deficit . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
Subordination Increase Amount . . . . . . . . . . . . . . . . . . . . .  I-32
Subordination Reduction Amount  . . . . . . . . . . . . . . . . . . . .  I-32
Substitution Adjustment Amount  . . . . . . . . . . . . . . . . . . . .  I-32
Tax Matters Person  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
Tax Matters Person Class R Certificate  . . . . . . . . . . . . . . . .  I-33
Transfer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
Trigger Event . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
2/28 Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-33


                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES


SECTION 2.01.  Conveyance of Mortgage Loans . . . . . . . . . . . . . .  II-1
SECTION 2.02.  Acceptance by Trustee of the Mortgage Loans  . . . . . .  II-4
SECTION 2.03.  Representations, Warranties  and Covenants of  the Master
               Servicer and the Seller. . . . . . . . . . . . . . . . .  II-7

SECTION 2.04.  Representations and Warranties of the Depositor  . . . . II-19
SECTION 2.05.  Delivery  of  Opinion  of   Counsel  in  Connection  with
               Substitutions and Repurchases. . . . . . . . . . . . . . II-21
SECTION 2.06.  Authentication and Delivery of Certificates  . . . . . . II-22
SECTION 2.07.  Designations Under the REMIC Provisions  . . . . . . . . II-22
SECTION 2.08.  Covenants of the Master Servicer . . . . . . . . . . . . II-23


                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF MORTGAGE LOANS


SECTION 3.01.  Master Servicer to Service Mortgage Loans  . . . . . . . III-1
SECTION 3.02.  Subservicing;  Enforcement of  the Obligations  of Master
               Servicer . . . . . . . . . . . . . . . . . . . . . . . . III-2
SECTION 3.03.  Rights  of the Depositor, the Trustee and the Certificate
               Insurer in Respect of the Master Servicer  . . . . . . . III-3
SECTION 3.04.  Trustee to Act as Master Servicer  . . . . . . . . . . . III-3
SECTION 3.05.  Collection   of  Mortgage   Loan  Payments;   Certificate
               Account; Distribution Account  . . . . . . . . . . . . . III-4
SECTION 3.06.  Collection  of  Taxes,  Assessments  and  Similar  Items;
               Escrow Accounts  . . . . . . . . . . . . . . . . . . . . III-7
SECTION 3.07.  Access to Certain Documentation and Information Regarding
               the Mortgage Loans . . . . . . . . . . . . . . . . . . . III-8
SECTION 3.08.  Permitted Withdrawals  from the  Certificate Account  and
               Distribution Account . . . . . . . . . . . . . . . . . . III-8
SECTION 3.09.  (Reserved.)  . . . . . . . . . . . . . . . . . . . . .  III-10
SECTION 3.10.  Maintenance of Hazard Insurance  . . . . . . . . . . .  III-10
SECTION 3.11.  Enforcement    of    Due-On-Sale    Clauses;   Assumption
               Agreements . . . . . . . . . . . . . . . . . . . . . .  III-12
SECTION 3.12.  Realization Upon Defaulted  Mortgage Loans; Determination
               of Excess Proceeds and 
               Realized Losses; Repurchase of Certain 
               Mortgage Loans . . . . . . . . . . . . . . . . . . . .  III-13
SECTION 3.13.  Trustee to Cooperate; Release of Mortgage Files  . . .  III-17
SECTION 3.14.  Documents, Records and Funds in Possession 
               of Master Servicer to be Held for the 
               Trustee  . . . . . . . . . . . . . . . . . . . . . . .  III-18
SECTION 3.15.  Servicing Compensation . . . . . . . . . . . . . . . .  III-19
SECTION 3.16.  Access to Certain Documentation  . . . . . . . . . . .  III-20

<PAGE>
SECTION 3.17.  Annual Statement as to Compliance  . . . . . . . . . .  III-20
SECTION 3.18.  Annual   Independent   Public    Accountants'   Servicing
               Statement; Financial 
               Statements . . . . . . . . . . . . . . . . . . . . . .  III-20


                                  ARTICLE IV

                              DISTRIBUTIONS AND
                       ADVANCES BY THE MASTER SERVICER

SECTION 4.01.  Advances . . . . . . . . . . . . . . . . . . . . . . . .  IV-1
     SECTION 4.02.  Reduction of Servicing Compensation in 
               Connection with Prepayment Interest 
               Shortfalls . . . . . . . . . . . . . . . . . . . . . . .  IV-2
SECTION 4.03   The Certificate Insurance Policy . . . . . . . . . . . .  IV-2
SECTION 4.04.  Distributions  . . . . . . . . . . . . . . . . . . . . .  IV-4
SECTION 4.05.  Monthly Statements to Certificate-
               holders  . . . . . . . . . . . . . . . . . . . . . . . .  IV-7
SECTION 4.06   Effect   of   Payments   by  the   Certificate   Insurer;
               Subrogation  . . . . . . . . . . . . . . . . . . . . . . IV-10



                                  ARTICLE V

                               THE CERTIFICATES

SECTION 5.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . V-1
SECTION 5.02.  Certificate  Register;   Registration  of   Transfer  and
               Exchange of Certificates . . . . . . . . . . . . . . . . . V-2
SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates  . . . . V-7
SECTION 5.04.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . V-7
SECTION 5.05.  Access   to  List   of   Certificateholders'  Names   and
               Addresses  . . . . . . . . . . . . . . . . . . . . . . . . V-7
SECTION 5.06.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . V-8
SECTION 5.07.  Notices to Depository  . . . . . . . . . . . . . . . . . . V-9
SECTION 5.08.  Definitive Certificates  . . . . . . . . . . . . . . . . . V-9
SECTION 5.09.  Maintenance of Office or Agency  . . . . . . . . . . . .  V-10


                                  ARTICLE VI

              THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER


SECTION 6.01.  Respective  Liabilities  of  the  Depositor,  the  Master
               Servicer and the Seller  . . . . . . . . . . . . . . . .  VI-1
SECTION 6.02.  Merger or Consolidation of the Depositor, 
               the Master Servicer or the Seller  . . . . . . . . . . .  VI-1
SECTION 6.03.  Limitation on Liability of the Depositor, 
               the Seller, the Master Servicer and Others . . . . . . .  VI-1
SECTION 6.04.  Limitation on Resignation of Master 
               Servicer . . . . . . . . . . . . . . . . . . . . . . . .  VI-2
SECTION 6.05.  Errors and Omissions Insurance; Fidelity Bonds . . . . .  VI-3


                                 ARTICLE VII

                   DEFAULT; TERMINATION OF MASTER SERVICER


SECTION 7.01.  Events of Default; Trigger Event . . . . . . . . . . . . VII-1
SECTION 7.02.  Trustee to Act; Appointment of Successor . . . . . . . . VII-3
SECTION 7.03.  Notification to Certificateholders . . . . . . . . . . . VII-4
SECTION 7.04   Mortgage Loans, Trust Fund and Accounts 
               Held for Benefit of the Certificate 
               Insurer  . . . . . . . . . . . . . . . . . . . . . . . . VII-5



                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE


SECTION 8.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . .  VIII-1
SECTION 8.02.  Certain Matters Affecting the Trustee  . . . . . . . .  VIII-2
SECTION 8.03.  Trustee Not Liable for Mortgage Loans  . . . . . . . .  VIII-4
SECTION 8.04.  Trustee May Own Certificates . . . . . . . . . . . . .  VIII-4
SECTION 8.05.  Master Servicer to Pay Trustee's Fees and Expenses . .  VIII-4
SECTION 8.06.  Eligibility Requirements for Trustee . . . . . . . . .  VIII-5
SECTION 8.07.  Resignation and Removal of Trustee . . . . . . . . . .  VIII-5
SECTION 8.08.  Successor Trustee  . . . . . . . . . . . . . . . . . .  VIII-7
SECTION 8.09.  Merger or Consolidation of Trustee . . . . . . . . . .  VIII-7
SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee  . . . .  VIII-8
SECTION 8.11.  Tax Matters  . . . . . . . . . . . . . . . . . . . . .  VIII-9


                                  ARTICLE IX

                                 TERMINATION


SECTION 9.01.  Termination upon Liquidation or Repurchase 
               of all Mortgage Loans  . . . . . . . . . . . . . . . . .  IX-1
SECTION 9.02.  Final Distribution on the Certificates . . . . . . . . .  IX-1
SECTION 9.03.  Additional Termination Requirements  . . . . . . . . . .  IX-3


                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS


SECTION 10.01. Amendment  . . . . . . . . . . . . . . . . . . . . . . . . X-1
SECTION 10.02. Recordation of Agreement; Counterparts . . . . . . . . . . X-3
SECTION 10.03. Governing Law  . . . . . . . . . . . . . . . . . . . . . . X-3
SECTION 10.04. Intention of Parties . . . . . . . . . . . . . . . . . . . X-3
SECTION 10.05. Notices  . . . . . . . . . . . . . . . . . . . . . . . . . X-4
SECTION 10.06. Severability of Provisions . . . . . . . . . . . . . . . . X-5
SECTION 10.07. Assignment . . . . . . . . . . . . . . . . . . . . . . . . X-5
SECTION 10.08. Limitation on Rights of Certificateholders . . . . . . . . X-5
SECTION 10.09. Inspection and Audit Rights  . . . . . . . . . . . . . . . X-6
SECTION 10.10. Certificates Nonassessable and Fully Paid  . . . . . . . . X-7
SECTION 10.11  The Certificate Insurer Default  . . . . . . . . . . . . . X-7
SECTION 10.12  Third Party Beneficiary  . . . . . . . . . . . . . . . . . X-7


                                   EXHIBITS

Exhibit A:     Form of Certificate Insurance Policy . . . . . . . . . .   A-1
Exhibit B:     Form of Class A-(1)(2)(3)(4)(5)  Certificate . . . . . .   B-1
Exhibit C:     (RESERVED) . . . . . . . . . . . . . . . . . . . . . . .   C-1
Exhibit D:     Form of Class R Certificate  . . . . . . . . . . . . . .   D-1
Exhibit E:     Form of Reverse of Certificates  . . . . . . . . . . . .   E-1
Exhibit F-1:   Mortgage Loan Schedule . . . . . . . . . . . . . . . . .   F-1
Exhibit F-2:   Supplemental Mortgage Loan Schedule  . . . . . . . . . .   F-2
Exhibit G:     Form of Initial Certification of Trustee . . . . . . . .   G-1
Exhibit G-1:   Form of Interim Certification of Trustee . . . . . . . . G-1-1
Exhibit H:     Form of Final Certification of Trustee . . . . . . . . .   H-1
Exhibit I:     Form of  Transfer  Affidavit for  the  Class  R
               Certificate  . . . . . . . . . . . . . . . . . . . . . .   I-1
Exhibit 1:     Certain Definitions  . . . . . . . . . . . . . . . . . .  Ex.1
Exhibit 2:     Section 5.02 of the Agreement  . . . . . . . . . . . . .  Ex.2
Exhibit J:     Form of Transferor Certificate . . . . . . . . . . . . .   J-1
Exhibit K:     Form of Investment Letter (Non-Rule 144A)  . . . . . . .   K-1
Exhibit L:     Form of Rule 144A Investment Letter  . . . . . . . . . .   L-1
Exhibit M:     Form of Request for Release  . . . . . . . . . . . . . .   M-1
Exhibit N:     Form of Request for Release  . . . . . . . . . . . . . .   N-1
Exhibit O:     Form of Depository Agreement . . . . . . . . . . . . . .   O-1
Exhibit P:     Form of Mortgage Note and Mortgage . . . . . . . . . . .   P-1

          POOLING AND  SERVICING AGREEMENT,  dated as  of February 27,  1997,
among CWABS,  INC., a Delaware  corporation, as depositor  (the "Depositor"),
COUNTRYWIDE HOME  LOANS, INC.,  a New  York corporation  (in its  capacity as
seller  hereunder, the  "Seller",  and  in its  capacity  as master  servicer
hereunder, the  "Master Servicer"),  and The  Bank of  New York,  a New  York
banking corporation, as trustee (the "Trustee").

                            PRELIMINARY STATEMENT

          The Depositor  is the owner  of the Mortgage Loans  (as hereinafter
defined) and the other  property being conveyed by  it to the Trustee  in its
capacity as  trustee of the Trust Fund (as  hereinafter defined) and has duly
authorized  the execution and delivery of this  Agreement to provide for such
conveyance.  All  covenants and agreements made by the  Depositor, the Seller
and  the Master  Servicer herein  are  for the  benefit and  security  of the
Certificateholders and the  Certificate Insurer.   The Depositor is  entering
into this Agreement, and  the Trustee is accepting the  trusts created hereby
and thereby, for good and valuable consideration, the receipt and sufficiency
of which are hereby acknowledged.

          In consideration  of the  mutual agreements  herein contained,  the
Depositor, the Master Servicer, the Seller and the Trustee agree as follows:


                                  ARTICLE I

                                 DEFINITIONS

          Whenever used  in this Agreement, the following  words and phrases,
unless the context otherwise requires, shall have the following meanings:

          Accrual Period:  With respect to the Class A-1 Certificates and the
          --------------
Class A-2 Certificates and the first Distribution Date, the period commencing
on  the  Closing  Date  and ending  on  the  day  immediately  preceding such
Distribution Date.   With respect to the Class A-1 Certificates and the Class
A-2  Certificates and any subsequent Distribution Date, the period commencing
on  the  immediately  preceding  Distribution  Date and  ending  on  the  day
immediately preceding such subsequent Distribution  Date. With respect to the
Class  A-3  Certificates,  the  Class  A-4 Certificates  and  the  Class  A-5
Certificates and  any Distribution  Date,  the calendar  month preceding  the
month of such Distribution Date.

          Adjustment Date:  As to each Group 1 Mortgage Loan, each date on
          ---------------
which the related Mortgage Rate is subject to adjustment, as provided  in the
related Mortgage Note.

          Advance:  The aggregate of the advances required to be made by the
          -------
Master Servicer  with respect  to any Distribution  Date pursuant  to Section
4.01, the  amount of  any such  advances being equal  to the  sum of  (A) the
aggregate of payments  of principal and interest (net  of the Servicing Fees)
on the Mortgage Loans that were due on the related Due Date and not  received
as of the  close of business on  the related Determination Date  and (B) with
respect to each REO Property that has not been liquidated, an amount equal to
the excess, if any, of (x) one month's interest (adjusted to the Net Mortgage
Rate) on  the Stated  Principal  Balance of  the related  Mortgage Loan  over
(y) the net monthly rental  income (if any) from such  REO Property deposited
in the  Certificate Account  for such Distribution  Date pursuant  to Section
3.12, less  the aggregate  amount of  any such  delinquent payments  that the
Master Servicer has determined would constitute a Nonrecoverable Advance were
an advance to be made with respect thereto.

          Agreement:  This Pooling and Servicing Agreement and any and all
          ---------
amendments or supplements hereto made in accordance with the terms herein.

          Amount Held for Future Distribution:  As to any Distribution Date,
          -----------------------------------
the aggregate amount held in the Certificate Account at the close of business
on the immediately preceding 
<PAGE>
Determination  Date  on account  of  (i) all Scheduled  Payments  or portions
thereof received in respect of the  Mortgage Loans in the related Loan  Group
due after the related Due Date and (ii) Principal Prepayments and Liquidation
Proceeds received in  respect of such Loan  Group after the  last day of  the
related Prepayment Period.

          Appraised Value:  The appraised value of the Mortgaged Property
          ---------------
based upon the appraisal  made for the Seller by a fee  appraiser at the time
of the origination of the  related Mortgage Loan, or  the sales price of  the
Mortgaged Property at  the time of  such origination,  whichever is less,  or
with  respect  to   any  Mortgage  Loan  originated  in   connection  with  a
refinancing, the  appraised value  of the Mortgaged  Property based  upon the
appraisal made at the time of such refinancing.

          Available Funds:  As to any Distribution Date and with respect to
          ---------------
a Loan Group, the sum (without duplication) of:  (i)  the aggregate amount on
deposit in  the Certificate Account in  respect of such Loan Group  as of the
close of business  on the immediately preceding Determination  Date, (ii) the
Advance in respect of such Loan Group made with respect to  such Distribution
Date and (iii) the  aggregate amount payable by the  Master Servicer pursuant
to Section 4.02  in respect of  Prepayment Interest Shortfalls in  respect of
such Loan  Group occurring during  the related Prepayment Period,  reduced by
the  sum  of (x)  the Amount  Held  for Future  Distribution and  (y) amounts
relating to such Loan  Group permitted to be  withdrawn from the  Certificate
Account  pursuant  to clauses  (i)-(vi)  and  (viii),  inclusive, of  Section
3.08(a).

          Available Funds Shortfall:  With respect to a Loan Group as of any
          -------------------------
Distribution  Date, an amount equal to  the excess of (i)  the sum of (a) the
Interest Distribution  Amount  for the  related  Certificate Group  for  such
Distribution  Date  and (b)  the  Subordination  Deficit,  if any,  for  such
Certificate Group over (ii) Available Funds for such Loan Group (after giving
effect  to the crosscollateralization provisions contained in Section 4.04(a)
C. hereof and  net of the  related Certificate Group's  share of the  Premium
Amount) for such Distribution Date (but not less than zero).

          Balloon Loan:  Any Mortgage Loan that provides for the payment of
          ------------
the amortized balance thereof in a single payment at maturity.

          Bankruptcy Code:  Title 11 of the United States Code.
          ---------------

          Bankruptcy Loss:  With respect to any Mortgage Loan, a Realized
          ---------------
Loss  resulting  from  a  Deficient  Valuation  or  Debt  Service  Reduction;
provided, however, that a loss that would otherwise be deemed a Bankruptcy
- --------  -------
Loss shall not be deemed a Bankruptcy Loss  hereunder so long  as the  Master
Servicer has  notified the Trustee  in writing  that  the  Master Servicer  
is  diligently pursuing  any remedies that  may exist in  connection with  
the related  Mortgage Loan  and either (A)  the  related Mortgage  Loan  
is not  in  default with  regard  to payments due thereunder or (B)  
delinquent payments of principal and interest under the related Mortgage 
Loan and any related escrow payments in respect of such  Mortgage Loan 
are being  advanced  on a  current basis  by  the Master Servicer, in 
either case without giving effect to any Debt Service Reduction.

          Book-Entry Certificates:  Any of the Certificates that shall be
          -----------------------
registered in  the name of  the Depository or  its nominee, the  ownership of
which is reflected on the books of the Depository or on the books of a person
maintaining an  account  with  the Depository  (directly,  as  a  "Depository
Participant", or  indirectly, as an  indirect participant in  accordance with
the rules  of the  Depository and  as  described in  Section 5.06).   On  the
Closing Date, only the Class A Certificates will be Book-Entry Certificates.

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

          Carry-Forward Amount:  For any Certificate Group as of any
          --------------------
Distribution  Date,  the sum  of (i)  the amount,  if any,  by which  (a) the
Insured Distribution Amount  for such Certificate  Group for the  immediately
preceding  Distribution Date exceeded (b) the  amount actually distributed to
the Holders  of each Class of Certificates in  such Certificate Group on such
Distribution Date in  respect of such Insured Distribution Amount (including,
without limitation,  any related  Insured Payments  (as defined  herein)) and
(ii) 30 days' interest on the interest portion of the amount in clause (i) at
(a) in the case of the Group 1 Certificates, the applicable Pass-Through Rate
for such Distribution Date and (b)  in the case of the Group  2 Certificates,
at  the  weighted  average  of  the  Pass-Through  Rates  for  the  Class A-2
Certificates, the Class A-3 Certificates,  the Class A-4 Certificates and the
Class A-5 Certificates.

          Certificate:  Any one of the Group 1 Certificates, the Group 2
          -----------
Certificates  or  Class R  Certificates  executed  and  authenticated by  the
Trustee in substantially the forms attached hereto as exhibits.

          Certificate Account:  The separate Eligible Account created and
          -------------------
initially maintained by  the Trustee pursuant to Section  3.05(b) in the name
of the Trustee for the benefit of the Certificateholders and  the Certificate 
Insurer  and designated "The  Bank of New  York  in trust  for  registered  
holders  of CWABS,  Inc.,  Asset-Backed Certificates, Series 1997-1".  Funds 
in the Certificate Account shall be held in  trust for the Certificateholders 
and the Certificate Insurer for the uses and purposes set forth in this 
Agreement.

          Certificate Group:  Either of the Certificate Group 1 or the
          -----------------
Certificate Group 2, as the case may be. 

          Certificate Group 1:  The Certificate Group containing the Group
          -------------------
1 Certificates. 

          Certificate Group 2:  The Certificate Group containing the Group
          -------------------
2 Certificates. 

          Certificate Insurance Policy:  Collectively, the certificate
          ----------------------------
guaranty insurance  policies  No.  23241 and  23242,  respectively,  and  all
endorsements thereto dated the Closing  Date, including any Exhibits attached
thereto,  issued  by   the  Certificate  Insurer  for  the   benefit  of  the
Certificateholders, copies of which are attached hereto as Exhibit A.

          Certificate Insurer:  MBIA Insurance Corporation, the principal
          -------------------
operating subsidiary of MBIA Inc. (a New York Stock Exchange listed company),
domiciled in the State of New York, and any successors thereto.

          Certificate Insurer Default:  As defined in the Insurance
          ---------------------------
Agreement.

          Certificate Owner:  With respect to a Book-Entry Certificate, the
          -----------------
person that is the beneficial owner of such Book-Entry Certificate.

          Certificate Register:  The register maintained pursuant to Section
          --------------------
5.02 hereof.

          Certificateholder or Holder:  The person in whose name a
          -----------------    ------
Certificate is  registered in  the Certificate Register   (initially,  Cede &
Co., as nominee  for the Depository, in the case of the Class A Certificates,
except  that solely for  the purpose of  giving any consent  pursuant to this
Agreement, any  Certificate registered in  the name of  the Depositor or  any
affiliate  of the  Depositor shall be  deemed not  to be Outstanding  and the
Percentage  Interest evidenced  thereby shall  not be  taken into  account in
determining whether the requisite amount of Percentage Interests necessary to
effect such consent has been obtained; provided, however, that if any such
                                          --------  -------
Person  (including  the  Depositor) owns  100%  of  the Percentage  Interests
evidenced by a Class of Certificates, such Certificates shall be deemed to be
Outstanding for purposes of any provision hereof that requires 
the consent  of  the Holders  of  Certificates of  a  particular Class  as  a
condition to the taking of  any action hereunder.  The Trustee is entitled to
rely conclusively on a certification of the Depositor or any affiliate of the
Depositor in determining which Certificates are registered  in the name of an
affiliate of  the Depositor.   Any Certificates  on which  payments are  made
under the Certificate Insurance Policy shall be deemed to be outstanding  and
held  by  the Certificate  Insurer  to  the  extent  of such  payment.    The
Certificate Insurer shall have the right to grant all consents, approvals and
directions of the Certificateholders herein.

          Civil Relief Act:  The Soldiers' and Sailors' Civil Relief Act of
          ----------------
1940, as amended.

          Civil Relief Act Interest Shortfall:  With respect to any
          -----------------------------------
Distribution Date,  for any Mortgage Loan  in a Loan Group as  to which there
has been a  reduction in the amount  of interest collectible thereon  for the
most recently ended  Due Period as a result  of the application of  the Civil
Relief Act, the  amount, if any,  by which (a)  interest collectible on  such
Mortgage Loan during  the most recently ended calendar month is less than (b)
one month's  interest on the Stated Principal  Balance of such Mortgage Loan,
calculated at a rate equal to the sum of (i) (a) in the case of the Class A-1
Certificates, the applicable Pass-Through Rate for such Distribution Date and
(b) in the  case of the  Group 2  Certificates, the weighted  average of  the
Pass-Through  Rates  for   the  Class   A-2  Certificates,   the  Class   A-3
Certificates, the Class A-4 Certificates and the Class A-5 Certificates, (ii)
the Servicing Fee Rate and (iii) the Premium Percentage.

          Class:  All Certificates bearing the same class designation as set
          -----
forth in Section 5.01 hereof.

          Class A Certificate:  Any of the Class A-1 Certificates, the Class
          -------------------
A-2 Certificates, the  Class A-3 Certificates, the Class  A-4 Certificates or
the Class A-5 Certificates, each executed and authenticated by the Trustee in
substantially the form set forth in Exhibits B and E hereto.

          Class A-1 Available Funds Cap:   As of any Distribution Date, the
          -----------------------------
per  annum  rate equal  to  the  percentage  equivalent  of a  fraction,  the
numerator of which is an amount equal to the excess of (i) the sum of (a) the
aggregate amount of  interest due on the  Loan Group 1 Mortgage  Loans on the
related   Due  Date  (to  the  extent  received  or  advanced)  and  (b)  the
Subordination  Reduction Amount,  if any,  for Certificate  Group 1  for such
Distribution Date,  over (ii)  the sum  of (a) Loan  Group 1's  share of  the
Servicing  Fee, (b) Certificate  Group 1's  share of  the Premium  Amount and
(c) the Group 1  Available Funds Rate Adjustment for  such Distribution Date,
and the denominator of which is equal to 
(x) the Class Certificate Principal Balance of the Class A-1 Certificates for
such Distribution Date multiplied by (y) the actual number of days elapsed in
the related Accrual Period divided by 360.

          Class A-1 Basis Risk Carryover Amount:  As of any Distribution
          -------------------------------------
Date, the  sum of (A) if on such Distribution  Date the Pass-Through Rate for
the Class A-1 Certificates  is based upon the Class A-1  Available Funds Cap,
the excess  of (i) the  amount of interest  the Class A-1  Certificates would
otherwise be entitled to receive on such Distribution Date had such rate been
calculated as the sum  of One-Month LIBOR and the applicable  Class A-1 Pass-
Through  Margin for  such Distribution  Date, up  to the  Class  A-1 Weighted
Maximum Rate Cap, over (ii) the  amount of interest payable on the Class  A-1
Certificates at the Class A-1 Available Funds Cap  for such Distribution Date
and  (B)  the  Class  A-1  Basis  Risk  Carryover  Amount  for  all  previous
Distribution  Dates  not  previously  paid  pursuant  to  Section  4.04(a)E.,
together with interest thereon at  a rate equal to the sum of One-Month LIBOR
and the applicable Class A-1 Pass-Through Margin for such Distribution Date.

          Class A-1 Pass-Through Margin:  A rate equal to 0.20% (20 basis
          -----------------------------
points)  per  annum  until  the  first  Accrual  Period  after  the  Optional
Termination Date, at  which time  and thereafter  a rate equal  to 0.40%  (40
basis points) per annum.

          Class A-1 Weighted Maximum Rate Cap: As of any Distribution Date,
          -----------------------------------
a rate equal to (i) the weighted average of the Maximum Mortgage Rates on the
Loan Group 1  Mortgage Loans on such Distribution Date minus  (ii) the sum of
(a) the Servicing Fee Rate and (b) the Premium Percentage.  

          Class A-2 Pass-Through Margin:  A rate equal to 0.08% (8 basis
          -----------------------------
points) per annum.

          Class A-2 Net Funds Cap: As of any Distribution Date, a per annum
          -----------------------
rate equal to (i)  the weighted average of the Mortgage Rates  on the Group 2
Mortgage Loans  on  such Distribution  Date minus  (ii) the  sum  of (a)  the
Servicing Fee Rate and (b) the Premium Percentage.  

          Class Certificate Principal Balance:  With respect to each Class
          -----------------------------------
of the Class A  Certificates as of any Distribution Date,  the Original Class
Certificate Principal Balance thereof, minus  all distributions in respect of
principal with  respect thereto on  previous Distribution Dates. The  Class R
Certificates have no Class Certificate Principal Balance.

          Class R Certificate:  Any one of the Class R Certificates executed
          -------------------
and  authenticated by  the Trustee  in substantially  the form  set forth  in
Exhibits D and E hereto.

          Closing Date:  February 27, 1997.
          ------------

          Code:  The Internal Revenue Code of 1986, including any successor
          ----
or amendatory provisions.

          Corporate Trust Office:  The designated office of the Trustee in
          ----------------------
the  State  of New  York where  at  any particular  time its  corporate trust
business with respect  to this Agreement shall be  administered, which office
at the date  of the  execution of this  Agreement is located  at 101  Barclay
Street,  12E, New  York,  New York   10286  (Attention:  Corporate Trust  MBS
Administration), telephone : (212) 815-2793, facsimile: (212) 815-5309.

          Cut-off Date:  March 1, 1997.
          ------------

          Debt Service Reduction:  With respect to any Mortgage Loan, a
          ----------------------
reduction by  a court  of competent jurisdiction  in a  proceeding under  the
Bankruptcy Code in the Scheduled  Payment for such Mortgage Loan  that became
final and non-appealable, except such  a reduction resulting from a Deficient
Valuation or any  other reduction that results in a  permanent forgiveness of
principal.

          Deficiency Amount:  As of any Distribution Date, the Available
          -----------------
Funds Shortfall for the related Loan Group.

          Deficient Valuation:  With respect to any Mortgage Loan, a
          -------------------
valuation by a court of  competent jurisdiction of the Mortgaged  Property in
an amount  less than  the then outstanding  indebtedness under  such Mortgage
Loan,  or any reduction in  the amount of principal to  be paid in connection
with  any  Scheduled Payment  that  results  in  a permanent  forgiveness  of
principal, which  valuation or reduction results from  an order of such court
that is final and non-appealable in a proceeding under the Bankruptcy Code.

          Definitive Certificates:  As defined in Section 5.08.
          -----------------------

          Deleted Mortgage Loan:  A Mortgage Loan replaced or to be replaced
          ---------------------
by a Replacement Mortgage Loan.

          Delinquency Test Loan:  A Mortgage Loan more than 59 days
          ---------------------
delinquent in payment of principal and interest as of the Cut-off Date.

          Delinquent:  A Mortgage Loan is "delinquent" if any payment due
          ----------
thereon is not made pursuant to the terms  of such Mortgage Loan by the close
of business on the day such payment is  scheduled to be due.  A Mortgage Loan
is "30 days delinquent" if such payment has not been received by the close of
business on the corresponding day of the month immediately succeeding the 
month in which  such payment was due, or,  if there is no  such corresponding
day  (e.g., as when a 30-day month follows  a 31-day month in which a payment
was  due on  the 31st  day  of such  month), then  on  the last  day of  such
immediately succeeding month.   Similarly for "60 days  delinquent," "90 days
delinquent" and so on.

          Denomination:  With respect to each Class A Certificate, the amount
          ------------
set forth  on the  face thereof  as the  "Initial Principal  Balance of  this
Certificate".   With  respect to  each  Class R  Certificate, the  Percentage
Interest appearing on the face thereof.  

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

          Depository:  The initial Depository shall be The Depository Trust
          ----------
Company  ("DTC"),  the  nominee  of  which  is  Cede  &  Co.,  or  any  other
organization registered as a "clearing agency" pursuant to Section 17A of the
Securities Exchange Act of  1934, as amended.  The Depository shall initially
be  the registered  Holder of  the Book-Entry  Certificates.   The Depository
shall at all times be a "clearing corporation" as defined in Section 8-102(3)
of the Uniform Commercial Code of the State of New York.

          Depository Agreement:  With respect to the Class of Book-Entry
          --------------------
Certificates, the agreement among the  Depositor, the Trustee and the initial
Depository,  dated as  of  the Closing  Date,  substantially in  the form  of
Exhibit O.

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

          Determination Date:  With respect to any Distribution Date, the
          ------------------
15th day of the month of such Distribution Date or, if such 15th day is not a
Business Day, the immediately preceding Business Day.

          Distribution Account:  The separate Eligible Account created and
          --------------------
maintained by the Trustee pursuant to Section 3.05 in the name of the Trustee
for the  benefit of  the Certificateholders and  the Certificate  Insurer and
designated "The  Bank of New York, in trust  for registered holders of CWABS,
Inc.,  Asset-Backed Certificates, Series 1997-1" and the Certificate Insurer.
Funds  in  the  Distribution   Account  shall  be  held  in   trust  for  the
Certificateholders and the Certificate Insurer  for the uses and purposes set
forth in this Agreement.

          Distribution Date:  The 25th day of each calendar month after the
          -----------------
initial issuance of the Certificates, or if such 25th 
day is not  a Business Day, the  next succeeding Business Day,  commencing in
March, 1997.

          Due Date:  With respect to any Distribution Date, the first day of
          --------
the month in which the related Distribution Date occurs.

          Due Period:  With respect to any Distribution Date is the period
          ----------
beginning on  the second  day of  the calendar month  preceding the  calendar
month in  which such Distribution Date  occurs (or, in the case  of the first
Distribution Date, beginning on the Closing Date) and ending on the  Due Date
in the month in which such Distribution Date occurs.

          Eligible Account:  Any of (i) an account or accounts maintained
          ----------------
with a  federal or  state chartered depository  institution or  trust company
acceptable  to  the   Certificate  Insurer,  the  long-term   unsecured  debt
obligations and  short-term unsecured debt  obligations of which (or,  in the
case  of a  depository institution  or  trust company  that is  the principal
subsidiary  of  a holding  company,  the  debt  obligations of  such  holding
company, so long as Moody's is not a  Rating Agency) are rated by each Rating
Agency in one  of its two highest long-term and its highest short-term rating
categories respectively, at the time any amounts are  held on deposit therein
(it being  understood that The  Bank of New York  shall be acceptable  to the
Certificate  Insurer),  or  (ii)  an  account or  accounts  in  a  depository
institution or  trust company in which such accounts  are insured by the FDIC
(to the limits established  by the FDIC) and the uninsured  deposits in which
accounts  are  otherwise secured  such that,  as evidenced  by an  Opinion of
Counsel  delivered   to  the   Trustee  and  to   each  Rating   Agency,  the
Certificateholders have a claim with respect to  the funds in such account or
a perfected  first priority security  interest against any  collateral (which
shall  be limited  to  Permitted  Investments) securing  such  funds that  is
superior to  claims of any  other depositors  or creditors of  the depository
institution or trust  company in which such account is maintained, or (iii) a
trust account or accounts maintained with the corporate trust department of a
federal or  state chartered  depository institution  or trust company  having
capital and  surplus of  not less than  $50,000,000, acting in  its fiduciary
capacity or (iv) any other account acceptable to the Rating Agencies  and the
Certificate Insurer.   Eligible Accounts may bear interest,  and may include,
if otherwise  qualified under this  definition, accounts maintained  with the
Trustee.

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

          ERISA Restricted Certificate:  Any Class R Certificate.
          ----------------------------

          Event of Default:  As defined in Section 7.01 hereof.
          ----------------

          Excess Proceeds:  With respect to any Liquidated Loan, any
          ---------------
Liquidation  Proceeds  that  are in  excess  of  the sum  of  (i)  the unpaid
principal balance of  such Liquidated Loan as of the date of such liquidation
plus  (ii)  interest at  the Mortgage  Rate  from the  Due  Date as  to which
interest was last paid or  advanced to Certificateholders (and not reimbursed
to the  Master  Servicer) up  to the  Due Date  in  the month  in which  such
Liquidation Proceeds are  required to be distributed on  the Stated Principal
Balance of  such Liquidated  Loan outstanding during  each Due  Period as  to
which such interest was not paid or advanced.

          Excess Subordinated Amount:  With respect to any Distribution Date
          --------------------------
and  Certificate Group,  the positive  difference,  if any,  between (a)  the
Subordinated Amount that  would exist on such Distribution  Date after taking
into  account  all distributions  to  be  made on  the  Certificates in  such
Certificate  Group on  such Distribution  Date (exclusive  of any  reductions
thereto attributable to Subordination Reduction Amounts and increases thereto
attributable to Subordination Increase Amounts on such Distribution Date) and
(b)  the Required  Subordinated Amount  for such  Certificate Group  for such
Distribution Date.

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

          FHLMC:  The Federal Home Loan Mortgage Corporation, a corporate
          -----
instrumentality of the United States created and  existing under Title III of
the Emergency Home Finance Act of 1970, as amended, or any successor thereto.

          FIRREA:  The Financial Institutions Reform, Recovery, and
          ------
Enforcement Act of 1989.

          FNMA:  The Federal National Mortgage Association, a federally
          ----
chartered  and privately owned  corporation organized and  existing under the
Federal National Mortgage Association Charter Act, or any successor thereto.

          Gross Margin:  With respect to each Group 1 Mortgage Loan, the
          ------------
percentage set forth  in the related Mortgage  Note to be added to  the Index
for use  in determining the Mortgage Rate on  each Adjustment Date, and which
is set forth in the Mortgage Loan Schedule.

          Group 1 Available Funds Rate Adjustment:  As to any Distribution
          ---------------------------------------
Date (a) prior  to the thirteenth Distribution Date, an amount equal to zero,
and (b) beginning on the thirteenth Distribution Date, an amount equal to the
product of (i)  one-twelfth of  0.50% (50  basis points) and  (y) the  Stated
Principal Balance of the Group 1 Mortgage Loans on such Distribution Date.

          Group 1 Certificates:  The Class A-1 Certificates. 
          --------------------

          Group 1 Cut-off Date Principal Balance:  As to any Mortgage Loan
          --------------------------------------
in Loan  Group 1, the  unpaid principal  balance thereof as  of the close  of
business on  the calendar  day immediately preceding  the Cut-off  Date after
application  of all  payments  of principal  due prior  to the  Cut-off Date,
whether or not received, and all Principal Prepayments received prior to  the
Cut-Off  Date, but  without giving  effect to  any installments  of principal
received in respect of Due Dates on and after the Cut-off Date.

          Group 2 Certificates:  The Class A-2 Certificates, the Class A-3
          --------------------
Certificates, the Class A-4 Certificates and the Class A-5 Certificates. 

          Group 2 Cut-off Date Principal Balance:  As to any Mortgage Loan
          --------------------------------------
in Loan  Group 2, the  unpaid principal  balance thereof as  of the close  of
business on  the calendar  day immediately preceding  the Cut-off  Date after
application  of all  payments of  principal due  prior  to the  Cut-off Date,
whether or not received,  and all Principal Prepayments received prior to the
Cut-Off  Date, but  without giving  effect to  any installments  of principal
received in respect of Due Dates on and after the Cut-off Date.

          Group Principal Distribution Amount:  With respect to any
          -----------------------------------
Distribution Date and Certificate Group, the lesser of (a) the excess  of (i)
the sum, as  of such Distribution  Date, of (A) the  Available Funds for  the
related Loan Group less such Certificate Group's share of  the Premium Amount
for  such Distribution  Date and  (B)  any Insured  Payment relating  to such
Certificate Group over (ii) the related Interest Distribution Amount for such
Distribution Date and (b) the sum, without duplication, of (i) the portion of
any  related  Carry-Forward   Amount  that  relates  to  a   shortfall  in  a
distribution of  a Subordination Deficit relating to  such Certificate Group,
(ii) the  principal portion of all Scheduled  Payments due during the related
Due Period that were received by the Master Servicer on or before the related
Determination  Date or as to which the Master Servicer made an Advance on the
related  Master  Servicer   Advance  Date,  together  with   all  unscheduled
recoveries of principal on the Mortgage Loans received by the Master Servicer
during  the related Prepayment Period  (excluding certain amounts received in
respect of scheduled principal other  than prepayments, on the Mortgage Loans
due after the related  Due Date), in each case in respect of the related Loan
Group,  (iii)  the Stated  Principal Balance  of  each Mortgage  Loan  in the
related Loan Group  that either was purchased or repurchased, as the case may
be, by the  Seller, the Depositor or  the Master Servicer during  the related
Prepayment Period, (iv) any Substitution Adjustment  Amounts delivered by the
Seller during the related 
Prepayment Period  in connection with  the substitution of Mortgage  Loans in
the related Loan Group, (v) all Liquidation  Proceeds collected by the Master
Servicer  in respect of the related  Loan Group during the related Prepayment
Period (to  the extent such  Liquidation Proceeds are related  to principal),
(vi) the amount of any  Subordination Deficit for such Certificate  Group for
such Distribution Date, (vii) such  Certificate Group's share of the proceeds
received by the  Trustee of any termination of the Trust  Fund (to the extent
such  proceeds  are  related  to principal)  and  (viii)  the  amount  of any
Subordination  Increase   Amount  for   such  Certificate   Group  for   such
Distribution  Date  (to  the extent  of  any  Net  Excess Monthly  Cash  Flow
available  for such  purpose); minus  (ix)  the amount  of any  Subordination
Reduction Amount for  such Certificate Group for such Distribution  Date.  In
no event will  the Group Principal  Distribution Amount  with respect to  any
Certificate Group and Distribution Date be less than zero or greater than the
then  outstanding  aggregate  Class  Certificate  Principal  Balance  of  the
Certificates in such Certificate Group.

          Index:  As to each Group 1 Mortgage Loan and any Adjustment Date
          -----
related thereto, the index for the adjustment of the Mortgage Rate  set forth
as such in  the related Mortgage Note,  such index being  the average of  the
London  interbank offered  rates for  six-month U.S.  dollar deposits  in the
London market, as set forth in The Wall Street Journal, or, if the Index
                               -----------------------
ceases to be published in The Wall Street Journal or becomes unavailable for
                          -----------------------
any reason, then the Index shall  be a new index selected by the  Trustee, as
holder of  the Mortgage  Note, with  the consent  of the  Certificate Insurer
based on comparable information, in  each case as most recently  announced as
of a date 45 days prior to such Adjustment Date.  The Master Servicer  hereby
agrees  that should  the Index  become unavailable,  the Master  Servicer, on
behalf of the Trustee, will select a new  index that is based upon comparable
information,  subject  to  the  aforementioned  consent  of  the  Certificate
Insurer.

          Initial Adjustment Date:  As to each Group 1 Mortgage Loan, the
          -----------------------
first Adjustment Date following the origination of such Mortgage Loan.

          Initial Certificate Account Deposit:  An amount equal to the
          -----------------------------------
aggregate of all  amounts in respect of  (i) principal of the  Mortgage Loans
due  on or after the Cut-off Date and  received by the Master Servicer before
the Closing  Date and  not applied  in computing  the Cut-off  Date Principal
Balance thereof and (ii) interest on the Mortgage  Loans due on and after the
Cut-off Date and received by the Master Servicer before the Closing Date.

          Initial Mortgage Rate:  As to each Group 1 Mortgage Loan, the
          ---------------------
Mortgage Rate in effect prior to the Initial Adjustment Date. With respect to
each Group 2 Mortgage Loan, the Mortgage Rate in effect thereon.

          Insurance Agreement:  The Insurance Agreement dated as of February
          -------------------
1, 1997 among the Certificate Insurer, the Trustee, the Depositor, the Master
Servicer and the  Seller, as such agreement may be amended or supplemented in
accordance with the provisions thereof.

          Insurance Policy:  With respect to any Mortgage Loan included in
          ----------------
the Trust  Fund, any insurance  policy (other than the  Certificate Insurance
Policy), including all riders and endorsements thereto in effect with respect
to such Mortgage Loan, including any  replacement policy or policies for  any
Insurance Policies.

          Insurance Proceeds:  Proceeds paid in respect of the Mortgage Loans
          ------------------
pursuant  to any  Insurance Policy or  any other insurance  policy covering a
Mortgage Loan  (other than the  Certificate Insurance Policy), to  the extent
such proceeds  are payable to  the mortgagee  under the Mortgage,  the Master
Servicer or the trustee  under the deed of trust  and are not applied to  the
restoration of the related Mortgaged Property or released to the Mortgagor in
accordance  with the  procedures that  the  Master Servicer  would follow  in
servicing mortgage loans  held for its own  account, in each case  other than
any  amount  included  in  such  Insurance Proceeds  in  respect  of  Insured
Expenses.  "Insurance Proceeds" do not include "Insured Payments."

          Insured Distribution Amount:  With respect to either Certificate
          ---------------------------
Group,  the sum of (a) the Interest  Distribution Amount for such Certificate
Group  with  respect  to  such  Distribution Date,  (b)  the  amount  of  the
Subordination  Deficit,  if  any,  for  such Certificate  Group  as  of  such
Distribution Date, and (iii) any Preference Amounts.


          Insured Expenses:  Expenses covered by an Insurance Policy or any
          ----------------
other insurance policy with respect to the Mortgage Loans.

          Insured Payment:  With respect to a Certificate Group, and any
          ---------------
Distribution Date, (i) any Deficiency Amount and (ii) any Preference Amounts.

          Interest Determination Date:  With respect to the Class A-1
          ---------------------------
Certificates and  the Class  A-2 Certificates for  the first  Accrual Period,
February 20, 1997.   With respect to the Class A-1 Certificates and the Class
A-2 Certificates and any Accrual Period thereafter, the second LIBOR Business
Day preceding the commencement of such Accrual Period.

          Interest Distribution Amount:  With respect to any Distribution
          ----------------------------
Date and Certificate Group, the sum  of (i) interest accrued for the  related
Accrual Period on the Class Certificate 
Principal Balance of each Class of Certificates in  such Certificate Group at
the applicable Pass-Through  Rate, as reduced  by the sum  of (a)  Prepayment
Interest  Shortfalls in the related Loan Group, if any, for such Distribution
Date  to the extent not covered by one-half  of the applicable portion of the
Servicing Fee and  (b) Relief Act Shortfalls  for the related Loan  Group and
(ii) that portion of the Carry-Forward Amount  relating to a shortfall (other
than  a  Prepayment  Interest  Shortfall   or  Relief  Act  Shortfall)  in  a
distribution  of  an   Interest  Distribution  Amount  in  respect   of  such
Certificate  Group. The  Interest Distribution  Amount is  calculated  on the
basis of  (a) in the  case of  the Class A-1  Certificates and the  Class A-2
Certificates, a 360-day year and the actual number of days elapsed during the
related Accrual Period and (b) in the case of the Class A-3 Certificates, the
Class  A-4  Certificates and  the  Class  A-5  Certificates, a  360-day  year
consisting of twelve 30-day months.

          Late Payment Rate:  As defined in the Insurance Agreement.
          -----------------

          LIBOR Business Day:  Any day on which banks in the City of London,
          ------------------
England and New  York City,  U.S.A. are open  and conducting transactions  in
foreign currency and exchange.

          Liquidated Loan:  With respect to any Distribution Date, a
          ---------------
defaulted  Mortgage Loan  that has  been  liquidated through  deed-in-lieu of
foreclosure,  foreclosure  sale,  trustee's  sale  or  other  realization  as
provided by applicable law governing the real property subject to the related
Mortgage and any security agreements and as to which the Master  Servicer has
certified (in accordance with Section  3.12) in the related Prepayment Period
that it  has received all  amounts it expects  to receive in  connection with
such liquidation.

          Liquidation Proceeds:  Amounts, including Insurance Proceeds,
          --------------------
received in connection  with the partial or complete  liquidation of Mortgage
Loans,  whether through  trustee's  sale, foreclosure  sale  or otherwise  or
amounts received in connection with any  condemnation or partial release of a
Mortgaged Property and any other proceeds received  in connection with an REO
Property, less the  sum of related unreimbursed Advances,  Servicing Fees and
Servicing Advances.

          Loan Group:  Any of Loan Group 1 or Loan Group 2, as applicable.
          ----------

          Loan Group 1:  All Mortgage Loans in Loan Group 1, as set forth on

          ------------
the attached Mortgage Loan Schedule. 

          Loan Group 2:  All Mortgage Loans in Loan Group 2, as set forth on
          ------------
the attached Mortgage Loan Schedule. 

          Loan-to-Value Ratio:  The fraction, expressed as a percentage, the
          -------------------
numerator  of which is the original principal balance of the related Mortgage
Loan or, in  the case of  a second  lien, the sum  of the original  principal
balance of  such Mortgage Loan and  the outstanding principal balance  of the
related senior lien at the date of origination of such Mortgage Loan, and the
denominator  of  which  is  the  Appraised Value  of  the  related  Mortgaged
Property.

          Majority in Interest:  As to any Class of Regular Certificates, the
          --------------------
Holders of Certificates of such Class evidencing, in  the aggregate, at least
51% of the Percentage Interests evidenced by all Certificates of such Class.

          Master Servicer:  Countrywide Home Loans, Inc., a New York
          ---------------
corporation,  and its  successors  and  assigns, in  its  capacity as  master
servicer hereunder.

          Maturity Date:  The final maturity date of the Class A-1
          -------------
Certificates  is the  Distribution  Date  immediately  following  the  latest
scheduled maturity date  of any Group  1 Mortgage Loan.   The final  maturity
date  of the  Class A-5  Certificates  is the  Distribution Date  immediately
following  the latest scheduled maturity  date of any  Group 2 Mortgage Loan.
The  final  maturity  date  of  the Class  A-2  Certificates,  the  Class A-3
Certificates  and  the  Class  A-4  Certificates  is  the  Distribution  Date
occurring in March  2009, February 2012 and  May 2021, respectively, and  has
been  calculated  on  the  basis  of  assumptions  set  forth  under  "Yield,
Prepayment  and Maturity  Considerations  -- Weighted  Average  Lives of  the
Offered Certificates" in the Prospectus  Supplement and the assumptions  that
there  are  no  prepayments on  the  Mortgage  Loans, no  Net  Monthly Excess
Cashflow is used to make payments on the Class A  Certificates and the Master
Servicer does not exercise its right of Optional Termination.

          Maximum Mortgage Rate:  With respect to each Loan Group 1 Mortgage
          ---------------------
Loan, the maximum rate of interest set forth as  such in the related Mortgage
Note.

          Minimum Mortgage Rate:  With respect to each Mortgage Loan in Group
          ---------------------
1, the minimum  rate of interest  set forth as such  in the related  Mortgage
Note.

          Monthly Statement:  The statement delivered to the
          -----------------
Certificateholders pursuant to Section 4.05.

          Mortgage:  The mortgage, deed of trust or other instrument creating
          --------
a first  or, in the case  of certain Loan Group  2 Loans, second, lien  on or
first or second  priority ownership interest  in an estate  in fee simple  in
real property securing a Mortgage Note.

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

          Mortgage Loans:  Such of the mortgage loans transferred and
          --------------
assigned to  the Trustee pursuant  to the provisions  hereof as from  time to
time are held as a part of  the Trust Fund (including any REO Property),  the
mortgage  loans so  held  being  identified in  the  Mortgage Loan  Schedule,
notwithstanding  foreclosure or  other acquisition  of title  of the  related
Mortgaged Property.   Any  mortgage loan  that was  intended  by the  parties
hereto to be transferred to the Trust Fund as indicated by such Mortgage Loan
Schedule  which  is in  fact  not so  transferred for  any  reason including,
without  limitation, a  breach  of the  representation  contained in  Section
2.03(b)(v) hereof, shall  continue to be a Mortgage  Loan hereunder until the
Purchase Price with respect thereto has been paid to the Trust Fund.

          Mortgage Loan Repurchase Price:  The price, calculated as set forth
          ------------------------------
in Section 9.01, to be paid in connection with the repurchase of the Mortgage
Loans pursuant to Section 9.01.

          Mortgage Loan Schedule:  The list of Mortgage Loans (as from time
          ----------------------
to time  amended by the  Master Servicer to  reflect the deletion  of Deleted
Mortgage Loans and the addition of Replacement Mortgage Loans pursuant to the
provisions of this Agreement) transferred to the Trustee as part of the Trust
Fund  and from  time to time  subject to  this Agreement, attached  hereto as
Exhibit  F, setting  forth the  following  information with  respect to  each
Mortgage Loan:

              (i)  the loan number;

             (ii)  (Reserved);

            (iii)  the Appraised Value;

             (iv)  the Initial Mortgage Rate;

              (v)  the maturity date;

             (vi)  the original principal balance;

            (vii)  the Cut-off Date Principal Balance;

           (viii)  the first payment date of the Mortgage Loan;

             (ix)  the Scheduled Payment in effect as of the Cut-off Date;

              (x)  the Loan-to-Value Ratio at origination;

             (xi)  a code indicating  whether the residential dwelling at the
     time of origination was represented to be owner-occupied;

            (xii)   a code  indicating  whether the  residential dwelling  is
     either (a) a  detached single family dwelling (b) a  condominium unit or
     (c) a two- to four-unit residential property;

            (xiii) with respect to each Group 1 Mortgage Loan;

                    (a)  the next Adjustment Date after the Cut-off Date;

                    (b)  the frequency of each Adjustment Date;

                    (c)  the Maximum Mortgage Rate;

                    (d)  the Minimum Mortgage Rate; and

                    (e)  the Mortgage Rate as of the Cut-off Date;

                    (f)  the related Periodic Rate Cap;

                    (g)  the Gross Margin; and

                (xiv)  with  respect to each Group  2 Mortgage Loan,  (i) the
     lien status of the related Mortgage (i.e., first or second) and (ii) the
     purpose for the Mortgage Loan.

Such schedule shall also  set forth the total of the  amounts described under
(vii) above for all of the Mortgage Loans.

          Mortgage Note:  The original executed note or other evidence of
          -------------
indebtedness evidencing  the  indebtedness of  a Mortgagor  under a  Mortgage
Loan.

          Mortgage Rate:  The annual rate of interest borne by a Mortgage
          -------------
Note from time to time.

          Mortgaged Property:  The underlying property securing a Mortgage
          ------------------
Loan.

          Mortgagor:  The obligors on a Mortgage Note.
          ---------

          Net Monthly Excess Cashflow:  For any Loan Group and Distribution
          ---------------------------
Date, after giving effect to the cross-collateralization provisions set forth
in Section 4.04 (a)(C) hereof, the amount, if any, by which (x) the Available
Funds for such Loan Group and Distribution Date (less the related 
Certificate Group's share  of the Premium Amount for  such Distribution Date)
exceeds  (y)  the  sum  of (i)  the  Interest  Distribution  Amount  for such
Certificate Group  and Distribution Date  and the amount described  in clause
(b) of the definition of  Group Principal Distribution Amount (calculated for
this purpose  without regard  to any Subordination  Increase Amount  for such
Certificate  Group  or   portion  thereof  included  therein)  and  (ii)  the
Reimbursement Amount,  if any,  for such Distribution  Date relating  to such
Certificate Group owed to the Certificate Insurer.

          Net Mortgage Rate:  As to each Mortgage Loan, and at any time, the
          -----------------
per annum rate equal to the Mortgage Rate less the Servicing Fee Rate.

          Nonrecoverable Advance:  Any portion of an Advance previously made
          ----------------------
or  proposed to  be made  by  the Master  Servicer  that, in  the good  faith
judgment  of the  Master Servicer,  will  not or,  in the  case of  a current
delinquency, would not, be ultimately recoverable by the Master Servicer from
the related Mortgagor, related Liquidation Proceeds or otherwise.

          Officer's Certificate:  A certificate (i) signed by the Chairman
          ---------------------
of the Board, the Vice Chairman of the Board, the President, 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 or the Master Servicer (or any other officer customarily performing
functions similar to  those performed by any of the above designated officers
and  also to  whom,  with respect  to  a particular  matter,  such matter  is
referred  because of  such  officer's  knowledge of  and  familiarity with  a
particular subject) or (ii),  if provided for in this Agreement,  signed by a
Servicing Officer, as  the case may be,  and delivered to the  Depositor, the
Seller, the  Trustee and  the Certificate  Insurer, as  the case  may be,  as
required by this Agreement.

          One-Month LIBOR:  With respect to any Accrual Period, the rate
          ---------------
determined by the Trustee  on the related Interest Determination  Date on the
basis of the offered rates of the Reference Banks for one-month United States
dollar deposits, as such rates appear on the Reuters Screen LIBO Page, as  of
11:00  a.m.  (London time)  on  such Interest  Determination Date.    On each
Interest Determination Date,  One-Month LIBOR for the  related Accrual Period
will be established by the Trustee as follows:

          (i)  If on such  Interest Determination Date two or  more Reference
               Banks provide such offered quotations, One-Month LIBOR for the
               related Accrual  Period shall be  the arithmetic mean  of such
               offered  quotations  (rounded  upwards  if  necessary  to  the
               nearest whole multiple of 0.0001%).

         (ii)  If   on  such  Interest  Determination  Date  fewer  than  two
               Reference  Banks provide  such  offered quotations,  One-Month
               LIBOR for  the related Accrual  Period shall be the  higher of
               (i) One-Month  LIBOR as  determined on  the previous  Interest
               Determination Date and (ii) the Reserve Interest Rate.

          Opinion of Counsel:  A written opinion of counsel, who may be
          ------------------
counsel for  the Depositor, the  Master Servicer or the  Certificate Insurer,
reasonably acceptable to each addressee of such opinion; provided, however,
                                                         --------  -------
that with  respect  to  Section  6.04 or  10.01,  or  the  interpretation  or
application  of  the  REMIC Provisions,  such  counsel must  (i)  in  fact be
independent  of the  Depositor and  the Master  Servicer,  (ii) not  have any
direct financial interest in  the Depositor or the Master Servicer  or in any
affiliate of  either, and (iii)  not be connected  with the Depositor  or the
Master  Servicer as  an officer,  employee,  promoter, underwriter,  trustee,
partner, director or person performing similar functions.

          Optional Termination:  The termination of the Trust created
          --------------------
hereunder pursuant to the purchase of the Mortgage Loans pursuant to the last
sentence of Section 9.01 hereof.

          Optional Termination Date:  The Distribution Date on which the Pool
          -------------------------
Stated Principal Balance  is equal  to or less  than 10%  of the Pool  Stated
Principal Balance as of the Cut-off Date.

          Original Class A-1 Certificate Principal Balance:  $183,000,000.
          ------------------------------------------------

          Original Class A-2 Certificate Principal Balance:  $40,700,000.
          ------------------------------------------------

          Original Class A-3 Certificate Principal Balance:  $35,000,000.
          ------------------------------------------------

          Original Class A-4 Certificate Principal Balance:  $14,677,000.
          ------------------------------------------------

          Original Class A-5 Certificate Principal Balance:  $15,623,000.
          ------------------------------------------------

          Original Class Certificate Principal Balance:  Any of the Original
          --------------------------------------------
Class A-1 Certificate Principal  Balance, the Original Class A-2  Certificate
Principal Balance, the Original Class  A-3 Certificate Principal Balance, the
Original Class A-4  Certificate Principal Balance and the  Original Class A-5
Certificate principal Balance, as applicable.

          Original Mortgage Loan:  The mortgage loan refinanced in connection
          ----------------------
with the origination of a Refinancing Mortgage Loan.

          OTS:  The Office of Thrift Supervision.
          ---

          Outstanding:  With respect to the Certificates as of any date of
          -----------
determination, all Certificates theretofore executed and  authenticated under
this Agreement except:

          (i)  Certificates theretofore canceled  by the Trustee or delivered
     to the Trustee for cancellation; and

         (ii)   Certificates in exchange for which or  in lieu of which other
     Certificates have been executed and delivered by the Trustee pursuant to
     this Agreement.

          Outstanding Mortgage Loan:  As of any Distribution Date, a Mortgage
          -------------------------
Loan with  a Stated  Principal Balance  greater than  zero that  was not  the
subject  of  a  Principal Prepayment  in  full,  and that  did  not  become a
Liquidated Loan, prior to the beginning of the related Prepayment Period.

          Ownership Interest:  As to any Certificate, any ownership interest
          ------------------
in such  Certificate including any interest in such Certificate as the Holder
thereof and any other  interest therein, whether direct or indirect, legal or
beneficial.

          Pass-Through Rate:  With respect to the Class A-1 Certificates and
          -----------------
any Distribution Date, the per annum rate equal to the lesser of:

          (i)       One-Month  LIBOR  plus  the  applicable Class  A-1  Pass-
                    Through Margin; and

          (ii)      the Class A-1  Available Funds Cap for  such Distribution
                    Date.

     The Pass-Through  Rate  for each  of the  Group 2  Certificates for  any
Distribution Date will be as follows:

          (i)       with respect to the Class A-2 Certificates, the per annum
                    rate equal to the lesser  of (a) One-Month LIBOR plus the
                    Class A-2 Pass-Through Margin, and (b) the Class A-2  Net
                    Funds Cap for such Distribution Date.

          (ii)      with  respect to the  Class A-3 Certificates,  6.675% per
                    annum.

          (ii)      with  respect to the  Class A-4 Certificates,  6.950% per
                    annum.

          (ii)      with  respect to the  Class A-5 Certificates,  7.225% per
                    annum   until  the   Optional   Termination  Date,   and,
                    thereafter, a rate equal to 7.725% per annum.

          Percentage Interest:  As to any Certificate, the percentage
          -------------------
interest  evidenced thereby  in  distributions  required to  be  made on  the
related Class, such  percentage interest being equal  (i) in the case  of any
Class A Certificate, to the  percentage obtained by dividing the Denomination
of such Certificate by the aggregate of the Denominations of all Certificates
of the  same Class or  (ii) in the  case of any  Class R Certificate,  to the
percentage  interest  set  forth  on  the face  thereof,  provided  that  the
aggregate of such percentage interests of the  Class R Certificates shall not
exceed 100%.

          Periodic Rate Cap:  As to each Group 1 Mortgage Loan and the
          -----------------
related   Mortgage  Note,  the  provision  therein  that  limits  permissible
increases and decreases  in the Mortgage Rate  on any Adjustment Date  to not
more than one and one-half percentage points.

          Permitted Investments:  At any time, any one or more of the
          ---------------------
following obligations and securities:

          (i)   obligations  of  the  United States  or  any agency  thereof,
     provided 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 rating the Certificates, or
     such lower rating as will not result in the downgrading or withdrawal of
     the  ratings then  assigned  to  the Certificates  by  each such  Rating
     Agency;

        (iii)  (Reserved);

         (iv)   commercial or finance  company paper which is  then receiving
     the  highest commercial  or finance  company paper  rating of  each such
     Rating  Agency,  or  such  lower  rating  as  will  not  result  in  the
     downgrading  or  withdrawal  of   the  ratings  then  assigned   to  the
     Certificates without regard to the Policy by each such Rating Agency;

          (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 of 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  such 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 without regard to the Policy by
     any such Rating Agency;

          (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, (without  regard to the Certificate  Insurance Policy)
     by any such Rating Agency;

          (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 long  term 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 such  Rating Agency, (without regard  to the
     Certificate Insurance Policy) as evidenced by a signed writing delivered
     by each such 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  long term
     rating by  each such  Rating Agency  or such  lower rating  as will  not
     result in the downgrading or withdrawal of the ratings then assigned to 
     the  Certificates without  regard  to  the Policy  by  each such  Rating
     Agency;

          (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 such Rating  Agency in their respective highest applicable
     rating  category  or  such  lower  rating  as  will  not  result  in the
     downgrading  or  withdrawal  of  the   ratings  then  assigned  to   the
     Certificates  by  each  such  Rating  Agency,  (without  regard  to  the
     Certificate Insurance Policy); and

          (xii)  such  other investments having  a specified stated  maturity
     and bearing interest or sold at a discount acceptable to the Certificate
     Insurer and each Rating Agency as will not result in the  downgrading or
     withdrawal of the  rating then assigned to the Certificates  by any such
     Rating Agency (without regard  to the Policy), as evidenced by  a signed
     writing delivered by each such Rating Agency; 

provided,  that no  such instrument shall  be a Permitted  Investment if such
instrument (i)  evidences the  right to receive  interest only  payments with
respect to the obligations underlying such instrument, (ii) is purchased at a
premium or (iii) is purchased at a deep discount.

          Permitted Transferee:  Any person other than (i) the United States,
          --------------------
any State or political subdivision  thereof, or any agency or instrumentality
of  any  of   the  foregoing,  (ii)   a  foreign  government,   International
Organization or  any agency  or instrumentality of  either of  the foregoing,
(iii)  an organization  (except certain  farmers'  cooperatives described  in
section 521 of the Code) that is exempt from tax imposed by  Chapter 1 of the
Code (including  the tax  imposed by  section 511  of the  Code on  unrelated
business  taxable income)  on any  excess inclusions  (as defined  in section
860E(c)(1) of the Code)  with respect to any Class R  Certificate, (iv) rural
electric and telephone cooperatives described in section 1381(a)(2)(C) of the
Code, and  (v) a  Person that  is not  a citizen  or resident  of the  United
States, a corporation,  partnership, or other entity created  or organized in
or under the  laws of the United States or any political subdivision thereof,
or an  estate or trust whose income from sources without the United States is
includable  in gross  income for  United States  federal income  tax purposes
regardless of its connection with the  conduct of a trade or business  within
the  United States  unless such Person  has furnished the  transferor and the
Trustee with a duly completed Internal Revenue  Service Form 4224.  The terms
"United  States," "State"  and "International  Organization"  shall have  the
meanings set forth  in section 7701 of  the Code or successor  provisions.  A
corporation will not be treated as an instrumentality of the United States or
of any State  or political  subdivision thereof  for these  purposes if  all 
of  its activities are  subject to tax  and, with the  exception of the  
Federal Home Loan  Mortgage Corporation,  a  majority of  its  board of  
directors is  not selected by such government unit.

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

          Pool Stated Principal Balance:  As to any Distribution Date, the
          -----------------------------
aggregate of the Stated Principal Balances, as  of such Distribution Date, of
the Mortgage Loans in each Loan Group that were Outstanding Mortgage Loans as
of such date.

          Preference Amount:  Any amount previously distributed to a Class
          -----------------
A Certificateholder  that  is recoverable  and sought  to be  recovered as  a
voidable preference  by a  trustee in bankruptcy  pursuant to  the Bankruptcy
Code as  amended from time to time, in  accordance with a final nonappealable
order of a court having competent jurisdiction.

          Preference Claim:  As defined in Section 4.03(f).
          ----------------

          Premium Amount:  Beginning on the first Distribution Date, the
          --------------
product  of 1/12  of the Premium  Percentage and  the aggregate of  the Class
Certificate Principal  Balance of  the Class A  Certificates for  the related
Distribution Date (after  giving effect to distributions of  principal to the
Class A Certificates on such Distribution Date); provided, however, that for
                                                 --------  -------
any  Distribution Date  on which  a Certificate  Insurer Default  exists, the
Premium  Amount shall  equal zero,  provided, however,  that the  Certificate
Insurer's right to receive the  Premium Amount will be immediately reinstated
following a cure of such default.

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

          Prepayment Assumption:  A rate of prepayment, as described in the
          ---------------------
Prospectus Supplement relating to the Class A Certificates.

          Prepayment Interest Excess:  With respect to any Distribution Date,
          --------------------------
for each Mortgage Loan that was the subject of a Principal Prepayment or that
became a Liquidated  Loan during the period  from the second day  through the
fifteenth day of the month of such Distribution Date, any payment of interest
received  in  connection therewith  (net  of  any  applicable Servicing  Fee)
representing interest accrued for any portion of such month of receipt.  


          Prepayment Interest Shortfall:  With respect to any Distribution
          -----------------------------
Date, for  each Mortgage  Loan that was  the subject  of a  partial Principal
Prepayment, a Principal Prepayment in full, or that became  a Liquidated Loan
during  the  period from  the  sixteenth  day  of the  month  preceding  such
Distribution  Date  through  the  first  day  of  the  month  in  which  such
Distribution Date occurs, or in the case of the first Distribution Date, from
the Cut-off Date  through the sixteenth day of the month of such Distribution
Date, (other than a Principal Prepayment in full  resulting from the purchase
of  a  Mortgage Loan  pursuant  to Section  2.02,  2.03, 2.04,  3.12  or 9.01
hereof),  the amount,  if  any, by  which  (i) one  month's  interest at  the
applicable Net Mortgage Rate on the Stated Principal Balance of such Mortgage
Loan immediately prior to such prepayment (or  liquidation) or in the case of
a  partial  Principal  Prepayment  on  the  amount  of  such  prepayment  (or
liquidation proceeds) exceeds  (ii) the amount of interest  paid or collected
in connection with such Principal Prepayment or such liquidation proceeds.

          Prepayment Period:  As to any Distribution Date, the time period
          -----------------
beginning with the opening of business  on the sixteenth day of the  calendar
month preceding the  month in which  such Distribution Date occurs  (or, with
respect to the first Distribution Date, the period from the Cut-off Date) and
ending  on the close of business  on the fifteenth day  of the month in which
such Distribution Date occurs.

          Principal Prepayment:  Any Mortgagor payment or other recovery of
          --------------------
(or proceeds with respect to)  principal on a Mortgage Loan  (including loans
purchased  or repurchased  under Sections  2.02,  2.03, 2.04,  3.12 and  9.01
hereof) that  is received  in advance of  its scheduled Due  Date and  is not
accompanied by an  amount as to interest representing  scheduled interest due
on any  date or  dates in  any month  or months  subsequent to  the month  of
prepayment.   Partial Principal  Prepayments shall be  applied by  the Master
Servicer in accordance with the terms of the related Mortgage Note.

          Principal Remittance Amount:  As of any Distribution Date, the sum,
          ---------------------------
without duplication of  the amounts specified in clauses  (b)(ii) through (v)
and (vii) of the definition of Group Principal Distribution Amount.

          Private Certificate:  Any Class R Certificate.
          -------------------

          Prospectus Supplement:  The Prospectus Supplement dated February
          ---------------------
24, 1997 relating to the Class A Certificates.

          PUD:  A Planned Unit Development.
          ---

          Purchase Price:  With respect to any Mortgage Loan (x) required to
          --------------
be repurchased by the Seller or purchased by the 
Master Servicer, as applicable, pursuant to Section 2.02, 2.03 or 3.12 hereof
or (2) the Depositor  pursuant to Section 2.04 hereof or  (y) that the Master
Servicer has  a right to purchase pursuant to  Section 3.12 hereof, an amount
equal to  the sum of  (i) 100% of the  unpaid principal balance  (or, if such
purchase or repurchase, as the  case may be, is  effected by the Seller  (and
the Seller  is the  Master Servicer) or  by the  Master Servicer,  the Stated
Principal Balance) of the  Mortgage Loan as of the date  of such purchase and
(ii) accrued interest thereon  at the applicable Mortgage  Rate (or, if  such
purchase or repurchase,  as the case may  be, is effected by the  Seller (and
the Seller is  the Master  Servicer) or by  the Master Servicer,  at the  Net
Mortgage Rate) from (a) the date through which interest was last paid by  the
Mortgagor (or,  if  such purchase  or  repurchase, as  the  case may  be,  is
effected by  the Seller (and  the Seller is  the Master  Servicer) or by  the
Master Servicer,  the date through which  interest was last advanced  and not
reimbursed by the Master Servicer) to (b) the Due Date in the month in  which
the Purchase Price is to be distributed to Certificateholders.

          Rating Agency:  Moody's Investors Service, Inc. ("Moody's"), and
          -------------                                     -------
Standard & Poor's Ratings Services,  a division of The McGraw-Hill Companies,
Inc. ("S&P").  If any such organization or its successor is no longer in
       ---
existence,  "Rating  Agency"  shall be  a  nationally  recognized statistical
rating organization, or other comparable Person, designated  by the Depositor
and approved by the Certificate Insurer, notice of which designation shall be
given to  the Trustee.   References herein to  a given  rating category of  a
Rating Agency  shall mean such  rating category without giving  effect to any
modifiers (other than the highest short-term rating category of S&P, which is
"A-1+").

          Realized Loss:  With respect to each Liquidated Loan, an amount
          -------------
(not less than zero or more than the Stated Principal Balance of the Mortgage
Loan) as of the  date of such liquidation, equal to  (i) the Stated Principal
Balance of such Liquidated Loan as of the date of such liquidation, plus (ii)
interest at the Net Mortgage Rate from the Due Date as to which interest  was
last paid or advanced to Certificateholders (and not reimbursed to the Master
Servicer) up to  the Due Date in the month in  which Liquidation Proceeds are
required to be distributed on the Stated Principal Balance of such Liquidated
Loan outstanding during  each Due Period that  such interest was not  paid or
advanced,  minus  (iii)  the  Liquidation   Proceeds,  if  any,  received  in
connection with such  liquidation during the month in  which such liquidation
occurs, to the extent  applied as recoveries of interest at  the Net Mortgage
Rate and to principal  of the Liquidated Loan.  With respect to each Mortgage
Loan that has become the subject  of a Deficient Valuation, (a) if  the value
of the related  Mortgaged Property was reduced below the principal balance of
the related Mortgage Note, the amount by which the value of the Mortgaged 
Property  was reduced  below the  principal balance  of the  related Mortgage
Note, (b)  if the principal  amount due under  the related Mortgage  Note has
been reduced,  the difference between  the principal balance of  the Mortgage
Loan  outstanding immediately  prior  to  such  Deficient Valuation  and  the
principal balance of the Mortgage Loan  as reduced by the Deficient Valuation
plus any reduction in the interest component of the Scheduled Payments.  With
respect to each Mortgage  Loan that has become the subject  of a Debt Service
Reduction and any Distribution Date, the amount, if any, by which the related
Scheduled Payment was reduced.

          Record Date:  With respect to any Distribution Date, the close of
          -----------
business  on the last Business Day of the  month preceding the month in which
the applicable Distribution Date occurs.

          Reference Banks:  Barclays Bank PLC, Bank of Tokyo, The Bank of New
          ---------------
York and NatWest, N.A.; provided that if any of the foregoing banks are not
                        --------
suitable to serve as a Reference Bank, then any leading banks selected by the
Trustee  which are  engaged in  transactions  in Eurodollar  deposits in  the
international Eurocurrency  market (i) with an established  place of business
in  London, England,  (ii)  not controlling,  under the  control of  or under
common  control with  the Depositor  or  any affiliate  thereof, (iii)  whose
quotations appear  on the Reuters Screen  LIBO Page on  the relevant Interest
Determination Date and (iv) which have been designated as such by the Trustee
and approved by the Certificate Insurer.

          Refinancing Mortgage Loan:  Any Mortgage Loan originated in
          -------------------------
connection with the refinancing of an existing mortgage loan.

          Regular Certificate:  Any one of the Class A Certificates.
          -------------------

          Reimbursement Amount:  As of any Distribution Date and to each
          --------------------
Certificate Group, the sum of (a)(i)  all Insured Payments previously paid by
the  Certificate  Insurer  and  in  each  case  not previously  paid  to  the
Certificate  Insurer pursuant  to Section  4.04(a)(A)(iv) and  4.04(a)(B)(iv)
hereof  plus (ii)  interest  (A) accrued  on  each such  Insured  Payment not
previously  paid and (B)  calculated at the  Late Payment Rate  from the date
such Insured Payment was  made and (b)(i) any amounts  then due and owing  to
the Certificate  Insurer under the  Insurance Agreement, as certified  to the
Trustee by the Certificate Insurer plus (ii) interest on such amounts  at the
Late Payment Rate.  The Certificate Insurer  shall notify the Trustee and the
Depositor of the amount of any Reimbursement Amount.

          REMIC:  A "real estate mortgage investment conduit" within the
          -----
meaning of section 860D of the Code.

          REMIC Provisions:  Provisions of the federal income tax law
          ----------------
relating to  real  estate  mortgage  investment  conduits,  which  appear  at
sections 860A  through 860G of  Subchapter M  of Chapter 1  of the Code,  and
related  provisions,  and  proposed,  temporary  and  final  regulations  and
published rulings, notices  and announcements promulgated thereunder,  as the
foregoing  may be  in effect  from  time to  time as  well  as provisions  of
applicable state laws.

          REO Property:  A Mortgaged Property acquired by the Master Servicer
          ------------
through foreclosure  or  deed-in-lieu of  foreclosure  in connection  with  a
defaulted Mortgage Loan.

          Replacement Mortgage Loan:  A Mortgage Loan substituted by the
          -------------------------
Seller for  a  Deleted  Mortgage  Loan,  which must,  on  the  date  of  such
substitution, as  confirmed in  a Request for  Release, substantially  in the
form of Exhibit  N, (i) have a  Stated Principal Balance, after  deduction of
the  principal  portion  of  the  Scheduled  Payment  due  in  the  month  of
substitution, not in excess of, and not less than 90% of the Stated Principal
Balance of the  Deleted Mortgage Loan; (ii)(A)  with respect to Loan  Group 1
Mortgage  Loans, (w) have a  Maximum Mortgage Rate no more  than 1% per annum
higher or lower than the Maximum Mortgage Rate of the Deleted  Mortgage Loan,
(x) have  a Minimum Mortgage Rate no  more than 1% per annum  higher or lower
than the  Minimum Mortgage Rate  of the Deleted  Mortgage Loan; (y)  have the
same Index and Periodic Rate Cap as  that of the Deleted Mortgage Loan and  a
Gross Margin not  more than 1%  per annum higher  or lower than  that of  the
Deleted Mortgage  Loan;  and (z)  have  the  same or  higher  credit  quality
characteristics than  that of the Deleted Mortgage Loan;  and (B) in the case
of Group  2 Mortgage Loans, (x) have a Mortgage  Rate not more than 1% higher
or lower  than the Mortgage Rate of the deleted Mortgage Loan; and (y) not be
a Balloon Loan unless the Deleted Mortgage Loan was a Balloon Loan;  (iii) be
accruing interest at a rate not more  than 1% per annum higher or lower  than
that of the  Deleted Mortgage Loan; (iv) have a Loan-to-Value Ratio no higher
than that of the Deleted Mortgage Loan; (v) have a remaining term to maturity
no greater than (and  not more than one  year less than) that of  the Deleted
Mortgage  Loan; (vi)(a)  in the case  of Group  1 Mortgage Loans,  not permit
conversion of the related Mortgage Rate  to a fixed Mortgage Rate and (b)  in
the case of  Group 2  Mortgage Loans,  not permit conversion  of the  related
Mortgage Rate to an adjustable Mortgage Rate; (vii) provide for  a prepayment
charge on terms substantially  similar to those of the  prepayment charge, if
any, of the Deleted Mortgage  Loan; (viii) have the same lien priority as the
Deleted Mortgage Loan; (ix) constitute the same occupancy type as the Deleted
Mortgage Loan; and (x) comply with each representation and warranty set forth
in Section 2.03 hereof.

          Request for Release:  The Request for Release submitted by the
          -------------------
Master Servicer to the  Trustee, substantially in the form of  Exhibits M and
N, as appropriate.

          Required Insurance Policy:  With respect to any Mortgage Loan, any
          -------------------------
insurance policy that  is required to be  maintained from time to  time under
this Agreement.

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

          Reserve Interest Rate:  With respect to any Interest Determination
          ---------------------
Date,  the rate per annum  that the Trustee  determines to be  either (i) the
arithmetic mean (rounded  upwards if necessary to the  nearest whole multiple
of 0.03125%)  of the one-month  United States dollar lending  rates which New
York City banks selected by the Trustee are quoting on the  relevant Interest
Determination Date  to the principal London  offices of leading  banks in the
London interbank  market or in  the event that  the Trustee can  determine no
such arithmetic mean, (ii) the lowest one-month United  States dollar lending
rate which New  York City banks selected by  the Trustee are quoting  on such
Interest Determination Date to leading European banks.

          Responsible Officer:  When used with respect to the Trustee, any
          -------------------
Vice  President, any Assistant  Vice President, the  Secretary, any Assistant
Secretary, any Trust Officer or any other officer of  the Trustee customarily
performing  functions  similar  to  those  performed  by  any  of  the  above
designated officers  and also to whom,  with respect to  a particular matter,
such  matter  is  referred  because   of  such  officer's  knowledge  of  and
familiarity with the particular subject.

          Reuters Screen LIBO Page:  The display designated as page "LIBO"
          ------------------------
on the Reuters Monitor Money Rates Service (or such other page as may replace
such LIBO page on that service for the purpose of displaying London interbank
offered rates of major banks.

          Scheduled Payment:  The scheduled monthly payment on a Mortgage
          -----------------
Loan due  on any  Due Date  allocable to  principal and/or  interest on  such
Mortgage Loan.

          Securities Act:  The Securities Act of 1933, as        amended.
          --------------

          Seller:  Countrywide Home Loans, Inc., a New York corporation, and
          ------
its successors and assigns, in its  capacity as seller of the Mortgage  Loans
to the Depositor.

          Servicer Advance Date:  As to any Distribution Date, the Business
          ---------------------
Day immediately preceding such Distribution Date.

          Servicing Advances:  All customary, reasonable and necessary "out
          ------------------
of  pocket" costs  and  expenses incurred  in the  performance by  the Master
Servicer of its servicing obligations   hereunder, including, but not limited
to,  the cost  of  (i)  the preservation,  restoration  and protection  of  a
Mortgaged Property, (ii)  any enforcement or judicial  proceedings, including
foreclosures, (iii)  the management and  liquidation of any REO  Property and
(iv) compliance with the obligations under Section 3.10.

          Servicing Fee:  As to each Mortgage Loan and any Distribution Date,
          -------------
an amount equal  to one  month's interest at  the Servicing  Fee Rate on  the
Stated Principal  Balance  of such  Mortgage Loan  or, in  the  event of  any
payment  of interest that accompanies a  Principal Prepayment in full made by
the  Mortgagor, interest at  the Servicing Fee  Rate on the  Stated Principal
Balance of  such Mortgage  Loan for  the period  covered by  such payment  of
interest.

          Servicing Fee Rate:  With respect to each Mortgage Loan, 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 facsimile  signature appear on  a list of  servicing officers
furnished to the Trustee and  the Certificate Insurer by the  Master Servicer
on the Closing Date pursuant to this Agreement, as such list may from time to
time be amended.

          Single Certificate:  In the case of the Class A Certificates, a
          ------------------
hypothetical Certificate with a Denomination of $1,000.

          Supplemental Mortgage Loans:  The Mortgage Loan identified on the
          ---------------------------
Schedule of  Mortgage  Loans set  forth on  Exhibit F-2  hereof  for which  a
related Mortgage File is not delivered to Trustee on the Closing Date.

          Startup Date:  As defined in Section 2.07 hereof.
          ------------

          Stated Principal Balance:  With respect to any Mortgage Loan or
          ------------------------
related REO Property (i) as  of the Cut-off Date  and each day thereafter  to
and including the first Distribution Date, the Cut-off Date Principal Balance
thereof, and  (ii) as of  any Distribution Date after  the first Distribution
Date, such Cut-off Date Principal Balance minus  the sum of (a) the principal
portion of the  Scheduled Payments (x) due with respect to such Mortgage Loan
during each Due Period ending prior to the immediately preceding Distribution
Date and  (y) that were received  by the Master  Servicer as of the  close of
business on the Determination 
Date related  to such preceding  Distribution Date or  with respect to  which
Advances  were made  on each  Servicer Advance  Date prior to  such preceding
Distribution  Date,  (b)  all  Principal  Prepayments  with respect  to  such
Mortgage Loan, and  all Liquidation  Proceeds to  the extent  applied by  the
Master Servicer  as recoveries of  principal in accordance with  Section 3.12
with respect to such Mortgage Loan, that were received by the Master Servicer
as  of  the close  of  business on  the  Determination Date  related  to such
preceding Distribution Date,  and (c) any Realized Loss  with respect thereto
applied prior  to the close of business on  the Determination Date related to
such  preceding Distribution  Date.    The Stated  Principal  Balance of  any
Mortgage Loan immediately following a given Distribution Date shall be deemed
to equal  the  Stated Principal  Balance  of such  Mortgage  Loan as  of  the
immediately  following  Distribution  Date, and,  in  particular,  the Stated
Principal Balance of any Mortgage Loan that becomes a Liquidated Loan will be
zero immediately  following the  Distribution Date  following the  Prepayment
Period in which such Mortgage Loan becomes a Liquidated Loan.

          Subordinated Amount:  As of any Distribution Date and any
          -------------------
Certificate  Group, the amount (not less than zero), if any, by which (i) the
related  Loan Group  Stated  Principal  Balance  immediately  following  such
Distribution  Date exceeds  (ii) the  aggregate  Class Certificate  Principal
Balance  of the  related Certificates  in such Certificate  Group as  of such
Distribution Date after giving effect to  the payment of the Group  Principal
Distribution Amount for such Certificate Group on such Distribution Date.

          Subordination Deficiency Amount:  With respect to any Distribution
          -------------------------------
Date and  any Certificate Group,  the amount, if  any, by which  the Required
Subordinated Amount for  such Certificate Group as of  such Distribution Date
exceeds  the  Subordinated Amount  for  such  Certificate  Group as  of  such
Distribution  Date before  taking into  account  the payment  of any  related
Subordination Increase Amounts on such Distribution Date.

          Subordination Deficit:  As of any Distribution Date and any
          ---------------------
Certificate  Group,  the amount,  if any,  by which  (i) the  aggregate Class
Certificate Principal Balance of the related Certificates in such Certificate
Group as of such Distribution Date, after giving effect to the payment of the
Group Principal  Distribution  Amount  for such  Certificate  Group  on  such
Distribution Date  (except  for  any  payment  to be  made  as  to  principal
constituting a related Insured Payment),  exceeds (ii) the related Loan Group
Stated Principal Balance immediately following such Distribution Date.

          Subordination Increase Amount:  With respect to any Distribution
          -----------------------------
Date  and  any  Certificate  Group,  the  lesser  of  (a)  the  Subordination
Deficiency Amount for such Certificate Group as 
of  such Distribution  Date (after  taking  into account  the payment  of the
related Group Principal Distribution Amount on such  Distribution Date (other
than any Subordination  Increase Amount for such Certificate  Group)) and (b)
the amount of Net Monthly Excess Cashflow for the related  Loan Group on such
Distribution Date.

          Subordination Reduction Amount:  With respect to any Distribution
          ------------------------------
Date and  any Certificate Group,  the lesser  of (i) the  Excess Subordinated
Amount for such  Certificate Group for  such Distribution  Date and (ii)  the
sum, without duplication, of the amounts specified in clauses (b)(ii) through
(v) and (vii) of the definition of Group Principal Distribution Amount above.

          Substitution Adjustment Amount:  The meaning ascribed to such term
          ------------------------------
pursuant to Section 2.03(c).

          Tax Matters Person:  The person designated as "tax matters person"
          ------------------
in  the manner  provided under  Treasury  regulation Section 1.860F-4(d)  and
temporary  Treasury  regulation Section 301.6231(a)(7)-1T.    Initially, this
person shall be the Trustee.

          Tax Matters Person Class R Certificate:  A Class R Certificate with
          --------------------------------------
a Percentage Interest of 0.001%.

          Transfer:  Any direct or indirect transfer or sale of any Ownership

          --------
Interest in a Certificate.

          Trigger Event:  The event described in clause (a) of the definition
          -------------
of "Trigger Event" in the Insurance Agreement.

          Trust Fund:  The corpus of the trust created hereunder consisting
          ----------
of (i) the Mortgage Loans and all  interest and principal received on or with
respect thereto  on and after the Cut-off  Date to the extent  not applied in
computing the Cut-off  Date Principal Balance thereof,  exclusive of interest
not required to be deposited in  the Certificate Account pursuant to  Section
3.05(b)(ii); (ii) the  Certificate Account and  the Distribution Account  and
all amounts deposited  therein pursuant to the applicable  provisions of this
Agreement; (iii) property that secured a Mortgage Loan and  has been acquired
by  foreclosure,  deed  in  lieu   of  foreclosure  or  otherwise;  (iv)  the
mortgagee's rights under the Insurance  Policies with respect to the Mortgage
Loan; and (v) all  proceeds of the conversion,  voluntary or involuntary,  of
any of the foregoing into cash or other liquid property.

          Trustee:  The Bank of New York, a New York banking corporation, not
          -------
in its  individual capacity, but  solely in its  capacity as trustee  for the
benefit  of the  Certificateholders and  the Certificate  Insurer under  this
Agreement, and any successor 
thereto, and any  corporation or national banking association  resulting from
or surviving any consolidation or merger to which it or its successors may be
a party  and any successor  trustee as  may from time  to time be  serving as
successor trustee hereunder.

          2/28 Mortgage Loan:  A Mortgage Loan having a Mortgage Rate that
          ------------------
is fixed for  24 months after origination  thereof before such  Mortgage Rate
becomes subject to adjustment.

          Voting Rights:  As of any date of determination, (i) Holders of the
          -------------
Class A  Certificates will  be allocated a  percentage of  all of  the Voting
Rights equal to  100% minus  the fraction (expressed  as a percentage)  whose
numerator  is  the  sum  of   the  Required  Subordinated  Amounts  for  each
Certificate Group  on  such date  and whose  denominator is  the Pool  Stated
Principal Balance on such date and (ii) Holders of the  Residual Certificates
will  in the  aggregate  be allocated  all  of the  remaining  Voting Rights.
Voting Rights will be allocated among the Certificates of each such  Class in
accordance with their respective Percentage Interests.


                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES

          SECTION 2.01.  Conveyance of Mortgage Loans.
                         ----------------------------

          The   Seller  hereby  sells,  transfers,  assigns,  sets  over  and
otherwise conveys  to the Depositor,  without recourse, all the  right, title
and interest  of  the Seller  in and  to the  Mortgage  Loans, including  all
interest  and principal  received and  receivable  by the  Seller on  or with
respect to the  Mortgage Loans on and  after the Cut-off Date  (to the extent
not  applied in  computing the  Cut-off  Date Principal  Balance thereof)  or
deposited  into  the  Certificate  Account   by  the  Seller  as  an  Initial
Certificate  Account  Deposit as  provided  in  this  Agreement,  other  than
interest due  on the Mortgage  Loans prior to  the Cut-off Date.   The Seller
confirms that,  concurrently  with  such  transfer  and  assignment,  it  has
deposited  into the  Certificate  Account  the  Initial  Certificate  Account
Deposit.

          The Seller has entered into this Agreement in consideration for the
purchase of the  Mortgage Loans by the Depositor  and has agreed to  take the
actions specified herein.

     The Depositor,  concurrently with the  execution and   delivery  hereof,
hereby  sells, transfers,  assigns, sets  over and  otherwise conveys  to the
Trustee for the use and benefit of the Certificateholders and the Certificate
Insurer, without recourse, all the right, title and interest of the Depositor
in and to the Trust Fund.  

          In connection  with any such transfer and assignment, the Depositor
has delivered  to, and deposited  with, the Trustee  (or, in the case  of the
Supplemental Mortgage Loans,  will deliver to, and deposit  with, the Trustee
within seven (7) Business Days following the Closing Date) for the benefit of
the Certificateholders, the Certificate Insurance Policy, and for the benefit
of   the  Certificateholders  and  the  Certificate  Insurer,  the  following
documents or instruments with respect to each Mortgage Loan so assigned:

                    (i)   the original Mortgage Note, endorsed  by the Seller
          or the originator  of such Mortgage Loan, without  recourse, in the
          following  form:   "Pay to  the  order of  ________________________
          without  recourse", with all  intervening endorsements that  show a
          complete chain of endorsement from the originator to the Seller;

                   (ii)  the original recorded Mortgage;

                  (iii)  a  duly executed assignment of the  Mortgage to "The
          Bank  of New York, a New York banking corporation, as trustee under
          the Pooling and Servicing Agreement  dated as of February 27, 1997,
          CWABS, Inc.,  Asset-Backed  Certificates,  Series  1997-1,  without
          recourse" (each such  assignment, when duly and  validly completed,
          to be in recordable form and sufficient to effect the assignment of
          and transfer to  the assignee thereof, under the  Mortgage to which
          such assignment relates);

                   (iv)  the  original recorded assignment or  assignments of
          the Mortgage together with all interim recorded assignments of such
          Mortgage;

                    (v)    the   original  or  copies  of   each  assumption,
          modification,  written assurance or substitution agreement, if any;
          and

                   (vi)   the original  or duplicate original  lender's title
          policy and  all riders thereto or, in the event such original title
          policy  has  not been  received from  the  insurer, any  one  of an
          original title binder, an  original preliminary title report  or an
          original title commitment, or a copy thereof certified by the title
          company,  with  the  original  policy  of  title  insurance  to  be
          delivered within one year of the Closing Date.

          In the event  that in connection with any Mortgage  Loan the Seller
cannot  deliver  the  original  recorded  Mortgage  or  all  interim recorded
assignments of the Mortgage satisfying the requirements of clause (ii), (iii)
or (iv) concurrently with the execution and delivery hereof, the Seller shall
deliver or cause to be delivered to the  Trustee a true copy of such Mortgage
and  of  each  such  undelivered  interim assignment  of  the  Mortgage  each
certified  by the  Seller,  the  applicable title  company,  escrow agent  or
attorney, or  the originator of such  Mortgage, as the  case may be, to  be a
true and complete  copy of the  original Mortgage or  assignment of  Mortgage
submitted for recording.   The Seller shall  promptly deliver or cause  to be
delivered  to the  Trustee  such  original Mortgage  and  such assignment  or
assignments with evidence of recording indicated thereon upon receipt thereof
from  the  public  recording  official,  or a  copy  thereof,  certified,  if
appropriate, by the relevant recording office, but in no event shall any such
delivery be made later than 270 days following the Closing Date; provided,
                                                                 --------
however, in the event that by such date the Seller is unable to deliver or
- -------
cause to be delivered each Mortgage and each interim assignment by  reason of
the fact that  any such documents have  not been returned by  the appropriate
recording office,  or, in the  case of each  interim assignment, because  the
related Mortgage has  not been returned by the  appropriate recording office,
the Seller shall deliver or cause 
to be delivered  such documents to the  Trustee as promptly as  possible upon
receipt thereof.   If  the public  recording office  in which  a Mortgage  or
interim assignment thereof is recorded  retains the original of such Mortgage
or assignment, a  copy of  the original Mortgage  or assignment so  retained,
with evidence of recording thereon, certified to be true and complete by such
recording  office, shall  satisfy the  Seller's obligations  in this  Section
2.01.  If any document submitted for recording pursuant to this  Agreement is
(a) lost prior to  recording or rejected by the  applicable recording office,
the Seller shall immediately prepare or cause to be prepared a substitute and
submit it  for recording, and shall  deliver copies and originals  thereof in
accordance with the  foregoing or (b) lost after recording,  the Seller shall
deliver to the  Trustee a copy of  such document certified by  the applicable
public  recording office  to be  a  true and  complete copy  of  the original
recorded  document.    The  Seller shall  promptly  forward  or  cause to  be
forwarded to the Trustee  (a) from time to time additional original documents
evidencing an assumption or modification of a Mortgage Loan and (b) any other
documents required to be delivered by the Depositor or the Master Servicer to
the Trustee within the time periods specified in this Section 2.01.

          With  respect  to  each  Mortgage  Loan as  to  which  the  related
Mortgaged  Property  and  Mortgage  File  are located  in  (a) the  State  of
California  or  (b)  any other  jurisdiction  under  the  laws  of which  the
recordation  of  the  assignment  specified  in clause  (iii)  above  is  not
necessary to  protect the Trustee's  and the Certificateholders'  interest in
the related Mortgage Loan, as  evidenced by an Opinion of  Counsel, delivered
by the  Seller to  the Trustee  and a  copy to  the Rating  Agencies and  the
Certificate Insurer, in lieu of  recording the assignment specified in clause
(iii)  above, the Seller  may deliver an  unrecorded assignment  in blank, in
form otherwise suitable  for recording to  the Trustee; provided that  if the
related Mortgage has  not been returned from the  applicable public recording
office, such assignment, or any copy thereof, of the Mortgage may exclude the
information to be provided by the recording office.  As to any Mortgage Loan,
the procedures of  the preceding sentence shall be applicable only so long as
the related  Mortgage File is maintained in the  possession of the Trustee in
the State or  jurisdiction described  in such  sentence.  In  the event  that
(i) the Seller, the Depositor, the Certificate Insurer or the Master Servicer
gives written notice to the Trustee that recording is required to protect the
right, title and interest of the  Trustee on behalf of the Certificateholders
and  Certificate  Insurer  in  and  to  any  Mortgage   Loan,  (ii)  a  court
recharacterizes the sale of the Mortgage Loans as a financing,  or (iii) as a
result of any change in or amendment to the laws of the State or jurisdiction
described in the first sentence of this paragraph or any applicable political
subdivision thereof, or any change in official position regarding application
or interpretation of such  laws, including a holding by a  court of competent
jurisdiction, such recording is so 
required, the Trustee  shall complete the assignment in  the manner specified
in  clause (iii) of the second paragraph of  this Section 2.01 and the Seller
shall submit or  cause to be submitted  for recording as specified  above or,
should the Seller fail to  perform such obligations, the Trustee shall  cause
the Master Servicer,  at the Master  Servicer's expense, to  cause each  such
previously unrecorded assignment  to be submitted for recording  as specified
above.  In the event a Mortgage File is released to the  Master Servicer as a
result of the Master Servicer's having completed a Request for Release in the
form of  Exhibit M, the Trustee shall complete  the assignment of the related
Mortgage in the manner  specified in clause (iii) of the  second paragraph of
this Section 2.01.

          So long  as  the  Trustee  maintains  an office  in  the  State  of
California,  the Trustee  shall  maintain  possession of  and  not remove  or
attempt to remove from  the State of California any of  the Mortgage Files as
to which the  related Mortgaged Property  is located in  such State.  In  the
event  that the Seller fails  to record an  assignment of a  Mortgage Loan as
herein provided within 90 days of notice of an event set forth in clause (i),
(ii) or (iii) of the above paragraph,  the Master Servicer shall prepare and,
if  required   hereunder,  file  such  assignments  for  recordation  in  the
appropriate  real  property or  other  records  office.   The  Seller  hereby
appoints the  Master Servicer (and  any successor servicer hereunder)  as its
attorney-in-fact with  full power and authority  acting in its  stead for the
purpose of such preparation, execution and filing.

          In the case of Mortgage Loans that become the subject of or partial
Principal  Prepayment between  the Closing  Date  and the  Cut-Off Date,  the
Seller shall deposit or cause to be  deposited in the Certificate Account the
amount required to be deposited therein with respect to such payment pursuant
to Section 3.05 hereof.

          Notwithstanding  anything to the contrary in this Agreement, within
seven  Business Days  after the  Closing  Date, the  Seller shall  either (i)
deliver to the Trustee the Mortgage File as required pursuant to this Section
2.01  for  each  Supplemental  Mortgage  Loan  or  (ii)  (A)  repurchase  the
Supplemental Mortgage Loan or (B)  substitute the Supplemental Mortgage  Loan
for a  Replacement Mortgage Loan,  which repurchase or substitution  shall be
accomplished in the manner and subject to the conditions set forth in Section
2.03.  Provided, however, that if the Seller fails to deliver a Mortgage File
for any Supplemental  Mortgage Loan within the  period provided in  the prior
sentence, the  cure period provided  for in Section  2.02 or in  Section 2.03
shall not  apply  to the  initial  delivery of  the  Mortgage File  for  such
Supplemental Mortgage Loan, but rather the Seller shall have  5 Business Days
to cure such failure to deliver.  Upon delivery of the Mortgage File for each
Supplemental Mortgage Loan, the 
Trustee shall  send an Initial  Certification for such  Supplemental Mortgage
Loan in accordance with the provisions of Section 2.02.

          SECTION 2.02.  Acceptance by Trustee of the Mortgage Loans.
                         -------------------------------------------

          The  Trustee  acknowledges  receipt, subject  to  the   limitations
contained in  and any exceptions  noted in the  Initial Certification  in the
form annexed  hereto as  Exhibit G  and in  the list  of exceptions  attached
thereto, of  the documents referred  to in clauses  (i) and (iii)  of Section
2.01 above and all other assets included in  the Trust Fund and declares that
it holds and will hold such documents and the other documents delivered to it
constituting the Mortgage  Files, and that it  holds or will hold  such other
assets included in the Trust Fund, in trust for the exclusive use and benefit
of all present and future Certificateholders and the Certificate Insurer.

          The Trustee  agrees to execute and  deliver on the Closing  Date to
the Depositor, the Master Servicer, the Seller and the Certificate Insurer an
Initial Certification in the form annexed  hereto as Exhibit G to the  effect
that, as to  each Mortgage Loan listed  in the Mortgage Loan  Schedule (other
than  any Mortgage  Loan  paid  in full  or  any Mortgage  Loan  specifically
identified in such  certification as not covered by  such certification), the
documents  described  in Section  2.01(i)  and  (iii)  with respect  to  such
Mortgage Loan are in its possession, and  based on its review and examination
and  only as  to the foregoing  documents, such  documents appear  regular on
their face and  relate to such Mortgage Loan.  The  Trustee agrees to execute
and deliver  within 30  days after  the Closing  Date to  the Depositor,  the
Master  Servicer,  the   Seller  and  the  Certificate   Insurer  an  Interim
Certification in  the form annexed hereto as Exhibit  G-1 to the effect that,
as to each Mortgage Loan listed in the Mortgage Loan Schedule (other than any
Mortgage Loan paid in  full or any  Mortgage Loan specifically identified  in
such  certification as  not  covered by  such  certification), all  documents
required to be  delivered to it  pursuant to this  Agreement with respect  to
such Mortgage Loan  are in its possession (except those  described in Section
2.01(v)) and based on its review and examination and only as to the foregoing
documents, (i) such documents appear regular on their face and relate to such
Mortgage Loan, and  (ii) the information set  forth in items (i),  (iv), (v),
(vi), (viii)  and (xiii)  of the definition  of the "Mortgage  Loan Schedule"
accurately reflects information set forth in  the Mortgage File.  The Trustee
shall be  under no  duty or  obligation to  inspect, review  or examine  such
documents, instruments,  certificates or other  papers to determine  that the
same are genuine,  enforceable or appropriate for the  represented purpose or
that they have actually been recorded in the real estate records or that they
are other than what they purport to be on their face.


          Not later than 180  days after the Closing Date,  the Trustee shall
deliver to the Depositor, the Master Servicer, the Seller and the Certificate
Insurer (and to any Certificateholder that so requests) a Final Certification
in the form annexed hereto as Exhibit H, with any applicable exceptions noted
thereon.

          In connection with  the Trustee's completion  and delivery of  such
Final Certification, the Trustee shall review each Mortgage File to determine
that it contains the following documents:

                    (i)  the original  Mortgage Note, endorsed by the  Seller
          or the originator  of such Mortgage Loan, without  recourse, in the
          following  form: "Pay  to the  order  of _________________  without
          recourse", with all  intervening endorsements that show  a complete
          chain of endorsement from the originator to the Seller;

                   (ii)  the original recorded Mortgage;

                  (iii)  a  duly executed assignment  of the Mortgage  in the
          form permitted by Section 2.01;

                   (iv)  the original recorded  assignment or assignments  of
          the Mortgage together with all interim recorded assignments of such
          Mortgage;

                    (v)  the   original  or   copies   of  each   assumption,
          modification, written  assurance or substitution agreement, if any;
          and

                   (vi)   the original  or duplicate original  lender's title
          policy  and all  riders thereto  or any  one of  an original  title
          binder,  an original preliminary title report  or an original title
          commitment, or a copy thereof certified by the title company.

          If, in the course of such review, the Trustee finds any document or
documents constituting  a part  of such Mortgage  File that  do not  meet the
requirements of  clauses (i)-(iv) and  (vi) above, the Trustee  shall include
such exceptions in such Final Certification.  If the  public recording office
in which a Mortgage or assignment thereof is recorded retains the original of
such Mortgage or assignment, a copy of the original Mortgage or assignment so
retained,  with evidence  of  recording  thereon, certified  to  be true  and
complete  by  such   recording  office,  shall  be  deemed   to  satisfy  the
requirements of clause (ii), (iii) or (iv)  above, as applicable.  The Seller
shall promptly correct or  cure such defect within 90  days from the date  it
was so  notified of such defect and,  if the Seller does not  correct or cure
such  defect within such period,  the Seller shall either  (a) if the time to
cure such defect expires prior to the end of the second 
anniversary  of the Closing Date, substitute  for the related Mortgage Loan a
Replacement Mortgage  Loan, which substitution  shall be accomplished  in the
manner  and subject  to the  conditions  set forth  in Section  2.03,  or (b)
purchase such Mortgage Loan from the Trustee within 90 days from the date the
Seller was notified of  such defect in writing at the Purchase  Price of such
Mortgage Loan; provided, however, that any such substitution pursuant to (a)
               --------  -------
above or repurchase  pursuant to (b) above shall not be effected prior to the
delivery to the  Trustee of the Opinion  of Counsel required by  Section 2.05
hereof and any substitution pursuant to (a) above shall not be effected prior
to  the  additional  delivery  to  the  Trustee  of  a  Request  for  Release
substantially in the form of Exhibit N.   No substitution will be made in any
calendar  month after the  Determination Date for  such month.   The Purchase
Price for  any such  Mortgage Loan shall  be deposited by  the Seller  in the
Certificate Account and, upon receipt  of such deposit and certification with
respect thereto in  the form of Exhibit  N hereto, the Trustee  shall release
the related Mortgage File to the Seller and shall  execute and deliver at the
Seller's request such instruments of transfer or assignment as the Seller has
prepared, in each case without recourse, as shall be necessary to vest in the
Seller, or a designee, the Trustee's  interest in any Mortgage Loan  released
pursuant hereto.   The Trustee  shall notify  the Certificate Insurer  if the
Seller fails to  repurchase or substitute for  a Mortgage Loan in  accordance
with the foregoing.

          The Trustee shall  retain possession and  custody of each  Mortgage
File in  accordance with and  subject to the  terms and conditions  set forth
herein.  The Seller shall promptly deliver to the Trustee, upon the execution
or  receipt thereof,  the originals  of such  other documents  or instruments
constituting the Mortgage  File that come  into the possession of  the Seller
from time to time.

          It is  understood and agreed that  the obligation of the  Seller to
substitute  for or  to purchase  any  Mortgage Loan  that does  not  meet the
requirements  of Section 2.01(i)-(vi) above  shall constitute the sole remedy
respecting  such defect  available to  the  Trustee, the  Depositor, and  any
Certificateholder against the Seller.

          SECTION 2.03.  Representations, Warranties and Covenants of the
                         ------------------------------------------------
Master Servicer and the Seller.
- ------------------------------

          (a)  The  Master Servicer  hereby represents  and  warrants to  the
Depositor, the Trustee and the Certificate Insurer as follows, as of the date
hereof:

               (i)  The  Master Servicer  is  duly organized  as  a New  York
     corporation and is validly  existing and in good standing under the laws
     of the State of New York and is duly 
     authorized and qualified  to transact any and all  business contemplated
     by this Agreement to be conducted by the Master Servicer in any state in
     which a Mortgaged Property is located or is otherwise not required under
     applicable law  to effect such  qualification and,  in any event,  is in
     compliance with the doing business laws of any such state, to the extent
     necessary  to ensure  its  ability  to enforce  each  Mortgage Loan,  to
     service  the  Mortgage  Loans  in  accordance with  the  terms  of  this
     Agreement  and  to perform  any  of  its  other obligations  under  this
     Agreement in accordance with the terms hereof.

               (ii) The  Master Servicer  has the  full  corporate power  and
     authority  to sell  and  service  each Mortgage  Loan,  and to  execute,
     deliver and perform,  and to enter into and  consummate the transactions
     contemplated by this Agreement and  has duly authorized by all necessary
     corporate  action on  the part  of  the Master  Servicer the  execution,
     delivery and performance of this Agreement; and this Agreement, assuming
     the  due authorization,  execution  and  delivery  hereof by  the  other
     parties hereto, constitutes a legal, valid and binding obligation of the
     Master Servicer, enforceable  against the Master Servicer  in accordance
     with its terms, except that (a) the enforceability hereof may be limited
     by bankruptcy,  insolvency, moratorium,  receivership and  other similar
     laws  relating to  creditors' rights  generally  and (b)  the remedy  of
     specific performance and  injunctive and other forms of equitable relief
     may be subject  to equitable defenses and to the discretion of the court
     before which any proceeding therefor may be brought.

               (iii)     The  execution and delivery of this Agreement by the
     Master  Servicer, the  servicing of  the  Mortgage Loans  by the  Master
     Servicer  under this  Agreement, the  consummation of  any other  of the
     transactions  contemplated by this Agreement, and  the fulfillment of or
     compliance with the terms  hereof are in the ordinary course of business
     of  the Master Servicer and will not  (A) result in a material breach of
     any term or provision of the  charter or by-laws of the Master  Servicer
     or (B) materially conflict with,  result in a material breach, violation
     or acceleration of, or result in a  material default under, the terms of
     any other material agreement or  instrument to which the Master Servicer
     is a  party or by which  it may be  bound, or (C) constitute  a material
     violation of any  statute, order or regulation applicable  to the Master
     Servicer  of  any  court,  regulatory  body,  administrative  agency  or
     governmental  body having jurisdiction over the Master Servicer; and the
     Master Servicer  is not in breach or violation of any material indenture
     or  other material  agreement  or  instrument, or  in  violation of  any
     statute,   order  or   regulation  of   any   court,  regulatory   body,
     administrative agency or  governmental body having jurisdiction  over it
     which breach or violation may 
     materially impair the  Master Servicer's ability to perform  or meet any
     of its obligations under this Agreement.

               (iv) The   Master  Servicer   is   an  approved   servicer  of
     conventional  mortgage  loans for  FNMA  or  FHLMC  and is  a  mortgagee
     approved by the  Secretary of Housing and Urban  Development pursuant to
     sections 203 and 211 of the National Housing Act.

               (v)  No litigation  is pending or,  to the best of  the Master
     Servicer's knowledge, threatened, against the Master Servicer that would
     materially   and   adversely   affect   the   execution,   delivery   or
     enforceability of this  Agreement or the ability of  the Master Servicer
     to service the Mortgage Loans or to perform any of its other obligations
     under this Agreement in accordance with the terms hereof.

               (vi) No consent, approval, authorization or order of any court
     or governmental agency  or body is required for  the execution, delivery
     and  performance by the Master Servicer of,  or compliance by the Master
     Servicer with, this  Agreement or the  consummation of the  transactions
     contemplated hereby, or if any such consent, approval,  authorization or
     order is required, the Master Servicer has obtained the same.


          (b)  The  Seller hereby represents  and warrants to  the Depositor,
the Trustee and the Certificate Insurer as follows, as of the date hereof:

               (i)  The Seller  is duly organized  as a New  York corporation
     and is validly existing and in good standing under the laws of the State
     of New York and is duly authorized and qualified to transact any and all
     business contemplated by this Agreement to be conducted by the Seller in
     any state in which  a Mortgaged Property is located or  is otherwise not
     required under applicable  law to effect such qualification  and, in any
     event, is in compliance with the doing business laws of any  such state,
     to the extent necessary to ensure  its ability to enforce each  Mortgage
     Loan, to sell  the Mortgage Loans in  accordance with the terms  of this
     Agreement  and  to perform  any  of  its  other obligations  under  this
     Agreement in accordance with the terms hereof.

               (ii) The Seller has the full  corporate power and authority to
     sell each Mortgage  Loan, and  to execute, deliver  and perform, and  to
     enter   into  and  consummate  the  transactions  contemplated  by  this
     Agreement and has  duly authorized by all necessary  corporate action on
     the part  of the Seller the execution,  delivery and performance of this
     Agreement; and this Agreement, assuming the due 
     authorization,  execution and  delivery  hereof  by  the  other  parties
     hereto, constitutes a legal, valid and binding obligation of the Seller,
     enforceable against the Seller in accordance with its terms, except that
     (a) the enforceability hereof may be  limited by bankruptcy, insolvency,
     moratorium, receivership and  other similar laws relating  to creditors'
     rights  generally  and  (b)  the  remedy  of  specific  performance  and
     injunctive  and  other forms  of  equitable  relief  may be  subject  to
     equitable defenses and to the  discretion of the court before which  any
     proceeding therefor may be brought.

               (iii)     The  execution and delivery of this Agreement by the
     Seller,  the  sale of  the  Mortgage  Loans  by  the Seller  under  this
     Agreement,  the   consummation  of   any  other   of  the   transactions
     contemplated by  this Agreement, and  the fulfillment  of or  compliance
     with the  terms hereof  are in the  ordinary course  of business  of the
     Seller and  will not (A)  result in  a material  breach of  any term  or
     provision of  the charter  or by-laws  of the  Seller or (B)  materially
     conflict  with, result in  a material breach,  violation or acceleration
     of,  or  result in  a material  default  under, the  terms of  any other
     material agreement or  instrument to which the  Seller is a party  or by
     which  it may be  bound, or (C)  constitute a material  violation of any
     statute,  order or  regulation applicable  to the  Seller of  any court,
     regulatory  body,  administrative  agency  or  governmental body  having
     jurisdiction  over  the Seller;  and  the  Seller is  not  in  breach or
     violation  of  any material  indenture  or other  material  agreement or
     instrument, or in  violation of any statute, order  or regulation of any
     court, regulatory  body,  administrative  agency  or  governmental  body
     having  jurisdiction over  it which breach  or violation  may materially
     impair the  Seller's ability to perform  or meet any of  its obligations
     under this Agreement.

               (iv) The Seller is an approved seller of conventional mortgage
     loans for FNMA or  FHLMC and is a mortgagee approved by the Secretary of
     Housing and  Urban Development pursuant to  sections 203 and 211  of the
     National Housing Act.

               (v)  No litigation is pending or,  to the best of the Seller's
     knowledge,  threatened, against  the Seller  that  would materially  and
     adversely  affect  the  execution, delivery  or  enforceability  of this
     Agreement or the ability of the Seller to sell the Mortgage Loans or  to
     perform any of its other  obligations under this Agreement in accordance
     with the terms hereof.

               (vi) No consent, approval, authorization or order of any court
     or governmental agency  or body is required for  the execution, delivery
     and performance by the Seller of, or 
     compliance by the Seller with, this Agreement or the consummation of the
     transactions  contemplated hereby,  or if  any  such consent,  approval,
     authorization or order is required, the Seller has obtained the same.

               (vii)  The  information set  forth on  Exhibit  F hereto  with
     respect  to each  Mortgage Loan  is  true and  correct  in all  material
     respects as of the Closing Date.

               (viii)   The Seller  will treat the  transfer of  the Mortgage
     Loans to  the Depositor  as a sale  of the  Mortgage Loans for  all tax,
     accounting and regulatory purposes.

               (ix)  No  Mortgage Loan  is  more than  59 days  delinquent in
     payment of principal and interest, and no more than 1.0% of the Mortgage
     Loans in the  Trust Fund  are 30-59  days delinquent in  the payment  of
     principal and interest.

               (x)  No Mortgage Loan had a Loan-to-Value Ratio at origination
     in  excess of  90.0%  and 100.1%  for  Loan Group  1 and  Loan  Group 2,
     respectively.

               (xi)  Each Mortgage is a valid and enforceable first or second
     lien  (as indicated  on the  Mortgage  Loan Schedule)  on the  Mortgaged
     Property subject  only to  (a) the lien  of non-delinquent  current real
     property   taxes  and   assessments,  (b)   covenants,   conditions  and
     restrictions, rights  of  way, easements  and  other matters  of  public
     record as  of the date  of recording of  such Mortgage, such  exceptions
     appearing  of record being  acceptable to mortgage  lending institutions
     generally or specifically reflected in  the appraisal made in connection
     with the origination of the related Mortgage  Loan, (c) other matters to
     which like  properties  are  commonly  subject that  do  not  materially
     interfere with the  benefits of the security intended  to be provided by
     such Mortgage and (d) with respect to  any second lien, the lien of  any
     first lien on the related Mortgaged Property.

               (xii)  Immediately  prior to  the assignment  of the  Mortgage
     Loans  to the Depositor, the Seller had  good title to, and was the sole
     owner of,  each  Mortgage  Loan free  and  clear of  any  pledge,  lien,
     encumbrance  or  security interest  and  had full  right  and authority,
     subject to no interest or participation of, or agreement with, any other
     party, to sell and assign the same pursuant to this Agreement.

               (xiii)  There  is no delinquent tax or assessment lien against
     any Mortgaged Property.

               (xiv)  There   is   no   valid  offset,   claim,   defense  or
     counterclaim to any Mortgage Note or Mortgage, including the 
     obligation of the Mortgagor  to pay the unpaid principal  of or interest
     on such Mortgage Note.

               (xv)  There are no mechanics' liens  or claims for work, labor
     or material  affecting any Mortgaged Property that are  or may be a lien
     prior to, or  equal with, the lien  of such Mortgage, except  those that
     are insured  against by the title  insurance policy referred  to in item
     (xii) below.

               (xvi)  As of  the Closing  Date, to the  best of  the Seller's
     knowledge, each Mortgaged Property is free of material damage and  is in
     good repair.
 
               (xvii)  Each  Mortgage Loan  at  origination  complied in  all
     material respects  with applicable  state and  federal laws,  including,
     without  limitation,  usury,  equal   credit  opportunity,  real  estate
     settlement  procedures,   truth-in-lending  and  disclosure   laws,  and
     consummation  of the transactions  contemplated hereby will  not involve
     the violation of any such laws.

               (xviii)  As of the  Closing Date, neither  the Seller nor  any
     prior holder  of any Mortgage has modified  the Mortgage in any material
     respect (except that a Mortgage Loan may have been modified by a written
     instrument  that  has been  recorded  or submitted  for  recordation, if
     necessary, to  protect the interests  of the Certificateholders  and the
     Certificate  Insurer  and the  original  or  a copy  of  which  has been
     delivered to  the Trustee);  satisfied, cancelled  or subordinated  such
     Mortgage in whole or in part; released the related Mortgaged Property in
     whole or  in  part from  the  lien of  such  Mortgage; or  executed  any
     instrument  of release, cancellation,  modification (except as expressly
     permitted above) or satisfaction with respect thereto.
  
               (xix)  A  lender's policy of  title insurance together  with a
     condominium  endorsement   and   extended   coverage   endorsement,   if
     applicable, in  an amount  at least  equal to  the  Cut-off Date  Stated
     Principal Balance of each such Mortgage Loan or a commitment (binder) to
     issue  the same  was effective on  the date  of the origination  of each
     Mortgage Loan,  each such policy is valid and  remains in full force and
     effect, and each such policy was issued  by a title insurer qualified to
     do business in the jurisdiction  where the Mortgaged Property is located
     and  acceptable to FNMA or FHLMC and is  in a form acceptable to FNMA or
     FHLMC,  which  policy   insures  the  Seller  and  successor  owners  of
     indebtedness secured by the insured Mortgage, as to  the first or second
     priority  lien, as  indicated  on  the Mortgage  Loan  Schedule, of  the
     Mortgage subject to the exceptions set forth in paragraph (iv) above; to
     the best of  the Seller's knowledge, no claims have been made under such
     mortgage title insurance policy and no prior holder of the related 
     Mortgage, including the  Seller, has done, by act  or omission, anything
     that would impair the coverage of such mortgage title insurance policy.

               (xx)  No   Mortgage  Loan  was  the  subject  of  a  Principal
     Prepayment in full between the Closing Date and the Cut-off Date.

               (xxi)  To  the best  of  the Seller's  knowledge,  all of  the
     improvements  that were  included  for the  purpose  of determining  the
     Appraised  Value  of  the  Mortgaged  Property  lie  wholly  within  the
     boundaries  and building  restriction  lines of  such  property, and  no
     improvements  on  adjoining  properties   encroach  upon  the  Mortgaged
     Property.

               (xxii)  To  the best of the Seller's knowledge, no improvement
     located on or  being part of the  Mortgaged Property is in  violation of
     any applicable zoning  law or regulation.   To the best of  the Seller's
     knowledge, all  inspections, licenses  and certificates  required to  be
     made or issued  with respect to  all occupied portions of  the Mortgaged
     Property and,  with  respect  to the  use  and occupancy  of  the  same,
     including  but  not  limited  to  certificates  of  occupancy  and  fire
     underwriting  certificates,  have   been  made  or  obtained   from  the
     appropriate  authorities,  unless the  lack  thereof  would not  have  a
     material adverse effect on the value of such Mortgaged Property, and the
     Mortgaged Property is lawfully occupied under applicable law.

               (xxiii)  The  Mortgage  Note  and  the  related  Mortgage  are
     genuine, and  each is  the legal,  valid and  binding obligation  of the
     maker thereof,  enforceable  in  accordance  with its  terms  and  under
     applicable  law, except  that  (a) the  enforceability  thereof  may  be
     limited by  bankruptcy, insolvency,  moratorium, receivership and  other
     similar laws relating to creditors'  rights generally and (b) the remedy
     of specific  performance  and injunctive  and other  forms of  equitable
     relief may be subject to equitable defenses and to the discretion of the
     court before which  any proceeding therefor may be brought.  To the best
     of the  Seller's knowledge,  all parties to  the Mortgage  Note and  the
     Mortgage  had  legal capacity  to  execute  the  Mortgage Note  and  the
     Mortgage and each Mortgage Note and Mortgage have been duly and properly
     executed by such parties.

               (xxiv)  The  proceeds of  the Mortgage  Loan  have been  fully
     disbursed, there is  no requirement for  future advances thereunder  and
     any and  all requirements as  to completion  of any on-site  or off-site
     improvements and as  to disbursements of any escrow  funds therefor have
     been complied with.  All costs, fees and expenses incurred in 
     making, or closing or recording the Mortgage Loans were paid.

               (xxv)  The related Mortgage contains customary and enforceable
     provisions that  render the  rights and remedies  of the  holder thereof
     adequate  for  the realization  against  the Mortgaged  Property  of the
     benefits of  the security,  including, (i)  in  the case  of a  Mortgage
     designated as a deed of trust, by trustee's sale, and (ii)  otherwise by
     judicial foreclosure.

               (xxvi)  With respect to  each Mortgage constituting a  deed of
     trust, a trustee, duly qualified under applicable law to serve as  such,
     has  been properly  designated and currently  so serves and  is named in
     such Mortgage, and no fees or expenses are or will become payable by the
     Certificateholders to  the trustee  under the deed  of trust,  except in
     connection with a trustee's sale after default by the Mortgagor.

               (xxvii)  Each   Mortgage  Note   and  each   Mortgage  is   in
     substantially one of  the forms attached hereto as  Exhibit P acceptable
     in form to FNMA or FHLMC.

               (xxviii)  There exist no  deficiencies with respect to  escrow
     deposits and  payments,  if  such  are  required,  for  which  customary
     arrangements for  repayment thereof  have not been  made, and  no escrow
     deposits or payments of  other charges or payments  due the Seller  have
     been capitalized under the Mortgage or the related Mortgage Note.

               (xxix)  The origination, underwriting and collection practices
     used by the Seller with respect  to each Mortgage Loan have been  in all
     respects  legal,  prudent  and customary  in  the  mortgage lending  and
     servicing business.

               (xxx)  There is  no pledged  account or  other security  other
     than real estate securing the Mortgagor's obligations.

               (xxxi)  No Mortgage Loan has a shared appreciation feature, or
     other contingent interest feature.

               (xxxii)  Each Mortgage Loan contains a customary "due on sale"
     clause.

               (xxxiii)  Approximately  3.52% and 2.54% of the Mortgage Loans
     in Loan Group  1 and Loan Group 2, respectively (measured by the Cut-off
     Date Principal Balance of the Mortgage Loans in the specific Loan Group)
     are secured by  two- to four-family dwellings.   Approximately 3.56% and
     2.88%  of  the  Mortgage Loans  in  Loan  Group  1  and  Loan  Group  2,
     respectively (measured by the Cut-off Date 
     Principal Balance of the Mortgage Loans in the  specific Loan Group) are
     secured by  condominium units.   Approximately 82.77% and 85.71%  of the
     Mortgage  Loans in Loan Group 1 and Loan Group 2, respectively (measured
     by the  Cut-off Date  Poll Stated   Principal  Balance)  are secured  by
     detached one-family dwellings.

               (xxxiv)  No Mortgage Loan had a principal balance in excess of
     $635,000 at origination.

               (xxxv)  Each Mortgage Loan was originated on or after November
     1, 1996 in the case of Loan Group 1 and September 1, 1996 in the case of
     Loan Group 2; each Mortgage Loan other than  a 2/28 Mortgage Loan had an
     initial  Adjustment Date  no later  than  September 1,  1997; each  2/28
     Mortgage  Loan had  an initial  Adjustment Date no  later than  March 1,
     1999.

               (xxxvi)  Approximately 54.16% and 30.64% of the Mortgage Loans
     in Loan Group 1 and Loan Group  2, respectively (measured by the Cut-off
     Date Pool Stated Principal Balance) provide for a prepayment penalty.

               (xxxvii)  No  Mortgage  Loan  provides  for  primary  mortgage
     insurance.

               (xxxviii)  On  the  basis  of   representations  made  by  the
     Mortgagors in their  loan applications, no more  than approximately 7.0%
     and  5.3%  of the  Mortgage Loans  in  Loan Group  1  and Loan  Group 2,
     respectively   are  secured  by   investor  properties,  and   at  least
     approximately 90.0%  and 94.0% of  the owner-occupied Mortgage  Loans in
     Loan  Group 1  and  Loan Group  2,  respectively are  secured by  owner-
     occupied Mortgaged Properties that are primary  residences (in each case
     measured by  the Cut-off Date Principal Balance of the Mortgage Loans in
     the specific Loan Group).

               (xxxix)  At  the Cut-off  Date,  the  improvements  upon  each
     Mortgaged Property are covered by  a valid and existing hazard insurance
     policy with  a generally acceptable  carrier that provides for  fire and
     extended coverage and  coverage for such other hazards  as are customary
     in the area where the Mortgaged Property is located in an amount that is
     at least equal to the  lesser of (i) the maximum insurable  value of the
     improvements securing such Mortgage Loan or (ii) the greater  of (a) the
     outstanding principal  balance of  the Mortgage Loan  and (b)  an amount
     such that the proceeds of such policy shall be sufficient to prevent the
     Mortgagor  and/or the  mortgagee from  becoming  a co-insurer.   If  the
     Mortgaged  Property is  a condominium  unit,  it is  included under  the
     coverage  afforded by a  blanket policy for  the condominium  unit.  All
     such individual insurance policies and all flood policies referred to in
     item (xl) below 
     contain a  standard mortgagee clause  naming the Seller or  the original
     mortgagee, and its successors in  interest, as mortgagee, and the Seller
     has received  no notice that  any premiums due and  payable thereon have
     not  been  paid; the  Mortgage  obligates  the Mortgagor  thereunder  to
     maintain  all  such   insurance,  including  flood  insurance,   at  the
     Mortgagor's cost and expense, and upon the Mortgagor's failure to do so,
     authorizes  the holder  of  the  Mortgage to  obtain  and maintain  such
     insurance at the Mortgagor's cost  and expense and to seek reimbursement
     therefor from the Mortgagor.

               (xl)  If  the Mortgaged Property  is in an  area identified in
     the  Federal  Register by  the  Federal Emergency  Management  Agency as
     having special flood hazards, a flood insurance policy in a form meeting
     the  requirements  of  the  current guidelines  of  the  Flood Insurance
     Administration is in effect with respect to such Mortgaged Property with
     a generally  acceptable carrier in  an amount representing  coverage not
     less than the least of (A) the original outstanding principal balance of
     the Mortgage  Loan, (B)  the minimum amount  required to  compensate for
     damage or loss on a replacement cost basis, or (C) the maximum amount of
     insurance that is  available under the Flood Disaster  Protection Act of
     1973, as amended.

               (xli)  To the  best  of the  Seller's knowledge,  there is  no
     proceeding  occurring, pending  or threatened for  the total  or partial
     condemnation of the Mortgaged Property.

               (xlii)  There is no  material monetary default existing  under
     any Mortgage  or  the related  Mortgage Note  and, to  the  best of  the
     Seller's knowledge, there is no material event that, with the passage of
     time or with  notice and  the expiration  of any grace  or cure  period,
     would constitute a  default, breach, violation or  event of acceleration
     under the Mortgage or the related Mortgage Note; and the Seller  has not
     waived any default, breach, violation or event of acceleration.

               (xliii)  Each  Mortgaged Property  is improved  by  a one-  to
     four-family  residential  dwelling,  including   condominium  units  and
     dwelling  units in PUDs,  that, to the  best of the  Seller's knowledge,
     does not  include cooperatives or  mobile homes and does  not constitute
     other than real property under state law.

               (xliv)  Each Mortgage  Loan is  being serviced  by the  Master
     Servicer.

               (xlv)  Any future advances made prior to the Cut-off Date have
     been consolidated  with the outstanding principal amount  secured by the
     Mortgage, and the secured 
     principal  amount,  as consolidated,  bears a  single interest  rate and
     single  repayment term  reflected on  the Mortgage  Loan Schedule.   The
     consolidated principal  amount does  not exceed  the original  principal
     amount of  the Mortgage  Loan.   The Mortgage  Note does  not permit  or
     obligate the Master Servicer to make future advances to the Mortgagor at
     the option of the Mortgagor.

               (xlvi)  All   taxes,   governmental   assessments,   insurance
     premiums,  water, sewer  and municipal  charges,  leasehold payments  or
     ground rents that previously became due and  owing have been paid, or an
     escrow of funds  has been established in an amount sufficient to pay for
     every such  item that remains unpaid and that  has been assessed, but is
     not yet  due and payable.   Except  for (A)  payments in  the nature  of
     escrow payments, and (B) interest accruing from the date of the Mortgage
     Note  or date  of disbursement  of the  Mortgage proceeds,  whichever is
     later, to the day  that precedes by one month the Due  Date of the first
     installment of  principal and  interest,  including without  limitation,
     taxes  and insurance  payments,  the Master  Servicer  has not  advanced
     funds, or induced, solicited or  knowingly received any advance of funds
     by a  party other than  the Mortgagor,  directly or indirectly,  for the
     payment of any amount required by the Mortgage.

               (xlvii)  Each Mortgage  Loan was underwritten in  all material
     respects in accordance with the  Seller's underwriting guidelines for  B
     and  C  quality  mortgage  loans  or, with  respect  to  Mortgage  Loans
     originated  in  accordance  with   other  underwriting  guidelines,   in
     substantial compliance thereof.

               (xlviii)  Prior  to   the  approval  of   the  Mortgage   Loan
     application, an appraisal of the related Mortgaged Property was obtained
     from a qualified appraiser, duly appointed by the originator, who had no
     interest, direct or indirect,  in the Mortgaged Property or in  any loan
     made on the security thereof, and whose compensation is  not affected by
     the approval or disapproval of the Mortgage Loan; such appraisal is in a
     form acceptable to FNMA and FHLMC.

               (xlix)  None  of the  Mortgage Loans  is  a graduated  payment
     mortgage loan or a growing equity mortgage loan, and no Mortgage Loan is
     subject to a buydown or similar arrangement.

               (l)  The Mortgage  Rates borne by  the Mortgage Loans  in Loan
     Group 1 and Loan  Group 2 as of the Cut-off Date  ranged from 5.625% and
     7.875% per annum to 14.625% and 14.250% per annum, respectively, and the
     weighted average  Mortgage Rate as  of the  Cut-off Date  was 9.31%  and
     10.44% per annum, respectively.

               (li)  The  Mortgage   Loans  were  selected  from   among  the
     outstanding one- to four-family mortgage  loans in the Master Servicer's
     portfolio  at the  Closing  Date  as to  which  the representations  and
     warranties made  as to  the Mortgage  Loans set  forth  in this  Section
     2.03(b) can be made.  Such selection was not made in a manner that would
     adversely  affect the interests of Certificateholders or the Certificate
     Insurer.

               (lii)  The  Gross Margins  on  the Group  1  Loans range  from
     approximately 4.5% to  9.25%, and the weighted average  Gross Margin was
     approximately 6.13%.

               (liii)  Each Mortgage Loan has a payment date on or before the
     Due Date in the month of the first Distribution Date.

               (liv)  The Mortgage Loans, individually and in the  aggregate,
     conform  in all  material respects  to the  descriptions thereof  in the
     Prospectus Supplement.

               (lv)  (Reserved)

               (lvi)  There is no obligation on  the part of the Seller under
the terms  of  the Mortgage  or related  Mortgage Note  to  make payments  in
addition to those made by the Mortgagor.

               (lvii)   Any leasehold estate  securing a Mortgage Loan  has a
term  of not  less than  five years  in  excess of  the term  of the  related
Mortgage Loan.

               (lviii) No  more  than approximately  65.20%  of the  Group  2
Mortgage Loans are second  mortgage loans and none of the  Mortgage Loans are
third mortgage loans.

               (lix)   With respect to each Mortgage Loan that is not a first
mortgage loan, either (i) no consent for the Mortgage Loan is required by the
holder of the related prior lien  or (ii) such consent has been  obtained and
has been delivered to the Trustee.

               (lx)    With respect to each Mortgage Loan that is not a first
mortgage loan, the Seller has not received, and is not  aware of, a notice of
default of any senior mortgage loan which has not been cured.

               (lxi)     No  Mortgage  Loan  was  either a  "consumer  credit
contract" or a "purchase money loan" as  such terms are defined in 16  C.F.R.
Section 433 nor is  any Mortgage Loan  a "mortgage" as  defined in 15  U.S.C.
Section 1602(aa). 
          (c)  Upon discovery by any of the  parties hereto of a breach of  a
representation or warranty set forth in Section 
2.03(a) or (b)  that materially and  adversely affects  the interests of  the
Certificateholders or the Certificate Insurer in any Mortgage Loan, the party
discovering such breach shall give prompt notice thereof to the other parties
and  the Certificate  Insurer.  Each  of the  Master Servicer and  the Seller
(each,  a  "Representing  Party")  hereby   covenants  with  respect  to  the
representations  and  warranties  set  forth  in Sections  2.03(a)  and  (b),
respectively, that  within 90 days  of the earlier  of the discovery  by such
Representing Party  or receipt of  written notice by such  Representing Party
from any party or  the Certificate Insurer of a breach  of any representation
or warranty set forth herein made  that materially and adversely affects  the
interests  of  the  Certificateholders  or  the  Certificate Insurer  in  any
Mortgage Loan, it  shall cure such  breach in all  material respects and,  if
such breach is not so cured,  shall, (i) if such 90-day period  expires prior
to the  second anniversary of the Closing Date,  remove such Mortgage Loan (a
"Deleted Mortgage Loan") from the Trust Fund and substitute in its place a
 ---------------------
Replacement Mortgage  Loan, in the manner  and subject to the  conditions set
forth in  this  Section; or  (ii) repurchase  the affected  Mortgage Loan  or
Mortgage Loans from the Trustee at the Purchase Price in the manner set forth
below; provided, however, that any such substitution pursuant to (i) above
       --------  -------
or repurchase  pursuant to  (ii) above  shall not  be effected  prior to  the
delivery to the Trustee and the Certificate Insurer of the Opinion of Counsel
required  by Section 2.05  hereof and any  such substitution pursuant  to (i)
above shall  not be effected prior to the  additional delivery to the Trustee
and the Certificate  Insurer of  a Request for  Release substantially in  the
form of Exhibit  N.  Any  Representing Party liable  for a breach  under this
Section 2.03  shall promptly reimburse  the Master Servicer, the  Trustee and
the Certificate  Insurer for any  expenses reasonably incurred by  the Master
Servicer,  the Trustee or the Certificate Insurer in respect of enforcing the
remedies for  such  breach.   To  enable the  Master  Servicer to  amend  the
Mortgage Loan Schedule, any Representing Party liable for a breach under this
Section 2.03 shall,  unless it cures such breach in a timely fashion pursuant
to  this Section  2.03,  promptly  notify the  Master  Servicer whether  such
Representing Party  intends either to  repurchase, or to substitute  for, the
Mortgage Loan affected by such  breach.  With respect to  the representations
and  warranties described in  this Section that  are made to  the best of the
Representing Party's knowledge, if it is  discovered by any of the Depositor,
the Master Servicer, the Seller, the Trustee or  the Certificate Insurer that
the  substance of  such representation  and warranty  is inaccurate  and such
inaccuracy materially and adversely affects the value of the related Mortgage
Loan, notwithstanding the Representing Party's lack of knowledge with respect
to the substance of such representation or warranty, such inaccuracy shall be
deemed a breach of the applicable representation or warranty.

          With respect to any Replacement  Mortgage Loan or Loans, the Seller
delivering such Replacement Mortgage Loan shall 
deliver to  the Trustee  for the  benefit of  the Certificateholders  and the
Certificate Insurer, the  related Mortgage Note,  Mortgage and assignment  of
the  Mortgage, and  such other documents  and agreements  as are  required by
Section  2.01, with the Mortgage  Note endorsed and  the Mortgage assigned as
required by Section 2.01.  No substitution will be made in any calendar month
after the  Determination Date for  such month.   Scheduled Payments  due with
respect  to  Replacement Mortgage  Loans  in the  Due Period  related  to the
Distribution Date on which  such proceeds are to be distributed  shall not be
part of the  Trust Fund and  will be retained by  the Seller delivering  such
Replacement Loan on such Distribution  Date.  For the month  of substitution,
distributions to Certificateholders will include the Scheduled Payment due on
any  Deleted Mortgage  Loan for  the related  Due Period  and thereafter  the
Seller shall be  entitled to retain all  amounts received in respect  of such
Deleted Mortgage Loan.   The Master  Servicer shall amend  the Mortgage  Loan
Schedule for  the  benefit  of  the Certificateholders  and  the  Certificate
Insurer  to  reflect  the  removal  of such  Deleted  Mortgage  Loan  and the
substitution  of  the Replacement  Mortgage  Loan  or  Loans and  the  Master
Servicer shall  deliver the  amended Mortgage Loan  Schedule to  the Trustee.
Upon  such substitution,  the Replacement  Mortgage  Loan or  Loans shall  be
subject  to  the terms  of this  Agreement  in all  respects, and  the Seller
delivering such Replacement Mortgage Loan  shall be deemed to have  made with
respect  to  such Replacement  Mortgage   Loan or  Loans, as  of the  date of
substitution, the representations and warranties set forth in Section 2.03(b)
with respect  to such  Mortgage Loan.   Upon  any such  substitution and  the
deposit to the  Certificate Account of  the amount required  to be  deposited
therein in  connection with such  substitution as described in  the following
paragraph, the Trustee  shall release to the Representing  Party the Mortgage
File relating  to such Deleted Mortgage Loan and held  for the benefit of the
Certificateholders and the Certificate Insurer and shall execute and  deliver
at the Master Servicer's direction such instruments of transfer or assignment
as have been prepared by the Master Servicer, in each case  without recourse,
as shall be  necessary to  vest in  the Seller, or  its respective  designee,
title to the Trustee's  interest in any Deleted Mortgage Loan substituted for
pursuant to this Section 2.03.

          For  any  month  in  which  the  Seller  substitutes  one  or  more
Replacement Mortgage Loans for one or more Deleted Mortgage Loans, the Master
Servicer will determine the amount (if  any) by which the aggregate principal
balance of all such Replacement Mortgage Loans as of the date of substitution
is less than the aggregate Stated Principal Balance (after application of the
principal portion of the Scheduled Payment due in the month of  substitution)
of all such Deleted Mortgage Loans.  An amount equal to the  aggregate of the
deficiencies   described  in  the   preceding  sentence  (such   amount,  the
"Substitution Adjustment  Amount") shall  be deposited  into the  Certificate
Account by the Seller delivering such Replacement Mortgage Loan on the ------
- ------------------------
Determination Date  for  the Distribution  Date  relating to  the  Prepayment
Period during which the related Mortgage Loan became required to be purchased
or replaced hereunder.

          In the event that a Seller shall have repurchased a Mortgage  Loan,
the Purchase  Price therefor  shall be deposited  in the  Certificate Account
pursuant to Section 3.08  on the Determination Date for the Distribution Date
in the month following the month during which such Seller became obligated to
repurchase or  replace  such Mortgage  Loan  and  upon such  deposit  of  the
Purchase Price, the  delivery of the  Opinion of Counsel required  by Section
2.05, if any, and the receipt of a Request for Release in the form of Exhibit
N hereto, the  Trustee shall release the  related Mortgage File held  for the
benefit of the Certificateholders and the Certificate Insurer to such Seller,
and the Trustee  shall execute  and deliver  at such  Person's direction  the
related instruments  of transfer  or assignment prepared  by such  Seller, in
each case without recourse, as shall be necessary to transfer title  from the
Trustee for the benefit of the Certificateholders and the Certificate Insurer
and  transfer the  Trustee's interest  to such  Seller to  any  Mortgage Loan
purchased pursuant to  this Section 2.03.   It is understood and  agreed that
the  obligation under this  Agreement of  the Seller  to cure,  repurchase or
replace any Mortgage Loan as to which a breach has occurred and is continuing
shall constitute  the sole remedy  against the Seller respecting  such breach
available to Certificateholders, the Depositor or the Trustee.

          (d)  The representations and  warranties set forth in  Section 2.03
hereof shall survive delivery of the respective Mortgage Files to the Trustee
for the benefit of the Certificateholders and the Certificate Insurer.

          SECTION 2.04.  Representations and Warranties of the Depositor.
                         -----------------------------------------------
          The  Depositor  hereby  represents  and  warrants to  the    Master
Servicer, the Trustee  and the Certificate Insurer as follows, as of the date
hereof:

               (i)  The Depositor is  duly organized and is  validly existing
     as a  corporation  in good  standing  under the  laws  of the  State  of
     Delaware  and  has  full  power  and  authority  (corporate  and  other)
     necessary to own or hold its  properties and to conduct its business  as
     now conducted by it and to enter into and perform its  obligations under
     this Agreement.

               (ii) The  Depositor has the full corporate power and authority
     to  execute, deliver and perform,  and to enter  into and consummate the
     transactions contemplated by, this Agreement and has duly authorized, by
     all necessary corporate action on its part, the execution, delivery and 
     performance of  this Agreement;  and this  Agreement,  assuming the  due
     authorization,  execution and  delivery  hereof  by  the  other  parties
     hereto,  constitutes  a  legal,  valid  and binding  obligation  of  the
     Depositor,  enforceable against  the Depositor  in  accordance with  its
     terms, subject,  as to  enforceability, to  (i) bankruptcy,  insolvency,
     reorganization, moratorium  and other similar laws  affecting creditors'
     rights  generally and (ii)  general principles of  equity, regardless of
     whether enforcement is sought in a proceeding in equity or at law.

               (iii)     The  execution and delivery of this Agreement by the
     Depositor, the  consummation of  the transactions  contemplated by  this
     Agreement, and  the fulfillment of  or compliance with the  terms hereof
     are in the ordinary course of business of the Depositor and will not (A)
     result in a material breach of  any term or provision of the  charter or
     by-laws of  the Depositor or (B)  materially conflict with, result  in a
     material breach, violation  or acceleration of, or result  in a material
     default under, the  terms of any other material  agreement or instrument
     to which  the Depositor  is  a party  or by  which it  may  be bound  or
     (C) constitute a material violation of any statute,  order or regulation
     applicable   to   the   Depositor  of   any   court,   regulatory  body,
     administrative  agency or governmental body having jurisdiction over the
     Depositor;  and the  Depositor  is not  in  breach or  violation of  any
     material  indenture  or other  material agreement  or instrument,  or in
     violation of any  statute, order or regulation of  any court, regulatory
     body, administrative  agency or  governmental  body having  jurisdiction
     over it which breach or  violation may materially impair the Depositor's
     ability to perform or meet any of its obligations under this Agreement.

               (iv) No  litigation  is  pending,  or,  to  the  best  of  the
     Depositor's  knowledge, threatened,  against  the Depositor  that  would
     materially   and   adversely   affect   the   execution,   delivery   or
     enforceability  of this  Agreement or  the ability  of the  Depositor to
     perform  its obligations  under  this Agreement  in accordance  with the
     terms hereof.

               (v)  No consent, approval, authorization or order of any court
     or governmental agency  or body is required for  the execution, delivery
     and  performance by  the Depositor  of, or  compliance by  the Depositor
     with,  this   Agreement  or   the  consummation   of  the   transactions
     contemplated hereby, or if any  such consent, approval, authorization or
     order is required, the Depositor has obtained the same.

          The Depositor  hereby represents and  warrants to the   Trustee and
the Certificate Insurer with respect to each  Mortgage Loan as of the Closing
Date, and following the transfer  of the Mortgage Loans to it  by the Seller,
the Depositor had good title 
to  the Mortgage  Loans and the  Mortgage Notes  were subject to  no offsets,
claims, defenses or counterclaims.

          It is understood and agreed that the representations and warranties
set forth in the two  immediately preceding paragraphs shall survive delivery
of the Mortgage Files to the  Trustee.  Upon discovery by the  Depositor, the
Certificate Insurer  or  the Trustee  of a  breach of  any  of the  foregoing
representations  and  warranties  set  forth  in  the  immediately  preceding
paragraph (referred  to herein  as a "breach"),  which breach  materially and
adversely affects the interest  of the Certificateholders or the  Certificate
Insurer, the party  discovering such breach shall give  prompt written notice
to the others and to the Certificate Insurer and to each Rating Agency.   The
Depositor hereby covenants with respect to the representations and warranties
made by  it in this Section  2.04 that within 90  days of the earlier  of the
discovery  it or  receipt  of written  notice by  it  from any  party or  the
Certificate Insurer of a breach of  any representation or warranty set  forth
herein  made that  materially  and  adversely affects  the  interests of  the
Certificateholders or the Certificate Insurer  in any Mortgage Loan, it shall
cure  such breach in  all material  respects and,  if such  breach is  not so
cured,  shall repurchase or  replace the affected  Mortgage Loan or  Loans in
accordance with the procedure set forth in Section 2.03(c).

          SECTION 2.05.  Delivery of Opinion of Counsel in Connection with
                         -------------------------------------------------
Substitutions and Repurchases.


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

          (a)   Notwithstanding any  contrary provision  of this   Agreement,
with respect  to any  Mortgage Loan  that is not  in default  or as  to which
default is not  imminent, no repurchase or substitution  pursuant to Sections
2.02, 2.03 or  2.04 shall be made  unless the Representing Party  making such
repurchase  or  substitution delivers  to  the  Trustee and  the  Certificate
Insurer  an Opinion of Counsel, addressed to  the Trustee and the Certificate
Insurer,  to  the effect  that  such  repurchase  or substitution  would  not
(i) result in the imposition of  the tax on "prohibited transactions" of  the
Trust Fund or  contributions after the  Startup Date, as defined  in sections
860F(a)(2) and 860G(d) of the Code, respectively or (ii) cause the Trust Fund
to  fail  to  qualify as  a  REMIC  at any  time  that  any Certificates  are
outstanding.   Any Mortgage Loan as  to which repurchase or  substitution was
delayed pursuant to  this paragraph shall be repurchased  or the substitution
therefor shall occur (subject to compliance with Sections 2.02, 2.03 or 2.04)
upon the earlier of (a) the occurrence of  a default or imminent default with
respect  to such  loan and  (b) receipt by  the  Trustee and  the Certificate
Insurer  of an  Opinion of  Counsel  to the  effect that  such  repurchase or
substitution,  as applicable,  will not  result  in the  events described  in
clause (i) or clause (ii) of the preceding sentence.

          (b)   Upon  discovery  by  the Depositor,  the  Seller, the  Master
Servicer, the Trustee or the Certificate Insurer  that any Mortgage Loan does
not  constitute  a  "qualified  mortgage"  within  the  meaning   of  section
860G(a)(3) of the  Code, the party discovering such  fact shall promptly (and
in any event within 5 Business Days of discovery) give written notice thereof
to the other parties.  In connection therewith, the Trustee shall require the
Seller, at the  Seller's option, to either (i) substitute,  if the conditions
in Section 2.03(b) with respect to substitutions are satisfied, a Replacement
Mortgage Loan for the affected Mortgage Loan, or (ii) repurchase the affected
Mortgage Loan within 90 days of such discovery in the same manner as it would
a Mortgage  Loan for  a breach  of representation  or  warranty contained  in
Section 2.03.  The Trustee shall reconvey  to the Seller the Mortgage Loan to
be released pursuant  hereto in the  same manner, and  on the same terms  and
conditions,  as  it  would  a  Mortgage  Loan  repurchased  for breach  of  a
representation or warranty contained in Section 2.03.

          SECTION 2.06.  Authentication and Delivery of Certificates.
                         -------------------------------------------

          The Trustee acknowledges  the transfer and assignment to  it of the
Trust Fund and, concurrently with such transfer and assignment, has executed,
authenticated and  delivered, to  or upon  the order  of  the Depositor,  the
Certificates in authorized  denominations evidencing the entire  ownership of
the Trust Fund.  The  Trustee agrees to hold the Trust Fund  and exercise the
rights referred to above for the benefit of all present and future Holders of
the Certificates and the  Certificate Insurer and  to perform the duties  set
forth in  this Agreement  to the  best of its  ability, to  the end  that the
interests of the Holders  of the Certificates and the Certificate Insurer may
be adequately and effectively protected.

          SECTION 2.07.  Designations Under the REMIC Provisions.
                         ---------------------------------------
          (a)  The Closing Date shall be the  "Startup Day" of the Trust Fund
for purposes of the REMIC Provisions.

          (b)  The Regular  Certificates are  hereby  designated as  "regular
interests," and  the Class R Certificates are hereby designated as the single
class of "residual interest," in the REMIC.

          (c)  The  Trustee is hereby designated as "tax matters person" with
respect  to  the  Trust Fund  as  defined  in the  REMIC  Provisions,  and in
connection therewith shall hold the Tax Matters Person Class R Certificate.


          SECTION 2.08.  Covenants of the Master Servicer.
                         --------------------------------

          The Master Servicer hereby covenants to the Depositor, the  Trustee
and the Certificate Insurer as follows:

               (a)   the Master Servicer  shall comply in the  performance of
     its  obligations  under this  Agreement  with all  reasonable  rules and
     requirements of the insurer under each Required Insurance Policy; and

               (b)   no  written  information,  certificate  of  an  officer,
     statement furnished  in  writing  or  written report  delivered  to  the
     Depositor,  any  affiliate   of  the  Depositor,  the  Trustee   or  the
     Certificate Insurer and prepared by the Master Servicer pursuant to this
     Agreement will contain any untrue  statement of a material fact or  omit
     to state a material fact necessary to make the information, certificate,
     statement or report not misleading.


                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF MORTGAGE LOANS

          SECTION 3.01.  Master Servicer to Service Mortgage Loans.
                         -----------------------------------------

          For and  on behalf of  the Certificateholders  and the  Certificate
Insurer, the Master Servicer shall  service and administer the Mortgage Loans
in  accordance with  customary and  usual  standards of  practice of  prudent
mortgage  loan  lenders in  the  respective  states  in which  the  Mortgaged
Properties  are   located.     In   connection   with  such   servicing   and
administration, the  Master Servicer  shall  have full  power and  authority,
acting alone and/or through subservicers  as provided in Section 3.02 hereof,
to do or  cause to be done any  and all things that it  may deem necessary or
desirable in connection with such servicing and administration, including but
not limited  to, the power and authority, subject to  the terms hereof (i) to
execute and  deliver, on  behalf of the  Certificateholders and  the Trustee,
customary consents  or waivers and  other instruments and documents,  (ii) to
consent  to  transfers of  any  Mortgaged  Property  and assumptions  of  the
Mortgage Notes and related Mortgages (but only in the manner provided in this
Agreement),  (iii) to  collect any Insurance  Proceeds and  other Liquidation
Proceeds, and (iv)  subject to Section 3.12(a), to  effectuate foreclosure or
other  conversion of  the ownership  of the  Mortgaged Property  securing any
Mortgage Loan; provided that the Master Servicer shall take no action that is
inconsistent with  or  prejudices the  interests  of the  Trust Fund  or  the
Certificateholders and  the Certificate Insurer  in any Mortgage Loan  or the
rights and interests  of the Depositor, the Trustee,  the Certificate Insurer
and the Certificateholders  under this Agreement.  The  Master Servicer shall
represent and protect the interest of the Trust Fund in the same manner as it
currently protects its own interest in mortgage loans in its own portfolio in
any  claim, proceeding or litigation regarding  a Mortgage Loan and shall not
make or  permit any  modification, waiver  or amendment  of any  term of  any
Mortgage Loan which would cause the Trust Fund  to fail to qualify as a REMIC
or result in the imposition of any tax under Section 860(a) or  860(d) of the
Code, but in any  case not in any manner that is a  lesser standard than that
provided in the  first sentence of this  Section 3.01.  Without  limiting the
generality of the  foregoing, the Master Servicer, in its own  name or in the
name of the Depositor and the Trustee, is hereby authorized and  empowered by
the  Depositor  and  the  Trustee,  when  the  Master  Servicer  believes  it
appropriate in its reasonable judgment, to  execute and deliver, on behalf of
the Trustee, the  Depositor, the Certificateholders 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 held for the
benefit of  the Certificateholders and  the Certificate Insurer.   The Master
Servicer shall prepare and deliver  to the Depositor, the Certificate Insurer
and/or the Trustee such documents requiring execution and delivery by  any or
all of them  as are necessary or appropriate to enable the Master Servicer to
service and administer the Mortgage Loans.   Upon receipt of such  documents,
the Depositor  and/or the  Trustee shall execute  such documents  and deliver
them to the Master Servicer.

          In accordance with  the standards of  the preceding paragraph,  the
Master Servicer shall  advance or cause to be advanced funds as necessary for
the purpose  of  effecting  the  payment  of taxes  and  assessments  on  the
Mortgaged  Properties,  which advances  shall  be reimbursable  in  the first
instance from  related collections  from the  Mortgagors pursuant  to Section
3.06, and further  as provided in  Section 3.08.   All costs incurred  by the
Master  Servicer, if  any,  in effecting  the  timely payments  of  taxes and
assessments on  the Mortgaged Properties and related insurance premiums shall
not,  for   the  purpose   of  calculating   monthly  distributions   to  the
Certificateholders,  be  added  to the  Stated  Principal  Balance under  the
related Mortgage Loans, notwithstanding that the terms of such Mortgage Loans
so permit.

          The Master Servicer  shall deliver a list of  Servicing Officers to
the Trustee and the Certificate Insurer by the Closing Date.

          SECTION 3.02.  Subservicing; E-------------------------------------
                         ____________________________________________________
                         ----nfo---------------------------------------------
                         ____________________________________________________
                         ----------------------------------------rcement   of
                         ____________________________________________________
                         the Obligations of Master Servicer.
                         __________________________________

          (a)  The Master Servicer may, subject  to the prior approval of the
Certificate Insurer (after the Certificate  Insurer consults with the Class R
Certificateholders), arrange  for the subservicing of  any Mortgage Loan by a
subservicer pursuant to a subservicing agreement; provided, however, that
                                                    --------  -------
such  subservicing arrangement  and  the terms  of  the related  subservicing
agreement must provide for  the servicing of such Mortgage Loans  in a manner
consistent  with   the   servicing   arrangements   contemplated   hereunder.
Notwithstanding  the provisions  of any  subservicing  agreement, any  of the
provisions  of this Agreement relating  to agreements or arrangements between
the Master Servicer  or a subservicer or reference to actions taken through a
Master Servicer or otherwise, the  Master Servicer shall remain obligated and
liable  to  the Depositor,  the  Trustee,  the  Certificate Insurer  and  the
Certificateholders for the servicing and administration of the Mortgage Loans
in accordance  with the  provisions of this  Agreement without  diminution of
such obligation  or liability  by virtue of  such subservicing  agreements or
arrangements or by virtue of indemnification from the  subservicer and to the
same extent and under the same terms and conditions as if the Master Servicer
alone  were  servicing   and  administering  the   Mortgage  Loans.     Every
subservicing agreement 
entered into by  the Master  Servicer shall  contain a  provision giving  the
successor Master Servicer the option to terminate such agreement in the event
a successor Master Servicer  is appointed.   All actions of each  subservicer
performed pursuant to the  related subservicing agreement shall  be performed
as an  agent of  the Master Servicer  with the  same force  and effect as  if
performed directly by the Master Servicer.


          (b)  For purposes of  this Agreement, the Master Servicer  shall be
deemed to have received any  collections, recoveries or payments with respect
to  the Mortgage  Loans  that are  received by  a  subservicer regardless  of
whether such payments are remitted by the subservicer to the Master Servicer.

          SECTION 3.03.  Rights of the Depositor, the Trustee and the
                         --------------------------------------------
Certificate Insurer in Respect of the Master
- --------------------------------------------
Servicer.
- --------

          None of the Trustee, the Depositor or the Certificate Insurer shall
have any responsibility or liability for any action or failure to act by  the
Master Servicer, and none  of them is obligated to supervise  the performance
of the Master Servicer hereunder or otherwise.

          SECTION 3.04.  Trustee to Act as Master Servicer.
                         ---------------------------------

          In the  event  that the  Master Servicer  shall for  any reason  no
longer be  the Master Servicer hereunder (including by  reason of an Event of
Default), the  Trustee or  its designee approved  by the  Certificate Insurer
(after  the Certificate Insurer consults with the Class R Certificateholders)
(which approval  shall not be  unreasonably withheld) shall  thereupon assume
all of the  rights and obligations of  the Master Servicer hereunder  arising
thereafter (except that the Trustee shall not be (i) liable for losses of the
Master Servicer  pursuant to Section 3.10 hereof or  any acts or omissions of
the predecessor Master Servicer hereunder, (ii) obligated to make Advances if
it is  prohibited  from  doing  so  by applicable  law,  (iii)  obligated  to
effectuate  repurchases   or  substitutions  of   Mortgage  Loans  hereunder,
including  pursuant to  Section 2.02  or  2.03 hereof,  (iv) responsible  for
expenses of  the Master Servicer  pursuant to Section  2.03 or (v)  deemed to
have made any representations and warranties hereunder, including pursuant to
Section 2.03 or the  first paragraph of Section 6.02 hereof).   If the Master
Servicer shall for  any reason no longer be the servicer (including by reason
of any Event of Default), the Trustee (or any other successor  servicer) may,
at its option, succeed  to any rights and obligations of  the Master Servicer
under  any  subservicing agreement  in  accordance  with the  terms  thereof;
provided, however, that the Trustee (or any other successor
                   -------
         --------
servicer) shall  not  incur any  liability  or have  any obligations  in  its
capacity as servicer under a subservicing agreement arising prior to the date
of such succession unless it expressly elects to succeed to 
the rights and obligations of the  Master Servicer thereunder; and the Master
Servicer shall not thereby be relieved of  any liability or obligations under
the subservicing agreement arising prior to the date of such succession.

          The Master  Servicer shall, upon request of the Trustee, but at the
expense  of the Master Servicer, deliver to  the assuming party all documents
and records  relating to each  subservicing agreement and the  Mortgage Loans
then being serviced thereunder and an accounting of amounts collected held by
it  and otherwise use  its best efforts  to effect the  orderly and efficient
transfer of the subservicing agreement to the assuming party.

          SECTION 3.05.  Collection of Mortgage Loan Payments; Certificate
                         -------------------------------------------------
Account; Distribution Account.
- -----------------------------

          (a)    The  Master  Servicer  shall  make  reasonable   efforts  in
accordance with customary and usual standards of practice of prudent mortgage
lenders  in the  respective  states  in which  the  Mortgaged Properties  are
located to collect  all payments called for under the terms and provisions of
the Mortgage  Loans to the  extent such procedures  shall be consistent  with
this Agreement and the terms and provisions of any related Required Insurance
Policy.   Consistent  with  the foregoing,  the Master  Servicer  may in  its
discretion (i) waive  any late  payment charge  or any  prepayment charge  or
penalty interest  in connection with  the prepayment of  a Mortgage  Loan and
(ii) extend the due  dates for payments due  on a Mortgage Note for  a period
not greater than 270 days.  In the event of any such  arrangement, the Master
Servicer  shall  make  Advances  on  the related  Mortgage  Loan  during  the
scheduled  period  in  accordance  with  the  amortization  schedule of  such
Mortgage  Loan without modification  thereof by reason  of such arrangements.
The Master Servicer shall not be required  to institute or join in litigation
with respect to collection of any payment (whether under a Mortgage, Mortgage
Note  or otherwise  or  against  any public  or  governmental authority  with
respect to a taking or condemnation) if it reasonably believes that enforcing
the provision of  the Mortgage  or other  instrument pursuant  to which  such
payment is required is prohibited by applicable law.

          (b)  The Trustee shall  establish and initially maintain, on behalf
of  the Certificateholders  and  the  Certificate  Insurer,  the  Certificate
Account.   The  Master Servicer  shall deposit  into the  Certificate Account
daily, within two Business Days  of receipt thereof, in immediately available
funds, the  following payments and collections received or  made by it on and
after the Cut-Off  Date (to the extent  not applied in computing  the Cut-off
Date Principal Balance thereof):

                    (i)  all  payments  on  account  of principal,  including
          Principal Prepayments, on the Mortgage Loans;


                   (ii)  (a)  all  payments  on account  of  interest  on the
          Mortgage  Loans net  of the related  Servicing Fee  permitted under
          Section 3.15,  other than interest  accruing on the  Mortgage Loans
          prior to the Cut-off Date,  and (b) the Initial Certificate Account
          Deposit;

                  (iii)   all Liquidation Proceeds, other than proceeds to be
          applied to the  restoration or repair of the  Mortgaged Property or
          released to the Mortgagor in  accordance with the Master Servicer's
          normal servicing procedures;

                   (iv)    all  payments in  respect  of  Prepayment Interest
          Shortfalls made by the Master Servicer pursuant to Section 4.02;

                    (v)  any  amount required to  be deposited by  the Master
          Servicer  pursuant to Section 3.05(e) in connection with any losses
          on Permitted Investments;

                   (vi)  any amounts required  to be deposited by  the Master
          Servicer pursuant to Section 3.10 hereof;

                  (vii)  the Purchase  Price and any  Substitution Adjustment
          Amount; 

                 (viii)  all Advances made by the Master Servicer pursuant to
          Section 4.01; and

                   (ix)    any   other  amounts  required  to   be  deposited
          hereunder.

          The  foregoing requirements for  remittance by the  Master Servicer
into  the Certificate  Account shall  be exclusive,  it being  understood and
agreed that,  without limiting the  generality of the foregoing,  payments in
the nature of prepayment penalties,  late payment charges or assumption fees,
if collected, need not be remitted by the Master Servicer.  In the event that
the Master Servicer  shall remit any amount  not required to be  remitted and
not otherwise subject to  withdrawal pursuant to Section 3.08  hereof, it may
at  any  time withdraw  or  direct  the Trustee,  or  such other  institution
maintaining  the  Certificate  Account,  to withdraw  such  amount  from  the
Certificate  Account, any provision  herein to the  contrary notwithstanding.
Such withdrawal or direction may be accomplished by delivering written notice
thereof to the Trustee, or such other institution maintaining the Certificate
Account, that  describes the  amounts deposited in  error in  the Certificate
Account.  The Master Servicer shall maintain adequate records with respect to
all withdrawals made  pursuant to this Section.   All funds deposited  in the
Certificate Account shall be held in trust for the Certificateholders and the
Certificate Insurer until withdrawn in accordance with Section 
3.08.  In no event shall the Trustee incur liability for withdrawals from the
Certificate Account at the direction of the Master Servicer.

          (c)   The Trustee shall  establish and maintain,  on behalf  of the
Certificateholders  and the  Certificate  Insurer, the  Distribution Account.
The Trustee shall, promptly upon receipt, deposit in the Distribution Account
and retain therein the following:

               (i)  the aggregate amount withdrawn by the Trustee pursuant to
          the second paragraph of Section 3.08(a);

              (ii)    any amount  required  to  be  deposited by  the  Master
          Servicer pursuant to Section 3.05(e)  in connection with any losses
          on Permitted Investments; and

            (iii)  any Insured Payment made by the Certificate Insurer.

          The  foregoing requirements for  remittance by the  Master Servicer
and deposit by the Trustee into  the Distribution Account shall be exclusive.
In the event that the Master Servicer shall remit any amount not  required to
be remitted and not otherwise subject to withdrawal pursuant to  Section 3.08
hereof, it may at any  time direct the Trustee  to withdraw such amount  from
the   Distribution  Account,   any   provision   herein   to   the   contrary
notwithstanding.  Such direction may  be accomplished by delivering a written
notice to the  Trustee that describes the  amounts deposited in error  in the
Distribution Account.  All funds  deposited in the Distribution Account shall
be  held  by  the  Trustee  in  trust  for  the  Certificateholders  and  the
Certificate Insurer  until  disbursed in  accordance with  this Agreement  or
withdrawn in accordance  with Section 3.08.   In no  event shall the  Trustee
incur  liability  for  withdrawals  from  the  Distribution  Account  at  the
direction of the Master Servicer.

          (d)  (Reserved.)

          (e)  Each institution that maintains the Certificate Account or the
Distribution Account shall invest the funds in each such account, as directed
by  the Master  Servicer, in  Permitted Investments,  which shall  mature not
later than  (i) in  the case  of the  Certificate Account,  the Business  Day
preceding  the  related  Distribution Date  (except  that  if  such Permitted
Investment  is  an   obligation  of  the  institution   that  maintains  such
Certificate Account, then  such Permitted Investment  shall mature not  later
than such  Distribution  Date) and  (ii)  in  the case  of  the  Distribution
Account, the Business  Day immediately preceding the first  Distribution Date
that follows  the date  of such  investment  (except that  if such  Permitted
Investment  is  an   obligation  of  the  institution   that  maintains  such
Distribution Account,  then such  Permitted Investment  shall mature  not 
later  than such Distribution  Date) and, in each case, shall not be sold or 
disposed of prior to its maturity.  All such Permitted Investments shall be 
made in the name of the Trustee,  for the benefit  of the Certificateholders 
and  the Certificate Insurer.   All  income and  gain net  of any  losses  
realized from  any such investment shall  be  for the  benefit of  the Master
Servicer as  servicing compensation and  shall be remitted  to it monthly  
as provided herein.   The amount  of any losses incurred in the Certificate 
Account or the Distribution Account in respect of  any such investments shall 
be deposited  by the Master Servicer,  or the  Trustee  upon receipt  from the
Master  Servicer, in  the Certificate Account  or the Distribution  Account, 
as applicable, out  of the Master  Servicer's own funds immediately as  
realized.  The Trustee shall not be liable for the amount of any loss 
incurred in respect of any investment or lack  of  investment  of  funds  
held  in  the  Certificate  Account  or  the Distribution Account and made 
in accordance with this Section 3.05.

          (f)  The Trustee shall give at  least 30 days advance notice to the
Master Servicer, the Seller, the  Certificate Insurer, each Rating Agency and
the Depositor  of any  proposed change  of  the location  of the  Certificate
Account or the Distribution Account prior to any change thereof.

          SECTION 3.06.  Collection of Taxes, Assessments and Similar Items;
                         ---------------------------------------------------
Escrow Accounts.
- ---------------

          To the  extent required by the  related Mortgage Note,   the Master
Servicer shall establish and maintain one or more accounts (each, an "Escrow
                                                                      ------
Account") and deposit and retain therein all collections from the Mortgagors
- -------
(or advances by  the Master Servicer) for the payment  of taxes, assessments,
hazard  insurance  premiums  or  comparable  items for  the  account  of  the
Mortgagors.   Nothing herein shall  require the Master  Servicer to  compel a
Mortgagor to establish an Escrow Account in violation of applicable law.

          Withdrawals of amounts so collected from the Escrow Accounts may be
made only  to effect timely  payment of taxes, assessments,  hazard insurance
premiums,  condominium or  PUD  association  dues,  or comparable  items,  to
reimburse the  Master Servicer  out of related  collections for  any payments
made  pursuant to Sections 3.01 hereof (with respect to taxes and assessments
and insurance premiums)  and 3.10 hereof (with respect  to hazard insurance),
to refund  to any Mortgagors any sums as may be determined to be overages, to
pay  interest, if  required by law  or the  terms of the  related Mortgage or
Mortgage Note, to  Mortgagors on balances in  the Escrow Account or  to clear
and terminate  the Escrow  Account at the  termination of  this Agreement  in
accordance with Section 9.01 hereof.  The Escrow Accounts shall not be a part
of the Trust Fund.


          SECTION 3.07.  Access to Certain Documentation and Information
                         -----------------------------------------------
Regarding the Mortgage Loans.
- ----------------------------

          The Master Servicer shall afford the Depositor, the Trustee and the
Certificate  Insurer   reasonable  access to  all  records and  documentation
regarding the Mortgage  Loans and all accounts, insurance  policies and other
matters  relating  to  this Agreement,  such  access  being afforded  without
charge, but only upon reasonable request and during  normal business hours at
the offices of the Master Servicer designated by it.

          Upon reasonable  advance notice in  writing if required  by federal
regulation, the Master Servicer will  provide to each Certificateholder  that
is a savings and loan association, bank  or insurance company certain reports
and reasonable access to information and documentation regarding the Mortgage
Loans sufficient to  permit such Certificateholder to  comply with applicable
regulations  of the  OTS  or  other regulatory  authorities  with respect  to
investment in the  Certificates; provided, that the Master  Servicer shall be
entitled to be reimbursed by  each such Certificateholder for actual expenses
incurred by the Master Servicer in providing such reports and access.



          SECTION 3.08.  Permitted Withdrawals from the Certificate Account
                         --------------------------------------------------
and Distribution Account.
- ------------------------

          (a)   The  Master Servicer  (or  the Depositor  or  the Seller,  as
applicable, in  the case of clauses  (vi) and (vii)  below) may from  time to
time, direct  the Trustee to  make withdrawals from the  Certificate Account,
and such institution shall make such withdrawals therefrom, for the following
purposes:

                    (i)  to pay  to the  Master Servicer  (to the  extent not
          previously  paid  to  or  withheld  by  the  Master  Servicer),  as
          servicing  compensation  in  accordance  with  Section  3.15,  that
          portion of  any payment of  interest that equals the  Servicing Fee
          for  the period  with respect  to which  such interest  payment was
          made,  and,  as  additional  servicing  compensation,  those  other
          amounts set forth in Section 3.15;

                   (ii)  to reimburse the  Master Servicer for Advances  made
          by  it  with   respect  to  the  Mortgage  Loans,   such  right  of
          reimbursement  pursuant to  this subclause  (ii)  being limited  to
          amounts  received on  particular Mortgage  Loan(s) (including,  for
          this purpose, Liquidation Proceeds) that represent late  recoveries
          of  payments  of  principal  and/or  interest  on  such  particular
          Mortgage Loan(s) in respect of which any such Advance was made;


                  (iii)  to   reimburse   the   Master   Servicer   for   any
          Nonrecoverable Advance previously made;

                   (iv)  to reimburse  the  Master  Servicer  from  Insurance
          Proceeds  for Insured  Expenses covered  by  the related  Insurance
          Policy;

                    (v)  to pay the Master Servicer any unpaid Servicing Fees
          and to reimburse  it for any  unreimbursed Servicing Advances,  the
          Master  Servicer's right  to  reimbursement  of Servicing  Advances
          pursuant to  this subclause (v)  with respect to any  Mortgage Loan
          being  limited to amounts  received on particular  Mortgage Loan(s)
          (including, for this purpose, Liquidation Proceeds and purchase and
          repurchase proceeds) that represent late recoveries of the payments
          for  which such  advances were  made  pursuant to  Section 3.01  or
          Section 3.06;

                   (vi)  to pay to  the Seller, the  Depositor or the  Master
          Servicer,  as applicable,  with respect  to each  Mortgage Loan  or
          property  acquired in  respect  thereof  that  has  been  purchased
          pursuant  to Section  2.02,  2.03  or  3.12, all  amounts  received
          thereon  and not  taken  into account  in  determining the  related
          Stated Principal Balance of such repurchased Mortgage Loan;

                  (vii)  to reimburse the  Seller, the Master Servicer or the
          Depositor for expenses  incurred by any of them  in connection with
          the Mortgage  Loans or  Certificates and  reimbursable pursuant  to
          Section 6.03 hereof provided, however,  that such amount shall only
          be  withdrawn following the withdrawal from the Certificate Account
          for deposit into the Distribution Account pursuant to the following
          paragraph;

                (viii)    to withdraw  pursuant  to Section  3.05  any amount
          deposited  in  the  Certificate  Account  and  not  required to  be
          deposited therein; and 


                  (ix)  to  clear and terminate the Certificate  Account upon
          termination of this Agreement pursuant to Section 9.01 hereof.

          In addition, no later  than 1:00 p.m. Pacific Time on  the Servicer
Advance Date,  the Trustee  shall withdraw from  the Certificate  Account the
amount of Available  Funds, to the extent  on deposit, and the  Trustee shall
deposit such amount in the Distribution Account.

          The Master Servicer shall keep and maintain separate accounting, on
a Mortgage  Loan by Mortgage  Loan basis, for  the purpose of  justifying any
withdrawal  from the Certificate  Account pursuant  to subclauses  (i), (ii),
(iv), (v) and (vi) above.

          (b)  The Trustee shall withdraw funds from the Distribution Account
for distribution to the Certificate Insurer and the Certificateholders in the
manner  specified in  this Agreement  (and to  withhold  from the  amounts so
withdrawn, the  amount of any taxes that it  is authorized to retain pursuant
to the last paragraph  of Section 8.11).   In addition, the Trustee may  from
time to time make withdrawals from the Distribution Account for the following
purposes:

               (i)   to pay to  the Master Servicer, as  additional servicing
          compensation,  earnings on  or investment  income  with respect  to
          funds in or credited to the Distribution Account;

              (ii)  to withdraw pursuant to Section 3.05 any amount deposited
          in the  Distribution  Account  and not  required  to  be  deposited
          therein; and

             (iii)   to clear  and  terminate the  Distribution Account  upon
          termination of the Agreement pursuant to Section 9.01 hereof.

          SECTION 3.09.  (Reserved.)

          SECTION 3.10.  Maintenance of Hazard Insurance.
                         -------------------------------

          The  Master  Servicer  shall  cause  to  be  maintained,  for  each
Mortgage  Loan, hazard insurance with extended coverage  in an amount that is
at  least equal  to  the lesser  of (i)  the maximum  insurable value  of the
improvements  securing such Mortgage  Loan and  (ii) the  greater of  (a) the
outstanding  principal balance  of  the  Mortgage Loan  (and  any first  lien
Mortgage Loan, in the case of a second lien Mortgage  Loan) and (b) an amount
such that  the proceeds  of such policy  shall be  sufficient to  prevent the
related Mortgagor  and/or mortgagee  from becoming a  co-insurer.   Each such
policy of  standard hazard insurance  shall contain, or have  an accompanying
endorsement that contains, a standard  mortgagee clause.  The Master Servicer
shall also cause  flood insurance to be maintained  on property acquired upon
foreclosure or  deed in  lieu of  foreclosure of  any Mortgage  Loan, to  the
extent  described  below.   Pursuant  to  Section  3.05 hereof,  any  amounts
collected by  the Master  Servicer under  any such  policies (other  than the
amounts to be applied to the  restoration or repair of the related  Mortgaged
Property or property  thus acquired or  amounts released to the  Mortgagor in
accordance  with the Master Servicer's  normal servicing procedures) shall be
deposited  in the  Certificate Account.    Any cost  incurred  by the  Master
Servicer in maintaining any such insurance shall not, for 
the purpose of calculating monthly distributions to the Certificateholders or
remittances  to the  Trustee for  their  benefit, be  added to  the principal
balance of  the Mortgage Loan, notwithstanding that the terms of the Mortgage
Loan  so permit.  Such costs shall be  recoverable by the Master Servicer out
of late  payments by the related Mortgagor or  out of Liquidation Proceeds to
the extent permitted  by Section 3.08  hereof.  It  is understood and  agreed
that no  earthquake or other  additional insurance is  to be required  of any
Mortgagor or maintained on  property acquired in respect of  a Mortgage 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 Mortgaged
Property is  located at the  time of  origination of the  Mortgage Loan  in a
federally designated special flood hazard area and such area is participating
in  the national  flood insurance  program, the  Master Servicer  shall cause
flood insurance to  be maintained with respect  to such Mortgage Loan.   Such
flood insurance shall be in an amount equal to the lesser of (i) the original
principal balance of  the related Mortgage Loan (and any  first lien Mortgage
Loan, in the case of a second  lien Mortgage Loan, (ii) the replacement value
of the improvements  that are part of  such Mortgaged Property, or  (iii) the
maximum amount of such insurance available for the related Mortgaged Property
under the Flood Disaster Protection Act of 1973, as amended.

          In the event that  the Master Servicer shall obtain and  maintain a
blanket  policy insuring against hazard losses  on all of the Mortgage Loans,
it shall  conclusively be  deemed to have  satisfied its  obligations as  set
forth in  the first sentence  of this Section  3.10, 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 3.10, and there shall  have been a loss that would have  been
covered by  such policy, deposit  in the  Certificate Account the  amount not
otherwise payable under the blanket policy because of such deductible clause.
In  connection with  its  activities  as administrator  and  servicer of  the
Mortgage Loans, the  Master Servicer agrees to present,  on behalf of itself,
the Depositor and the Trustee  for the benefit of the  Certificateholders and
the Certificate Insurer, claims under any such blanket policy.

          SECTION 3.11.  Enforcement of Due-On-Sale Clauses; Assumption
                         ----------------------------------------------
Agreements.
- ----------

          (a)  Except  as otherwise provided  in this Section   3.11(a), when
any property subject to a Mortgage has been or is about to be conveyed by the
Mortgagor, the Master Servicer shall to  the extent that it has knowledge  of
such  conveyance, enforce any  due-on-sale clause  contained in  any Mortgage
Note or Mortgage,  to the  extent  permitted under  applicable  law and  
governmental regulations, but only to the extent that such enforcement will  
not adversely affect   or  jeopardize  coverage   under  any  Required 
Insurance  Policy.  Notwithstanding the  foregoing,  the  Master  Servicer  
is  not  required  to exercise such rights with respect  to a Mortgage Loan  
if the Person to  whom the  related  Mortgaged Property  has  been  conveyed 
or  is  proposed  to be conveyed satisfies  the terms and  conditions contained
in the  Mortgage Note and Mortgage  related thereto  and the consent  of the  
mortgagee under  such Mortgage Note  or Mortgage is not  otherwise so required
under such Mortgage Note or  Mortgage as a  condition to such  transfer.   
In the event  that the Master  Servicer is  prohibited by  law from enforcing 
any  such due-on-sale clause, or if coverage under any Required Insurance 
Policy would be adversely affected, or if  nonenforcement is otherwise 
permitted hereunder,  the Master Servicer is authorized, subject to Section 
3.11(b),  to take or enter into an assumption and modification  agreement 
from or with  the person to  whom such property has  been or is about to be 
conveyed,  pursuant to which such person becomes liable under  the Mortgage 
Note and, unless  prohibited by applicable state law, the  Mortgagor remains 
liable thereon, provided  that the Mortgage Loan shall  continue to be 
covered (if so  covered before the Master Servicer enters such  agreement) 
by the  applicable Required Insurance Policies.   The Master  Servicer, 
subject  to Section  3.11(b), is  also authorized  with the prior approval 
of the insurers under any Required Insurance Policies to enter into  a 
substitution  of liability  agreement with  such Person,  pursuant to
which the original  Mortgagor is released  from liability and such  
Person is substituted  as  Mortgagor  and  becomes  liable  under  the  
Mortgage  Note.  Notwithstanding the foregoing,  the Master Servicer shall 
not be deemed to be in default under this Section 3.11(a) by reason of any 
transfer or assumption that the Master  Servicer reasonably believes  it is 
restricted by law  from preventing.

          (b)  Subject  to  the   Master  Servicer's  duty  to   enforce  any
due-on-sale clause to the extent set forth  in Section 3.11(a) hereof, in any
case in  which  a Mortgaged  Property has  been  conveyed to  a Person  by  a
Mortgagor, and  such  Person is  to  enter into  an assumption  agreement  or
modification agreement  or supplement to  the Mortgage Note or  Mortgage that
requires the signature  of the Trustee, or if an instrument of release signed
by  the Trustee  is required  releasing the  Mortgagor from liability  on the
Mortgage Loan, the Master  Servicer shall prepare and deliver or  cause to be
prepared and delivered  to the  Trustee for  signature and  shall direct,  in
writing,  the Trustee to execute the  assumption agreement with the Person to
whom the Mortgaged Property is to be conveyed and such modification agreement
or supplement to  the Mortgage Note or  Mortgage or other instruments  as are
reasonable  or necessary  to carry  out  the terms  of the  Mortgage  Note or
Mortgage   or  otherwise  to  comply   with  any  applicable  laws  regarding
assumptions or  the transfer of  the Mortgaged Property  to such Person.   In
connection with any such 
assumption, no material term of the Mortgage Note (including, but not limited
to, the Mortgage Rate, the amount of the Scheduled Payment, the Maximum Rate,
the Minimum Rate,  the Gross Margin,  the Periodic  Rate Cap, the  Adjustment
Date and any  other term  affecting the amount  or timing  of payment on  the
Mortgage Loan) may be changed.  In addition, the substitute Mortgagor and the
Mortgaged Property  must be acceptable  to the Master Servicer  in accordance
with its underwriting standards as then in effect.  The Master Servicer shall
notify the  Trustee that  any such substitution  or assumption  agreement has
been completed by forwarding to the Trustee the original of such substitution
or assumption agreement, which  in the case of the original shall be added to
the related  Mortgage File and shall, for all  purposes, be considered a part
of  such  Mortgage  File  to the  same  extent  as  all  other documents  and
instruments constituting  a part thereof.   Any  fee collected by  the Master
Servicer for  entering  into  an  assumption  or  substitution  of  liability
agreement will  be retained  by the Master  Servicer as  additional servicing
compensation.

          SECTION 3.12.  Realization Upon Defaulted Mortgage Loans;
                         ------------------------------------------
Determination of Excess Proceeds and Realized
- ---------------------------------------------
Losses; Repurchase of Certain Mortgage Loans.
- --------------------------------------------

          (a)  The  Master Servicer shall use reasonable efforts to foreclose
upon  or otherwise comparably  convert the  ownership of  properties securing
such  of the Mortgage  Loans as come into  and continue in  default and as to
which no satisfactory  arrangements can be made for  collection of delinquent
payments.   In  connection with  such  foreclosure or  other conversion,  the
Master Servicer shall  follow such practices and procedures as  it shall deem
necessary or  advisable  and as  shall be  normal and  usual  in its  general
mortgage servicing activities  and the requirements of the  insurer under any
Required Insurance Policy; provided, however, that the Master Servicer shall
                           --------  -------
not be required to expend its own funds in connection with any foreclosure or
towards the restoration  of any property unless  it shall determine (i)  that
such restoration and/or foreclosure will increase the proceeds of liquidation
of the Mortgage Loan after reimbursement to itself of such expenses  and (ii)
that such  expenses will  be recoverable to  it through  Liquidation Proceeds
(respecting which it shall have priority for purposes of withdrawals from the
Certificate Account  pursuant to Section 3.08  hereof).  With respect  to any
Delinquency Test Loan, the Master Servicer shall not commence any foreclosure
proceeding or accept  any deed in lieu of foreclosure unless it first obtains
an Opinion  of Counsel to  the effect that  any property that  the Trust Fund
could acquire  in respect  of such  Delinquency Test  Loan  from such  action
either  (i) would  qualify as  "foreclosure property"  within the  meaning of
Section 860G(a)(8) of the  Code or (ii) would not cause the  Trust Fund to be
disqualified as  a REMIC.   If the Master Servicer  is unable to  obtain such
Opinion of Counsel, the Master Servicer 
shall so notify the  Seller, and the Seller shall repurchase such Delinquency
Test Loan from  the Trustee on the  Distribution Date in the  month following
the month  of such notice  for an amount  equal to  the Purchase Price.   The
Master  Servicer  shall be  responsible  for  all  other costs  and  expenses
incurred by it in any such proceedings; provided, however, that it shall be
                                        --------  -------
entitled to  reimbursement thereof  from the proceeds  of liquidation  of the
related Mortgaged Property, as  contemplated in Section 3.08 hereof.   If the
Master  Servicer has  knowledge that  a  Mortgaged Property  that the  Master
Servicer  is  contemplating acquiring  in foreclosure  or by  deed-in-lieu of
foreclosure  is   located  within  a   one-mile  radius  of  any   site  with
environmental  or hazardous  waste risks  known to  the Master  Servicer, the
Master Servicer  will, prior  to acquiring  the Mortgaged Property,  consider
such  risks  and  only  take   action  in  accordance  with  its  established
environmental  review procedures; provided, however, that the Master Servicer
shall  not commence  foreclosure  proceedings  or  accept a  deed-in-lieu  of
foreclosure for such Mortgaged  Property without obtaining the prior  consent
of the Certificate Insurer.  The  Master Servicer shall not be liable to  the
Trust  Fund, the  Trustee,  the  Certificate Insurer,  the  Depositor or  any
Certificateholder under this Section 3.12 for any losses to the Trust Fund or
such Persons to  the extent that the  Master Servicer acts, or  refrains from
acting, at the direction of the Certificate Insurer.

          With respect to  any REO Property, the deed or  certificate of sale
shall  be  taken  in  the  name  of  the  Trustee  for  the  benefit  of  the
Certificateholders and the Certificate Insurer,  or its nominee, on behalf of
the Certificateholders and the Certificate Insurer.  The Trustee's name shall
be placed on the  title to such REO Property solely as  the Trustee hereunder
and not in  its individual capacity.   The Master Servicer shall  ensure that
the title to  such REO Property references  this Agreement and the  Trustee's
capacity thereunder.  Pursuant to its efforts  to sell such REO Property, the
Master  Servicer shall  either itself  or  through an  agent selected  by the
Master Servicer protect and conserve such REO Property in the same manner and
to such extent  as is customary in  the locality where  such REO Property  is
located and may, incident to its conservation and protection of the interests
of the Certificateholders, rent the same, or any part thereof, as  the Master
Servicer deems  to be  in the best  interest of the  Master Servicer  and the
Certificateholders and  the Certificate Insurer  for the period prior  to the
sale of such REO Property.  The Master Servicer shall prepare for and deliver
to the Trustee and  the Certificate Insurer a statement with  respect to each
REO  Property  that has  been  rented  showing  the aggregate  rental  income
received  and all  expenses incurred  in connection  with the  management and
maintenance of such REO Property at such times as is necessary  to enable the
Trustee to  comply with the  reporting requirements of the  REMIC Provisions.
The  net monthly  rental income,  if  any, from  such REO  Property  shall be
deposited in the Certificate 
Account no later than the close of business on each  Determination Date.  The
Master Servicer  shall perform the  tax reporting and withholding  related to
foreclosures,  abandonments  and  cancellation  of  indebtedness   income  as
specified by  Sections 1445,  6050J and 6050P  of the  Code by  preparing and
filing such tax and information returns, as may be required.

          In the event that the Trust Fund acquires any Mortgaged Property as
aforesaid or otherwise in connection with a  default or imminent default on a
Mortgage Loan, the  Master Servicer shall dispose of  such Mortgaged Property
prior to two years after its acquisition by the Trust Fund or, at the expense
of  the Trust Fund, request more than 60  days prior to the day on which such
two-year period  would otherwise expire,  an extension of the  two-year grace
period unless the Trustee shall have been supplied with an Opinion of Counsel
(such Opinion  not to be an  expense of the  Trustee) to the effect  that the
holding by the  Trust Fund of such Mortgaged Property subsequent to such two-
year  period  will not  result  in  the imposition  of  taxes  on "prohibited
transactions" of  the Trust Fund  as defined in section  860F of the  Code or
cause  the Trust  Fund to fail  to qualify  as a REMIC  at any  time that any
Certificates are  outstanding, in which case  the Trust Fund  may continue to
hold such  Mortgaged Property  (subject to any  conditions contained  in such
Opinion of Counsel).  Notwithstanding  any other provision of this Agreement,
no Mortgaged Property acquired by the Trust Fund shall be rented  (or allowed
to  continue to be rented) or otherwise used  for the production of income by
or on behalf of the Trust Fund in such a manner or pursuant to any terms that
would (i) cause  such Mortgaged Property  to fail to qualify  as "foreclosure
property"  within  the   meaning  of  section  860G(a)(8)  of   the  Code  or
(ii) subject the Trust  Fund to the imposition of any federal, state or local
income taxes on the income earned from such Mortgaged  Property under section
860G(c) of the  Code or otherwise, unless  the Master Servicer has  agreed to
indemnify and hold  harmless the Trust Fund with respect to the imposition of
any such taxes.

          The decision  of the  Master Servicer to  foreclose on  a defaulted
Mortgage Loan shall be subject to a determination by the Master Servicer that
the proceeds  of such  foreclosure would  exceed  the costs  and expenses  of
bringing such  a proceeding.   The income earned  from the management  of any
Mortgaged  Properties   acquired  through   foreclosure  or   other  judicial
proceeding, net of reimbursement to the Master Servicer for expenses incurred
(including any  property or other  taxes) in connection with  such management
and net of unreimbursed Servicing  Fees, Advances, Servicing Advances and any
management fee  paid or to  be paid  with respect to  the management of  such
Mortgaged Property,  shall be  applied to  the payment  of principal of,  and
interest on, the related defaulted  Mortgage Loans (with interest accruing as
though such Mortgage Loans  were still current) and all such  income shall be
deemed, for all purposes in this Agreement, to be 
payments on account of principal and  interest on the related Mortgage  Notes
and shall  be deposited  into the  Certificate Account.   To  the extent  the
income  received  during a  Prepayment  Period  is in  excess  of  the amount
attributable  to amortizing  principal and  accrued interest  at  the related
Mortgage Rate on  the related Mortgage Loan, such  excess shall be considered
to be a partial Principal Prepayment for all purposes hereof.

          The Liquidation Proceeds from  any liquidation of a Mortgage  Loan,
net of  any  payment to  the  Master Servicer  as  provided above,  shall  be
deposited in the  Certificate Account  on the  next succeeding  Determination
Date  following receipt thereof for distribution  on the related Distribution
Date,  except  that any  Excess  Proceeds  shall be  retained  by the  Master
Servicer as additional servicing compensation. 

          The  proceeds of  any  Liquidated  Loan, as  well  as any  recovery
resulting from  a partial  collection of Liquidation  Proceeds or  any income
from an  REO Property, will  be applied in  the following order  of priority:
first,  to  reimburse  the  Master  Servicer  for  any  related  unreimbursed
Servicing Advances and Servicing Fees, pursuant to Section 3.08(a)(v) or this
Section 3.12; second,  to reimburse the Master Servicer  for any unreimbursed
Advances, pursuant  to Section  3.08(a)(ii) or this  Section 3.12;  third, to
accrued and  unpaid interest (to the extent no Advance has been made for such
amount) on  the Mortgage Loan  or related REO  Property, at the  Net Mortgage
Rate  to the  Due Date  occurring  in the  month in  which  such amounts  are
required to be  distributed; and fourth,  as a recovery  of principal of  the
Mortgage Loan.

          (b)  On  each  Determination   Date,  the  Master  Servicer   shall
determine the  respective aggregate amounts  of Excess Proceeds  and Realized
Losses, if any, that occurred in the related Prepayment Period.

          (c)  The  Master Servicer, in  its sole discretion,  shall have the
right to elect  (by written notice  sent to the  Trustee and the  Certificate
Insurer) to  purchase for its  own account from  the Trust Fund  any Mortgage
Loan that is  91 days or  more delinquent at  a price equal  to the  Purchase
Price.  The Purchase Price for any Mortgage Loan purchased hereunder shall be
delivered  to the  Trustee for  deposit  in the  Certificate Account  and the
Trustee, upon  receipt of  such deposit and  a Request  for Release  from the
Master Servicer in the form of Exhibit N hereto, 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 or the Certificateholders with
respect thereto.

          SECTION 3.13.  Trustee to Cooperate; Release of Mortgage Files.
                         -----------------------------------------------

          Upon the payment in full  of any Mortgage Loan, or the   receipt by
the Master Servicer of a notification  that payment in full will be  escrowed
in a manner customary  for such purposes,  the Master Servicer will  promptly
notify the Trustee by delivering  a Request for Release substantially  in the
form of  Exhibit N.  Upon receipt of such request, the Trustee shall promptly
release the  related Mortgage File  to the  Master Servicer, and  the Trustee
shall  at the Master  Servicer's direction execute and  deliver to the Master
Servicer the  request for  reconveyance, deed of  reconveyance or  release or
satisfaction  of  mortgage or  such  instrument  releasing  the lien  of  the
Mortgage  in each  case provided  by the  Master Servicer, together  with the
Mortgage Note  with written  evidence of cancellation  thereon.   No expenses
incurred  in  connection with  any  instrument  of  satisfaction or  deed  of
reconveyance shall be chargeable to the Certificate Account, the Distribution
Account or the related subservicing account.  From  time to time and as shall
be  appropriate  for the  servicing  or  foreclosure  of any  Mortgage  Loan,
including for such  purpose, collection under any policy  of flood insurance,
any fidelity  bond or  errors or  omissions policy,  or for  the purposes  of
effecting a partial  release of any Mortgaged  Property from the lien  of the
Mortgage  or  the making  of  any corrections  to  the Mortgage  Note  or the
Mortgage or  any of the  other documents included  in the Mortgage  File, the
Trustee  shall, upon delivery to the Trustee  of a Request for Release in the
form of Exhibit M signed by a Servicing Officer, release the Mortgage File to
the Master Servicer.  Subject to the further limitations set forth below, the
Master Servicer shall cause the Mortgage File or documents so released  to be
returned to the  Trustee when  the need  therefor by the  Master Servicer  no
longer  exists, unless  the  Mortgage  Loan is  liquidated  and the  proceeds
thereof  are deposited in the Certificate Account,  in which case the Trustee
shall deliver the Request for Release to the Master Servicer.

          If the Master Servicer at any time seeks to initiate  a foreclosure
proceeding  in  respect of  any  Mortgaged  Property  as authorized  by  this
Agreement, the Master  Servicer shall deliver or cause to be delivered to the
Trustee,  for signature, as  appropriate, any  court pleadings,  requests for
trustee's sale or other documents necessary to effectuate such foreclosure or
any legal  action brought to  obtain judgment  against the  Mortgagor on  the
Mortgage Note or the Mortgage or to obtain a deficiency 
judgment or to  enforce any other remedies or rights provided by the Mortgage
Note  or  the   Mortgage  or  otherwise  available  at  law   or  in  equity.
Notwithstanding the foregoing,  the Master Servicer shall cause possession of
any Mortgage File or of the  documents therein that shall have been  released
by the Trustee to  be returned to the Trustee  within 21 calendar days  after
possession thereof  shall have  been released by  the Trustee unless  (i) the
Mortgage Loan  has been liquidated  and the Liquidation Proceeds  relating to
the Mortgage Loan  have been deposited  in the  Certificate Account, and  the
Master Servicer shall have delivered to the  Trustee a Request for Release in
the form of Exhibit N  or (ii) the Mortgage File or document  shall have been
delivered  to an attorney or to a  public trustee or other public official as
required by law for purposes of initiating  or pursuing legal action or other
proceedings  for the  foreclosure of  the Mortgaged  Property and  the Master
Servicer  shall have delivered  to the Trustee an  Officer's Certificate of a
Servicing Officer certifying  as to  the name  and address of  the Person  to
which the  Mortgage File  or the  documents  therein were  delivered and  the
purpose or purposes of such delivery.

          SECTION 3.14.  Documents, Records and Funds in Possession of
                         ---------------------------------------------
Master Servicer to be Held for the Trustee.
- ------------------------------------------

          Notwithstanding  any other provisions of this Agreement, the Master
Servicer  shall transmit to  the Trustee  as required  by this  Agreement all
documents and  instruments in  respect  of a  Mortgage Loan  coming into  the
possession of the Master  Servicer from time to time and  shall account fully
to  the  Trustee  for any  funds  received  by the  Master  Servicer  or that
otherwise are  collected by  the Master Servicer  as Liquidation  Proceeds or
Insurance Proceeds in respect  of any Mortgage Loan.  All  Mortgage Files and
funds collected or  held by, or under the control of,  the Master Servicer in
respect of any  Mortgage Loans, whether from the  collection of principal and
interest payments or from Liquidation Proceeds, including but not limited to,
any funds  on deposit in the Certificate Account, shall be held by the Master
Servicer  for and on behalf of  the Trustee and shall  be and remain the sole
and exclusive property  of the Trustee, subject to  the applicable provisions
of this Agreement.  The Master Servicer also agrees that it shall not create,
incur  or subject any  Mortgage File or  any funds that are  deposited in the
Certificate  Account or  Distribution Account  or in  any Escrow  Account (as
defined in Section 3.06),  or any funds that otherwise are  or may become due
or payable  to the Trustee for the benefit  of the Certificateholders and the
Certificate  Insurer, to any claim,  lien, security interest, judgment, levy,
writ  of  attachment  or other  encumbrance,  or assert  by  legal  action or
otherwise any claim  or right  of set off  against any  Mortgage File or  any
funds collected on, or  in connection with, a Mortgage Loan, except, however,
that the Master Servicer shall be entitled to set off against and deduct from
any such funds any amounts that are 
properly due and payable to the Master Servicer under this Agreement.

          SECTION 3.15.  Servicing Compensation.
                         ----------------------

          As compensation for its activities hereunder, the  Master  Servicer
shall be  entitled  to retain  or direct  the Trustee  to  withdraw from  the
Certificate  Account  out of  each payment  of  interest on  a  Mortgage Loan
included in the  Trust Fund  an amount  equal to interest  at the  applicable
Servicing  Fee Rate on  the Stated Principal Balance  of the related Mortgage
Loan for the period covered by such interest payment.

          Additional  servicing  compensation  in  the  form  of  any  Excess
Proceeds,  prepayment  penalties,  assumption  fees,  late  payment  charges,
Prepayment  Interest  Excess, and  all  income  and gain  net  of  any losses
realized from Permitted Investments shall  be retained by the Master Servicer
to  the  extent  not required  to  be deposited  in  the  Certificate Account
pursuant to Section  3.05 or 3.12(a)  hereof.  The  Master Servicer shall  be
required to pay  all expenses incurred by it in connection with its servicing
activities hereunder (including payment of any premiums for hazard insurance,
as required by  Section 3.10  hereof and  maintenance of the  other forms  of
insurance coverage required by Section 3.10 hereof) and shall not be entitled
to  reimbursement therefor except  as specifically provided  in Sections 3.08
and 3.12 hereof.

          SECTION 3.16.  Access to Certain Documentation.
                         -------------------------------

          The  Master Servicer shall provide to the  OTS and the FDIC and  to
comparable regulatory authorities supervising Holders of the Certificates and
the  examiners and  supervisory agents of  the OTS,  the FDIC and  such other
authorities,  access  to  the  documentation  regarding  the  Mortgage  Loans
required by applicable  regulations of  the OTS  and the FDIC.   Such  access
shall  be afforded without charge, but only upon reasonable and prior written
request  and  during normal  business  hours  at the  offices  of the  Master
Servicer  designated  by  it.    Nothing in  this  Section  shall  limit  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 as a result of
such obligation shall not constitute a breach of this Section.

          SECTION 3.17.  Annual Statement as to Compliance.
                         ---------------------------------

          The Master  Servicer shall deliver  to the Depositor, the   Trustee
and  the Certificate Insurer on or before May  31 of each year commencing May
31, 1998,  an Officer's Certificate stating,  as to the signer  thereof, that
(i) a review  of the activities of  the Master Servicer during  the preceding
calendar  year and  of  the performance  of  the Master  Servicer 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 its
obligations under this Agreement throughout such 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 and (iii) to
the best  of such  officer's knowledge, each  Servicer has fulfilled  all its
obligations under its Servicing Agreement  throughout such 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.   The
Trustee shall forward  a copy of each  such statement to each  Rating Agency.
Copies  of  such  statement  shall   be  provided  by  the  Trustee   to  any
Certificateholder upon  request at  the Master  Servicer's expense,  provided
such statement is delivered by the Master Servicer to the Trustee.

          SECTION 3.18.  Annual Independent Public Accountants' Servicing
                         ------------------------------------------------
Statement; Financial Statements.
- -------------------------------

          On or before the  later of (i) May 31 of  each year, beginning with
May  31, 1998 or  (ii) within 30 days  of the issuance  of the annual audited
financial statements  beginning with the audit for the period ending in 1998,
the  Master Servicer at its expense shall  cause a nationally recognized firm
(or other firm  acceptable to the Certificate Insurer)  of independent public
accountants (who may also render  other services to the Master Servicer,  the
Seller or  any affiliate thereof) that is a  member of the American Institute
of  Certified  Public  Accountants  to  furnish  a  report  to  the  Trustee,
Depositor,  the Seller  and the  Certificate Insurer  in compliance  with the
Uniform  Single Attestation  Program for  Mortgage Bankers.   Copies  of such
report shall be provided by the Trustee to any Certificateholder upon request
at the  Master Servicer's expense,  provided such report is  delivered by the
Master Servicer to the  Trustee.  Upon  written request, the Master  Servicer
shall  provide  to  the  Certificateholders  its  publicly  available  annual
financial statements (or,  for so long as Countrywide Home Loans, Inc. is the
Master  Servicer hereunder, the  Master Servicer's parent  company's publicly
available annual financial  statements), if any,  promptly after they  become
available.



                                  ARTICLE IV

                              DISTRIBUTIONS AND
                       ADVANCES BY THE MASTER SERVICER

          SECTION 4.01.  Advances.
                         --------

          Subject to the conditions of  this Article IV, the Master Servicer,
as required  below, shall  make an Advance  and deposit  such Advance  in the
Certificate Account.  Each such Advance  shall be remitted to the Certificate
Account no later than 1:00  p.m. Pacific time on the Servicer Advance Date in
immediately available funds.  The Master Servicer shall be  obligated to make
any  such  Advance  only to  the  extent that  such  advance would  not  be a
Nonrecoverable Advance.  If the Master Servicer shall have determined that it
has  made a Nonrecoverable  Advance or that  a proposed   Advance or a lesser
portion of such Advance would constitute a Nonrecoverable Advance, the Master
Servicer  shall  deliver  (i)  to   the  Trustee  for  the  benefit  of   the
Certificateholders  and  the  Certificate  Insurer  funds   constituting  the
remaining  portion of such Advance, if applicable, and (ii) to the Depositor,
each  Rating Agency,  the Trustee  and the  Certificate Insurer  an Officer's
Certificate setting forth the basis for such determination.

          In lieu  of making all  or a portion  of such Advance  from its own
funds, the  Master Servicer may (i) cause to  be made an appropriate entry in
its records  relating to  the Certificate  Account that any  Amount Held  for
Future Distributions has been used by the Master Servicer in discharge of its
obligation  to make any  such Advance and  (ii) transfer such  funds from the
Certificate  Account to the  Distribution Account.  Any  funds so applied and
transferred  shall  be replaced  by  the Master  Servicer  by deposit  in the
Certificate Account  no later than the close of  business on the Business Day
immediately preceding the Distribution Date  on which such funds are required
to be distributed pursuant to this  Agreement.  The Master Servicer shall  be
entitled to be  reimbursed from the Certificate  Account for all Advances  of
its own funds made pursuant to this Section as provided in Section 3.08.  The
obligation to make Advances with respect to any Mortgage Loan shall  continue
until such Mortgage Loan is paid in full or the related Mortgaged Property or
related REO Property has  been liquidated or until the purchase or repurchase
thereof  (or substitution  therefor)  from  the Trust  Fund  pursuant to  any
applicable provision of this Agreement,  except as otherwise provided in this
Section 4.01.


          SECTION 4.02.  Reduction of Servicing Compensation in Connection
                         -------------------------------------------------
with Prepayment Interest Shortfalls.
- -----------------------------------

          In the event that any Mortgage Loan  is the subject of a Prepayment
Interest Shortfall, the  Master Servicer shall, to the extent  of one-half of
the Servicing  Fee for such  Distribution Date, deposit into  the Certificate
Account, as a reduction of  the Servicing Fee (but not in excess  of one-half
thereof) for such Distribution Date, no  later than the close of business  on
the Business  Day  immediately preceding  such Distribution  Date, an  amount
equal to the Prepayment Interest Shortfall; and  in case of such deposit, the
Master  Servicer shall not be entitled  to any recovery or reimbursement from
the  Depositor,  the  Trustee,  the  Certificateholders  or  the  Certificate
Insurer.

          SECTION 4.03   The Certificate Insurance Policy.
                         --------------------------------

          (a)  On each  Servicer Advance  Date, the  Trustee shall  determine
with respect to  the related Distribution Date  the Available Funds  for such
Distribution Date.

          (b)  If for any  Distribution Date the  Trustee determines that  an
Available Funds Shortfall is  likely to occur,  the Trustee shall complete  a
Notice in  the form  of Exhibit  A to  the Certificate  Insurance Policy  and
submit such notice  to the Certificate Insurer  no later than 12:00  noon New
York City time on the second Business Day prior to the Distribution Date as a
claim for that portion of an Insured  Payment that is equal to such Available
Funds Shortfall.

          (c)  The  Trustee shall deposit  in the Distribution  Account, upon
receipt, any  amount paid  under the Certificate  Insurance Policy  and shall
distribute such amount only for  purposes of payment to Certificateholders of
any Insured Distribution Amount and any unpaid Preference Amounts, for which,
in each  case, a claim was  made to the Certificate Insurer,  and such amount
may not  be applied  to satisfy  any costs,  expenses or  liabilities of  the
Master Servicer,  the Trustee  or the  Trust Fund.   Amounts  paid under  the
Certificate  Insurance  Policy, to  the  extent  needed  to pay  the  Insured
Distribution Amount and any unpaid  Preference Amounts, shall be disbursed by
the Trustee to Certificateholders in accordance with Section 4.04.   It shall
not  be necessary for payments made under the Certificate Insurance Policy to
be made by checks or wire  transfers separate from other amounts  distributed
pursuant to Section 4.04.  However, the amount of any payment of principal or
of interest on  the Certificates to be  paid from funds from  the Certificate
Insurance Policy  shall be noted  as provided in  paragraph (d) below  in the
Certificate Register  and in the statement to be  furnished to Holders of the
Certificates  pursuant to  Section 4.05.   Funds  paid under  the Certificate
Insurance  Policy  shall  not be  invested.    Any  funds  remaining  in  the
Distribution Account on the first 
Business  Day  following  a  Distribution  Date  shall  be  returned  to  the
Certificate Insurer pursuant  to the written instructions  of the Certificate
Insurer by the end of such Business Day.

          (d)  The Trustee shall  keep a complete and accurate  record of the
amount of  interest and principal  paid in  respect of  any Certificate  from
moneys  received under  the Certificate  Insurance Policy.   The  Certificate
Insurer shall  have the  right to  inspect such records  at reasonable  times
during normal business hours  upon two Business Days' prior written notice to
the Trustee.

          (e)  In the event that the Trustee has received a certified copy of
an order  of the appropriate  court that any  prior distribution made  on the
Class  A Certificates  that represented  payment  of an  Insured Distribution
Amount (including any  Insured Payment with respect thereto)  has been voided
in whole or  in part as a preference payment under applicable bankruptcy law,
the Trustee  shall so notify  the Certificate Insurer, shall  comply with the
provisions  of the  Certificate Insurance  Policy  to obtain  payment by  the
Certificate Insurer of such voided Insured Payment, and shall, at the time it
provides   notice  to   the   Certificate  Insurer,   notify,   by  mail   to
Certificateholders  of  the  affected Certificates  that,  in  the event  any
Certificateholder's Insured Payment  is so recovered,  such Certificateholder
will be  entitled to payment pursuant to  the Certificate Insurance Policy, a
copy  of which shall be  made available through  the Trustee, the Certificate
Insurer or the  Certificate Insurer's fiscal agent,  if any, and  the Trustee
shall  furnish to the  Certificate Insurer or  its fiscal agent,  if any, its
records  evidencing  the payments  which have  been made  by the  Trustee and
subsequently  recovered  from  Certificateholders, and  dates  on  which such
payments were made.

          (f)  The Trustee shall  promptly notify the Certificate  Insurer 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   Certificates.     Each  Certificateholder,   by  its  purchase   of
Certificates, the Master Servicer and the Trustee agree that, the Certificate
Insurer (so long  as no Certificate Insurer  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,   supersedes  or
performance bond pending any such appeal.  In addition and without limitation
of  the foregoing, the  Certificate Insurer shall be  subrogated to, and each
Certificateholder, the Master  Servicer and the  Trustee hereby delegate  and
assign to the 
Certificate Insurer,  to the fullest extent  permitted by law, the  rights of
the Master Servicer, the Trustee and each Certificateholder in the conduct of
any such Preference  Claim, including, without limitation, all  rights of any
party to any adversary  proceeding or action with respect to  any court order
issued  in connection  with any  such Preference  Claim.   The  Trustee shall
promptly notify  the Certificate  Insurer of  any Event  of Default upon  its
occurrence.

          (g)  The Master  Servicer  shall designate  a  Certificate  Insurer
Contact Person who shall  be available to the Certificate  Insurer to provide
reasonable access to information regarding the Mortgage Loans.

          (h)  The Trustee shall  surrender the Certificate  Insurance Policy
to the Certificate Insurer for cancellation at the time  that the Certificate
Insurer is not subject to claim under such Certificate Insurance Policy.

          (i)  The   Trustee  shall  send  to  the  Certificate  Insurer  the
statement  prepared pursuant  to Section  4.05 hereof  as well  as any  other
statements,  reports  or  communications  sent  to Holders  of  the  Class  A
Certificates,  in each  case at the  same time  such reports,  statements and
communications are otherwise sent.

          (j)  Simultaneously  with  the  execution  and  delivery   of  this
Agreement, the Trustee shall execute and deliver the Insurance Agreement and,
for all purposes  of this Agreement,  the performance by  the Trustee of  its
obligations  under this  Agreement shall  include  the Trustee's  obligations
under the Insurance Agreement.
 
          SECTION 4.04.  Distributions.
                         -------------

          (a)   On each Distribution  Date, the Trustee  shall  withdraw  the
Available Funds, together  with any amount representing Insured  Payments, to
the  extent  on  deposit,  from  the  Distribution  Account  and  shall  make
distributions to Holders of the Certificates as  of the preceding Record Date
in the following order of priority and from the indicated source of funds, in
each case to the extent of the amounts on deposit in the Distribution Account
(provided that any Insured Payments only be applied to pay the Holders of the
applicable  Class  A  Certificate  in   accordance  with  the  terms  of  the
Certificate Insurance  Policy as described  below) in the following  order of
priority:

     A. With  respect to the  Group 1 Certificates,  the Available Funds  and
Insured Payment relating  to such Certificate Group in the following order of
priority:

                 (i)  to the Certificate Insurer, Certificate Group 1's share
          of the Premium Amount (except during the 
          continuation of a  payment default under the  Certificate Insurance
          Policy);

                (ii)  to the Class A-1 Certificateholders, an amount equal to
          the Interest Distribution Amount for the Class A-1 Certificates;

               (iii)  to the Class A-1 Certificateholders, an amount equal to
          the  related  Group Principal  Distribution  Amount (excluding  any
          Subordination Increase Amounts included therein); and 

                (iv)  to   the  Certificate  Insurer,   the  portion  of  the
          Reimbursement Amount relating to Certificate Group 1.

          B.   With respect to the Group  2 Certificates, the Available Funds
and Insured Payment relating to such Certificate Group in the following order
of priority:

                 (i)  to the Certificate Insurer, Certificate Group 2's share
          of the Premium Amount (except  during the continuation of a payment
          default under the Certificate Insurance Policy);

                (ii)  to  the Holders of  the Group 2  Certificates, pro rata
          without any priority  among such Certificates,  an amount equal  to
          the respective  Interest Distribution  Amounts for  the Classes  of
          Group 2 Certificates;

               (iii)  sequentially,  to   the  Holders  of   the  Class   A-2
          Certificates,   the  Class   A-3   Certificates,   the  Class   A-4
          Certificates  and  the Class  A-5  Certificates in  that  order, an
          amount  equal  to the  related Group Principal  Distribution Amount
          (excluding  any Subordination  Increase  Amount included  therein),
          until  the respective Class  Certificate Principal Balances thereof
          are reduced to zero; and

                (iv)  to  the   Certificate  Insurer,  the  portion   of  the
          Reimbursement Amount relating to Certificate Group 2.

          C.   On any  Distribution Date, to  the extent Available  Funds and
Insured  Payments   for  a  Certificate   Group  are  insufficient   to  make
distributions specified above pursuant  to (i) - (iv) of either  paragraph A.
or  B., respectively,  the Available  Funds for  the other  Certificate Group
remaining after making the distributions required to be made pursuant to  (i)
- - (iv) of the applicable paragraph for such Certificate Group, if  any, shall
be distributed to  the extent  of such insufficiency  in accordance with  the
priorities for distribution set forth in the subclauses above with respect to
the Certificate Group experiencing such insufficiency.

          D.    On any  Distribution  Date,  to  the  extent that  there  are
Available Funds for a Certificate  Group remaining after making distributions
required to be made pursuant to (i) - (iv) of the applicable  paragraph A. or
B. for such Certificate Group and pursuant to paragraph C. above, such amount
shall be applied to:

               (i)   the  Class   Certificate   Principal   Balance  of   the
          Certificates in  such  Certificate  Group  until  the  Subordinated
          Amount  for such  Certificate Group  on  such Distribution  Date is
          equal  to the  Required Subordinated  Amount  for such  Certificate
          Group on such Distribution Date; and

               (ii) the other  Certificate Group to  the extent necessary  to
          provide  that the  Subordinated Amount  for  the other  Certificate
          Group  on  such  Distribution  Date  equals  the  related  Required
          Subordinated  Amount  for such  Certificate Group  and Distribution
          Date. Any distribution to the Group 2 Certificates pursuant to this
          paragraph D will be made as provided in paragraph B. (iii) above.

          E.   To the Class  A-1 Certificateholders, the aggregate  Class A-1
Basis Risk Carryover Amount.

          F.   To  the Holders  of the  Residual Certificates,  any remaining
Available Funds.


          All distributions with  respect to  each Class  of Certificates  on
each Distribution Date shall be made pro rata among the Certificates of such
                                     --- ----
Class, based on the Percentage Interest represented by each Certificate.

          (b)    Subject  to  Section   9.02  hereof  respecting  the   final
distribution, on each Distribution Date the Trustee shall make  distributions
to each Certificateholder  of record on the  preceding Record Date either  by
wire transfer in immediately available funds to the account of such holder at
a bank or other  entity having appropriate  facilities therefor, if (i)  such
Holder has  so notified  the Trustee at  least 5 Business  Days prior  to the
related Record Date and  (ii) such Holder shall hold (x) Regular Certificates
with aggregate  principal denominations  of not less  than $5,000,000  or (y)
Class A Certificates evidencing a Percentage Interest aggregating 10% or more
with respect to such Class, or,  if not, by check mailed by first  class mail
to  such Certificateholder  at the  address of such  holder appearing  in the
Certificate Register.   Notwithstanding the foregoing, but subject to Section
9.02 hereof respecting the final  distribution, distributions with respect to
Certificates registered in  the name of  a Depository shall  be made to  such
Depository in immediately available funds.

          On  or before  5:00 p.m.  Pacific Time  on the  fifth Business  Day
following each  Determination  Date (but  in no  event later  than 5:00  p.m.
Pacific Time on the third Business Day before the related Distribution Date),
the Master Servicer shall  deliver a report to  the Trustee in the form  of a
computer  readable  magnetic tape  (or  by  such other  means  as the  Master
Servicer and the  Trustee may agree from  time to time) containing  such data
and  information as agreed to by the Master  Servicer and the Trustee such as
to permit the Trustee to  prepare the Monthly Statement to Certificateholders
and make  the required distributions  for the related Distribution  Date (the
"Remittance Report").  The Trustee shall, not later than 9:00 a.m. Pacific
 -----------------
Time  on the  Servicer Advance  Date, other  than any  Servicer Advance  Date
relating to  any  Distribution Date  on which  the proceeds  of any  Optional
Termination are being distributed, (i) furnish by telecopy a statement to the
Master  Servicer (the information in  such statement to  be made available to
Certificateholders by  the Trustee  on request) setting  forth the  Available
Funds for such  Distribution Date  and the  amount to be  withdrawn from  the
Certificate Account  and (ii)  determine (and notify  the Master  Servicer by
telecopy of  the results of such determination) the  amount of Advances to be
made by  the Master  Servicer in respect  of the  related Distribution  Date;
provided, however, that no Advance shall be made if it would be a
- --------  -------
Nonrecoverable Advance; provided, further, that any failure by the Trustee to
notify  the Master Servicer  will not  relieve the  Master Servicer  from any
obligation to  make any such Advances.  The  Trustee shall not be responsible
to  recompute, recalculate or verify information provided to it by the Master
Servicer  and shall  be permitted  to  conclusively rely  on any  information
provided to it by the Master Servicer.

          SECTION 4.05.  Monthly Statements to Certificate-
                         ----------------------------------
                         holders.
                         -------

          (a)   Not  later than  each  Distribution Date,  the Trustee  shall
prepare and  cause to be  forwarded by first class  mail to each  Holder of a


Class of Certificates of  the Trust Fund, the Master  Servicer, the Depositor
and the Certificate Insurer a statement setting forth for the Certificates in
such Certificate Group:

                 (i)  the  amount of the  related distribution to  Holders of
          the  Class  A  Certificates  allocable   to  principal,  separately
          identifying (A) the  aggregate amount of any  Principal Prepayments
          included therein, (B)  the aggregate of  all scheduled payments  of
          principal  included  therein  and (C)  the  aggregate  Subordinated
          Increase Amount;

                (ii)  the amount of such distribution to Holders of the Class
          A Certificates allocable to interest;

               (iii)  the  amount  of  any Insured  Payment  included  in the
          amounts  distributed  to  the Class  A  Certificateholders  on such
          Distribution Date;

                (iv)  the Class A Carry-Forward Amount; 

                 (v)  the  Certificate  Principal  Balance  of  the  Class  A
          Certificates after giving  effect to the distribution  of principal
          on such Distribution Date;

                (vi)  the  Pool  Stated Principal  Balance for  the following
          Distribution Date;

               (vii)  the Required  Subordinated Amount and  the Subordinated
          Amount as of such Distribution Date;

              (viii)  the  related amount  of the  Servicing Fees paid  to or
          retained by the Master Servicer;

                (ix)  the Pass-Through Rate for the Class A Certificates with
          respect to the current Due Period;

                 (x)  the  amount of Advances included in the distribution on
          such Distribution Date; 

                (xi)  the cumulative amount of Realized Losses to date;

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

              (xiii)  with respect  to any Mortgage  Loan that became  an REO
          Property during the preceding  calendar month, the loan  number and
          Stated Principal Balance of such  Mortgage Loan as of the close  of
          business on the Determination Date preceding such Distribution Date
          and the date of acquisition thereof;

               (xiv)  the  total  number  and principal  balance  of  any REO
          Properties as  of the close  of business on the  Determination Date
          preceding such Distribution Date;

                (xv)  the   aggregate   Stated  Principal   Balance   of  all
          Liquidated Loans and the aggregate of all Realized  Losses relating
          thereto; 

               (xvi)  with respect to  any Liquidated Loan, the  loan number,
          Stated Principal Balance and Realized Losses relating thereto; 

              (xvii)  the amount  of any  Subordination Deficit  after giving
          effect to the distribution of principal on such Distribution  Date;
          and

             (xviii)   with  respect to  Certificate Group  1, the  Class A-1
          Basis  Risk Carry  forward Amount  paid to  the Class  A-1 and  the
          amount remaining.

          (b)     The  Trustee's  responsibility  for  disbursing  the  above
information  to  the  Certificateholders  is  limited  to  the  availability,
timeliness and accuracy of the  information derived from the Master Servicer.
The Trustee will  send a copy of  each  statement  provided pursuant to  this
Section 4.05 to each Rating Agency.

          (c)   Within a  reasonable period  of time  after the  end of  each
calendar year, the Trustee shall cause to be furnished to each Person  who at
any time during the calendar year was a Certificateholder and the Certificate
Insurer, a statement containing the  information set forth in clauses (a)(i),
(a)(ii) and  (a)(vii) of this Section 4.05  aggregated for such calendar year
or   applicable   portion   thereof   during   which   such   Person   was  a
Certificateholder.  Such  obligation of the Trustee  shall be deemed  to have
been satisfied to the extent  that substantially comparable information shall
be provided by the Trustee  pursuant to any requirements of the  Code as from
time to time in effect. 

          (d)   Upon filing  with the Internal  Revenue Service,  the Trustee
shall furnish to  the Holders of the Class R Certificates and the Certificate
Insurer the  Form 1066  and each  Form 1066Q  and shall  respond promptly  to
written requests made  not more frequently than quarterly  by the Certificate
Insurer or any Holder of Class  R Certificates with respect to the  following
matters:

               (i)  The original projected principal and interest  cash flows
     on the Closing  Date on  each class  of regular  and residual  interests
     created hereunder  and on  the Mortgage Loans,  based on  the Prepayment
     Assumption;

               (ii) The projected remaining principal and interest cash flows
     as of  the end of  any calendar  quarter with respect  to each class  of
     regular and residual interests created hereunder and the Mortgage Loans,
     based on the Prepayment Assumption;


               (iii)     The Prepayment  Assumption  and  any  interest  rate
     assumptions used  in determining  the projected  principal and  interest
     cash flows described above;

               (iv) The  original issue  discount  (or, in  the  case of  the
     Mortgage Loans, market discount) or premium accrued or amortized through
     the end of such calendar quarter  with respect to each class of  regular
     or residual  interests  created hereunder  and  to the  Mortgage  Loans,
     together  with each  constant yield  to maturity  used in  computing the
     same;

               (v)  The  treatment of  losses realized  with  respect to  the
     Mortgage Loans or the regular interests created hereunder, including the
     timing  and amount  of any  cancellation of  indebtedness income  of the
     REMIC  with respect  to such  regular interests  or bad  debt deductions
     claimed with respect to the Mortgage Loans;

               (vi) The amount and timing of any non-interest expenses of the
     REMIC; and 

               (vii)     Any taxes (including penalties and interest) imposed
     on  the REMIC,  including,  without  limitation,  taxes  on  "prohibited
     transactions," "contributions" or "net income from foreclosure property"
     or state or local income or franchise taxes.

     The  information pursuant  to clauses  (i), (ii),  (iii) and  (iv) above
shall be provided by the Depositor pursuant to Section 8.11.

          SECTION 4.06   Effect of Payments by the Certificate Insurer;
                         ----------------------------------------------
Subrogation.
- -----------

          Anything herein to  the contrary notwithstanding, any  payment with
respect to principal  of or interest on  the Certificates which is  made with
moneys received  pursuant to  the terms of  the Certificate  Insurance Policy
shall not be considered payment of the Certificates from the Trust Fund.  The
Depositor, the Master  Servicer and the Trustee acknowledge,  and each Holder
by its  acceptance of  a Certificate agrees,  that without  the need  for any
further action  on the part  of the  Certificate Insurer, the  Depositor, the
Master Servicer, the  Trustee or the Certificate Registrar  (a) to the extent
the Certificate Insurer makes payments, directly or indirectly, on account of
principal of  or  interest  on  the  Certificates  to  the  Holders  of  such
Certificates, the Certificate  Insurer will be fully subrogated  to, and each
Certificateholder  and  the  Trustee  hereby   delegate  and  assign  to  the
Certificate Insurer, to  the fullest extent permitted  by law, the rights  of
such Holders  to receive such  principal and  interest from  the Trust  Fund,
including, without limitation,  any amounts due to the  Certificateholders in
respect 
of  securities  law  violations  arising  from the  offer  and  sale  of  the
Certificates, and (b) the Certificate Insurer  shall be paid such amounts but
only from the sources  and in the manner  provided herein for the payment  of
such  amounts.  The  Trustee and the  Master Servicer shall  cooperate in all
respects with any reasonable request by the Certificate Insurer for action to
preserve or enforce the Certificate  Insurer's rights or interests under this
Agreement  without limiting  the rights  or  affecting the  interests of  the
Holders as otherwise set forth herein.

                                  ARTICLE V

                               THE CERTIFICATES

          SECTION 5.01.  The Certificates.
                         ----------------

          The Certificates  shall  be substantially  in the  forms   attached
hereto as exhibits.  The Class A Certificates shall be issuable in registered
form,  in the  minimum  dollar denominations,  integral  dollar multiples  in
excess thereof (except that one Certificate in such  Class may be issued in a
different amount  which must be  in excess  of the applicable  minimum dollar
denomination)  and  aggregate  dollar  denominations  as  set  forth  in  the
following table:

                    Integral       Original
               Multiples      Certificate
          Minimum   in Excess of   Maturity  Principal 
Class          Denomination      Minimum       Date       Balance  
- -----          ------------   ------------   --------  ------------

A-1  $  25,000 $1,000     March 25, 2027         $183,000,000
A-2  $  25,000 $1,000     March 25, 2009         $ 40,700,000 
A-3  $  25,000 $1,000     February 25, 2012      $ 35,000,000
A-4  $  25,000 $1,000     May 25, 2021           $ 14,677,000


A-5  $  25,000 $1,000     February 25, 2027      $ 15,623,000

The two Class  R Certificates shall be issued in denominations of 99.999% and
0.001% Percentage Interests, respectively, with no principal balance.

     The Certificates shall  be executed by manual or  facsimile signature on
behalf  of the  Trustee by an  authorized officer.   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 Trustee, notwithstanding that  such individuals or any of them  have
ceased to be so  authorized prior to the authentication and  delivery of such
Certificates or did  not hold such offices at the date of such authentication
and  delivery.  No  Certificate shall be  entitled to any  benefit under this
Agreement,  or  be valid  for  any  purpose,  unless  there appears  on  such
Certificate  a certificate  of authentication  substantially in the  form set
forth as  attached hereto executed  by the Trustee  by manual  signature, and
such certificate of 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.    On the  Closing  Date,  the Trustee  shall
authenticate  the Certificates to  be issued at the  written direction of the
Depositor, or any affiliate thereof.

     The Depositor shall provide, or cause to  be provided, to the Trustee on
a  continuous basis,  an  adequate inventory  of  Certificates to  facilitate
transfers.

     SECTION 5.02.  Certificate Register; Registration of 
                    --------------------------------------
           Transfer and Exchange of Certificates.
           --------------------------------------

     (a)  The Trustee shall maintain, or cause to be maintained in accordance
with the provisions  of Section 5.09 hereof,  a Certificate Register for  the
Trust Fund in  which, subject to  the provisions of  subsections (b) and  (c)
below and to   such reasonable regulations  as it may prescribe,  the Trustee
shall  provide for  the registration  of  Certificates and  of Transfers  and
exchanges of Certificates as herein  provided.  The Certificate Insurer shall
be entitled to inspect and copy  the Certificate Register and the records  of
the Trustee  relating to the  Certificates during normal business  hours upon
reasonable  notice.   Upon  surrender  for registration  of  Transfer of  any
Certificate, the Trustee shall  authenticate and deliver, in the  name of the
designated transferee  or transferees,  one or more  new Certificates  of the
same Class and of like aggregate Percentage Interest.

     At the option of a  Certificateholder, Certificates may be exchanged for
other  Certificates  of  the  same  Class  in  authorized  denominations  and
evidencing  the same  aggregate  Percentage Interest  upon  surrender of  the
Certificates to  be  exchanged  at  the  office or  agency  of  the  Trustee.
Whenever any Certificates are so  surrendered for exchange, the Trustee shall
execute,    authenticate,   and    deliver   the   Certificates    that   the
Certificateholder  making  the  exchange  is  entitled  to  receive.    Every
Certificate presented or surrendered for registration of Transfer or exchange
shall be accompanied by a written instrument of Transfer in form satisfactory
to the  Trustee duly  executed by  the holder  thereof or  his attorney  duly
authorized in writing.

     No  service charge  to  the  Certificateholders shall  be  made for  any
registration of  Transfer or exchange of  Certificates, but 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 may be required.

     All Certificates surrendered  for registration of  Transfer  or exchange
shall be  canceled and  subsequently destroyed by  the Trustee  in accordance
with the Trustee's customary procedures.

     (b)  No  Transfer of  a Private  Certificate shall be  made unless  such
Transfer is  made pursuant to  an effective registration statement  under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under the Securities Act  and such state securities
laws.  In the event that a Transfer is to be made in 
reliance upon an exemption from the Securities Act and such laws, in order to
assure   compliance   with   the   Securities  Act   and   such   laws,   the
Certificateholder    desiring    to   effect    such   Transfer    and   such
Certificateholder's  prospective transferee shall each certify to the Trustee
in writing the facts surrounding the Transfer  in substantially the forms set
forth in Exhibit J (the "Transferor Certificate") and (i) deliver a letter
                         ----------------------
in substantially the form of either Exhibit K (the "Investment Letter") or
                                                    -----------------
Exhibit L (the "Rule 144A Letter") or (ii) there shall be delivered to the
                ----------------
Trustee and the Certificate Insurer an Opinion of Counsel that  such Transfer
may be made pursuant  to an exemption from the Securities  Act, which Opinion
of  Counsel shall not be an expense of  the Depositor, the Seller, the Master
Servicer,  the Trustee  or  the  Certificate Insurer.    The Depositor  shall
provide to any Holder of a Private Certificate and any prospective transferee
designated by any such Holder, information regarding the related Certificates
and the Mortgage  Loans and such other  information as shall be  necessary to
satisfy  the  condition to  eligibility  set  forth  in Rule  144A(d)(4)  for
Transfer  of any  such  Certificate without  registration  thereof under  the
Securities Act pursuant to the  registration exemption provided by Rule 144A.
The  Trustee and the  Master Servicer shall  cooperate with  the Depositor in
providing  the Rule  144A information  referenced in the  preceding sentence,
including  providing  to   the  Depositor  such  information   regarding  the
Certificates, the Mortgage  Loans and other matters regarding  the Trust Fund
as the  Depositor shall reasonably request  to meet its obligation  under the
preceding sentence.  Each Holder of a  Private Certificate desiring to effect
such Transfer  shall, and does  hereby agree to,  indemnify the  Trustee, the
Depositor,  the  Seller, the  Master  Servicer  and the  Certificate  Insurer
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.

     No Transfer of an ERISA Restricted Certificate shall  be made unless the
Trustee shall have  received either (i) a representation  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 or a plan subject to Section 4975 of the
Code, or  a Person acting on behalf  of any such plan or  using the assets of
any  such   plan,  or,  if   such  purchaser  is  an   insurance  company,  a
representation  that such insurance  company 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  (ii) in the case  of any such ERISA Restricted
Certificate presented  for registration  in the name  of an  employee benefit
plan  subject to ERISA,  or a plan  subject to Section  4975 of  the Code (or
comparable provisions of any subsequent enactments), or a trustee of any such
plan or any other person acting on behalf of any such plan, 
an Opinion of  Counsel satisfactory to the Trustee and the Master Servicer to
the effect that the purchase or holding of such ERISA Restricted  Certificate
will not result  in the assets  of the  Trust Fund being  deemed to be  "plan
assets" and subject to the prohibited transaction provisions of ERISA and the
Code  and  will not  subject  the  Trustee  or  the Master  Servicer  to  any
obligation in addition to those expressly undertaken in this Agreement, which
Opinion  of Counsel  shall not  be an expense  of the  Trustee or  the Master
Servicer.   For  purposes  of clause  (i)  of the  preceding  sentence,  such
representation  shall  be deemed  to have  been  made to  the Trustee  by the
transferee's acceptance of an ERISA Restricted Certificate (or the acceptance
by a  Certificate Owner of the beneficial interest in any such Class of ERISA
Restricted Certificates)  unless the  Trustee  shall have  received from  the
transferee an  alternative representation acceptable in form and substance to
the Master  Servicer and the Depositor.  Notwithstanding anything else to the
contrary herein, any purported transfer of an ERISA Restricted Certificate to
or on behalf of an employee benefit plan subject to Section 406 of ERISA or a
plan subject to Section 4975 of the  Code without the delivery to the Trustee
and the Master Servicer of an Opinion  of Counsel satisfactory to the Trustee
and the Master  Servicer as described above  shall be void and of  no effect;
provided, however, that the restriction set forth in this sentence
        --------  -------
shall not  be applicable  if there  has been  delivered to  the Trustee,  the
Certificate  Insurer   and  the  Master   Servicer  an  Opinion   of  Counsel
satisfactory to the  Trustee and the Master  Servicer to the effect  that the
purchase or holding of an ERISA Restricted Certificate will not result in the
assets of the Trust  Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA and  the Code and will not subject
the Trustee  or the Master  Servicer to any  obligation in addition  to those
expressly  undertaken  in this  Agreement.   The  Trustee  shall be  under no
liability to  any  Person  for any  registration  of transfer  of  any  ERISA
Restricted Certificate that  is in fact not permitted by this Section 5.02(b)
or for making any payments due  on such Certificate to the Holder thereof  or
taking any other action  with respect to such Holder under  the provisions of
this Agreement  so long  as the  transfer was  registered by  the Trustee  in
accordance with the  foregoing requirements.  The Trustee  shall be entitled,
but  not obligated,  to  recover  from any  Holder  of any  ERISA  Restricted
Certificate that was  in fact an employee benefit plan subject to Section 406
of ERISA or a plan subject to Section 4975 of the Code or  a Person acting on
behalf of any such plan at the time it became a Holder or, at such subsequent
time as it became such a plan or Person acting on behalf of  such a plan, all
payments made on such  ERISA Restricted Certificate at and  after either such
time.   Any  such payments  so recovered  by  the Trustee  shall be  paid and
delivered by  the Trustee to  the last  preceding Holder of  such Certificate
that is not such a plan or Person acting on behalf of a plan.

     (c)  Each  Person who has or  who acquires any  Ownership Interest in  a
Class R Certificate  shall be deemed by the acceptance or acquisition of such
Ownership  Interest to have  agreed to be bound  by the following provisions,
and the rights of  each Person acquiring any Ownership Interest  in a Class R
Certificate are expressly subject to the following provisions:

          (i)  Each  Person holding or acquiring any Ownership  Interest in a
     Class R Certificate  shall be a Permitted Transferee  and shall promptly
     notify the Trustee of any change or  impending change in its status as a
     Permitted Transferee.

         (ii)   No  Ownership  Interest  in  a Class  R  Certificate  may  be
     registered  on  the  Closing Date  or  thereafter  transferred, and  the
     Trustee  shall not  register the  Transfer  of any  Class R  Certificate
     unless, in addition to the certificates required to be delivered  to the
     Trustee under  subparagraph  (b)  above, the  Trustee  shall  have  been
     furnished with an affidavit (a "Transfer Affidavit") of the initial
                                     ------------------
owner or the proposed transferee in the form attached hereto as Exhibit I.

        (iii)  Each  Person holding or acquiring any  Ownership Interest in a
     Class R  Certificate shall agree (A) to obtain a Transfer Affidavit from
     any other Person to  whom such Person attempts to Transfer its Ownership
     Interest in  a Class R Certificate,  (B) to obtain a  Transfer Affidavit
     from any Person  for whom such Person  is acting as nominee,  trustee or
     agent in connection with any Transfer  of a Class R Certificate and  (C)
     not to Transfer  its Ownership Interest in  a Class R Certificate  or to
     cause the Transfer of an Ownership Interest  in a Class R Certificate to
     any  other Person if it has  actual knowledge that such  Person is not a
     Permitted Transferee.

         (iv)  Any attempted or  purported Transfer of any Ownership Interest
     in a Class R Certificate in violation of the provisions of  this Section
     5.02(c) shall be  absolutely null and void  and shall vest no  rights in
     the purported  Transferee.  If  any purported transferee shall  become a
     Holder of  a Class R Certificate in violation  of the provisions of this
     Section  5.02(c), then the last  preceding Permitted Transferee shall be
     restored  to all  rights as  Holder thereof retroactive  to the  date of
     registration of Transfer of such Class R Certificate.  The Trustee shall
     be under no liability to any Person  for any registration of Transfer of
     a Class R Certificate that is  in fact not permitted by Section  5.02(b)
     and this  Section  5.02(c)  or  for making  any  payments  due  on  such
     Certificate  to the  Holder  thereof  or taking  any  other action  with
     respect to such Holder under the provisions of this Agreement so long as
     the Transfer was registered after receipt of the related 
     Transfer  Affidavit, Transferor  Certificate and  either  the Rule  144A
     Letter or the Investment Letter.  The Trustee shall be entitled  but not
     obligated to recover from  any Holder of a Class R  Certificate that was
     in fact not a Permitted Transferee at the time it became a Holder or, at
     such subsequent time as it became other than a Permitted Transferee, all
     payments made on such Class R Certificate at and after either such time.
     Any such  payments  so  recovered  by the  Trustee  shall  be  paid  and
     delivered by the  Trustee to the last preceding  Permitted Transferee of
     such Certificate.

          (v)   The  Master  Servicer  shall use  its  best  efforts to  make
     available,  upon  receipt  of  written  request  from  the  Trustee, all
     information necessary to compute  any tax imposed under Section  860E(e)
     of the Code  as a result  of a  Transfer of an  Ownership Interest in  a
     Class R Certificate to any Holder who is not a Permitted Transferee.

     The restrictions on Transfers of a Class R Certificate set forth in this
Section 5.02(c)  shall cease to  apply (and  the applicable  portions of  the
legend on  a Class R  Certificate may be  deleted) with respect  to Transfers
occurring after delivery to the Trustee of an Opinion of Counsel with a  copy
to the Certificate Insurer, which Opinion of  Counsel shall not be an expense
of the Trustee, the Seller, the Certificate Insurer or the Master Servicer to
the effect that the elimination of such restrictions will not cause the Trust
Fund to  fail to qualify  as a  REMIC at any  time that the  Certificates are
outstanding or  result in  the imposition of  any tax  on the  Trust Fund,  a
Certificateholder,  the Certificate Insurer  or another Person.   Each Person
holding or acquiring  any Ownership Interest in a Class  R Certificate hereby
consents  to any  amendment of this  Agreement that,  based on an  Opinion of
Counsel furnished to the Trustee, is reasonably necessary (a)  to ensure that
the record ownership of, or any beneficial interest in, a Class R Certificate
is  not transferred,  directly  or indirectly,  to  a Person  that  is not  a
Permitted Transferee and (b) to provide for a means to compel the Transfer of
a Class  R Certificate  that is  held by  a Person  that is  not a  Permitted
Transferee to a Holder that is a Permitted Transferee.

     (d)   The  preparation and  delivery  of all  certificates and  opinions
referred to above in this Section  5.02 shall not be an expense of  the Trust
Fund, the  Trustee, the  Depositor, the  Seller, the  Master Servicer  or the
Certificate Insurer.

     SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.
                    --------------------------------------------------

     If (a) any mutilated Certificate is surrendered to the  Trustee,  or the
Trustee receives  evidence to  its satisfaction of  the destruction,  loss or
theft  of any  Certificate and  of  the ownership  thereof and  (b)  there is
delivered to the Master 
Servicer  and the Trustee  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 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 Class, tenor and Percentage Interest.  In connection with
the issuance of any new Certificate under this Section 5.03, the  Trustee 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)  connected
therewith.  Any replacement Certificate  issued pursuant to this Section 5.03
shall constitute complete and indefeasible evidence of ownership in the Trust
Fund, as  if originally issued, whether or not  the lost, stolen or destroyed
Certificate shall be found at any time.   All Certificates surrendered to the
Trustee under the  terms of this Section 5.03 shall be canceled and destroyed
by the Trustee  in accordance with its standard  procedures without liability
on its part.

                    SECTION 5.04.  Persons Deemed Owners.
                                  ---------------------

     The Master Servicer, the Trustee,  the Certificate Insurer and any agent
of the Master Servicer, the Trustee or  the Certificate Insurer may treat the
person in  whose name  any Certificate  is registered  as the  owner of  such
Certificate for  the purpose of  receiving distributions as provided  in this
Agreement  and for  all other  purposes  whatsoever, and  neither the  Master
Servicer, the Trustee, the  Certificate Insurer nor any  agent of the  Master
Servicer, the  Trustee or the  Certificate Insurer  shall be affected  by any
notice to the contrary.

     SECTION 5.05.  Access to List of Certificateholders' Names and
                    -----------------------------------------------
Addresses.
- ---------

     If three  or more  Certificateholders (a) request  such   information in
writing from  the Trustee, (b)  state that such Certificateholders  desire to
communicate with other Certificateholders with respect to their rights  under
this Agreement  or under  the Certificates,  and (c)  provide a  copy of  the
communication  that such  Certificateholders propose  to transmit  or if  the
Depositor,   Master  Servicer  or  Certificate  Insurer  shall  request  such
information in writing from  the Trustee, then the Trustee  shall, within ten
Business Days after the receipt of  such request, provide the Depositor,  the
Master  Servicer, the Certificate Insurer  or such Certificateholders at such
recipients' expense  the most  recent list of  the Certificateholders  of the
Trust Fund  held by  the Trustee,  if any.   The  Depositor, the  Certificate
Insurer and every Certificateholder, by receiving and holding a  Certificate,
agree  that the  Trustee  shall not  be  held accountable  by  reason of  the
disclosure of any such information as to the list of the 
<PAGE>
Certificateholders  hereunder, regardless  of  the  source  from  which  such
information was derived.

     SECTION 5.06.  Book-Entry Certificates.
                    -----------------------

     The Class A Certificates, upon original issuance, shall be issued in the
form  of one  or more  typewritten Certificates  representing the  Book-Entry
Certificates,  to  be delivered  to the  Depository  by or  on behalf  of the
Depositor.     Such  Certificates  shall  initially   be  registered  on  the
Certificate  Register in the  name of the  Depository or its  nominee, and no
Certificate Owner  will receive  a definitive  certificate representing  such
Certificate  Owner's interest  in such  Certificates, except  as provided  in


Section 5.08.   Unless  and until definitive,  fully registered  Certificates
("Definitive Certificates") have been issued to the Certificate Owners of
  -----------------------
such Certificates pursuant to Section 5.08:

     (a)  the provisions of this Section shall be in full force and effect;

     (b)  the  Depositor, the Master Servicer  and the Trustee may  deal with
the Depository  and the Depository  Participants for all  purposes (including
the  making  of  distributions)  as  the  authorized  representative  of  the
respective Certificate Owners of such Certificates;

     (c)  registration of the  Book-Entry Certificates may not be transferred
by the Trustee except to another Depository;

     (d)    the   rights  of  the  respective  Certificate   Owners  of  such
Certificates  shall  be  exercised  only  through   the  Depository  and  the
Depository Participants  and shall be limited to those established by law and
agreements between the Owners of  such Certificates and the Depository and/or
the Depository Participants.   Pursuant to  the Depository Agreement,  unless
and  until Definitive Certificates  are issued  with respect  to the  Class A
Certificates  pursuant to Section  5.08, the Depository  will make book-entry
transfers   among  the  Depository  Participants  and  receive  and  transmit
distributions of principal  and interest on the related  Certificates to such
Depository Participants;

     (e)   the Depository may  collect its usual and  customary fees, charges
and expenses from its Depository Participants;

     (f)  the Trustee may  rely and shall be fully protected in  relying upon
information  furnished  by  the  Depository with  respect  to  its Depository
Participants; and

     (g)  to the extent that the provisions of this Section conflict with any
other  provisions of  this Agreement,  the provisions  of this  Section shall
control.

     For purposes of any provision  of this Agreement requiring or permitting
actions  with the  consent of,  or  at the  direction of,  Certificateholders
evidencing a specified percentage of the aggregate unpaid principal amount of
the  Class  A  Certificates,  such  direction  or  consent may  be  given  by
Certificate   Owners  (acting  through  the  Depository  and  the  Depository
Participants)  owning   Book-Entry  Certificates  evidencing   the  requisite
percentage of principal amount of such Class of Certificates.

     SECTION 5.07.  Notices to Depository.
                    ---------------------

     Whenever any  notice or other communication  is required to  be given to
Certificateholders of the Class with respect to which Book-Entry Certificates
have been  issued, unless and  until Definitive Certificates shall  have been
issued  to the related  Certificate Owners, the  Trustee shall  give all such
notices and communications to the Depository.

     SECTION 5.08.  Definitive Certificates.
                    -----------------------

     If, after Book-Entry  Certificates have been issued with  respect to the
Class  A  Certificates,  (a)  the  Depositor advises  the  Trustee  that  the
Depository  is  no   longer  willing  or  able  to   discharge  properly  its
responsibilities   under  the  Depository  Agreement  with  respect  to  such
Certificates and the Trustee or the Depositor is unable to locate a qualified
successor, (b) the Depositor, at its sole option, advises the Trustee that it
elects to terminate  the book-entry system with respect  to such Certificates
through the  Depository or (c)  after the occurrence  and continuation of  an
Event  of Default, Certificate Owners  of such Book-Entry Certificates having
not less than 51% of the Voting  Rights evidenced by the related Class,  with
the consent of the Certificate Insurer, advise the Trustee and the Depository
in writing  through the  Depository Participants that  the continuation  of a
book-entry system  with respect to  such Certificates through  the Depository
(or its  successor) is  no longer in  the best  interests of  the Certificate
Owners  with respect to such Certificates, then  the Trustee shall notify all
Certificate  Owners of  such  Certificates, through  the  Depository, of  the
occurrence  of  any  such  event   and  of  the  availability  of  Definitive
Certificates to Certificate Owners requesting  the same.  The Depositor shall
provide the Trustee with an  adequate inventory of certificates to facilitate
the issuance and  transfer of Definitive Certificates.  Upon surrender to the
Trustee  of   any  such  Certificates  by  the   Depository,  accompanied  by
registration instructions from  the Depository for registration,  the Trustee
shall authenticate  and deliver  such Definitive  Certificates.   Neither the
Depositor nor the Trustee shall  be liable for any delay in delivery  of such
instructions  and each  may conclusively rely  on, and shall  be protected in
relying  on,  such  instructions.    Upon the  issuance  of  such  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 shall recognize the Holders  of such Definitive
Certificates as Certificateholders hereunder.

     SECTION 5.09.  Maintenance of Office or Agency.
                    -------------------------------

     The Trustee will maintain  or cause to be maintained at   its expense an
office or offices or agency  or agencies in New York City where  Certificates
may be surrendered  for registration of  transfer or exchange.   The  Trustee
initially  designates its offices at 101 Barclay Street, Floor 12E, New York,
New York 10286, Attention: Corporate Trust MBS Administration, as offices for
such  purposes.    The  Trustee  will  give  prompt  written  notice  to  the
Certificateholders and the Certificate Insurer of any change in such location
of any such office or agency.


                                  ARTICLE VI

              THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER


     SECTION 6.01.  Respective Liabilities of the Depositor, the Master
                    ---------------------------------------------------
Servicer and the Seller.
- -----------------------

     The Depositor, the  Master Servicer and the Seller shall  each be liable
in accordance herewith only to the extent of the obligations specifically and
respectively imposed upon and undertaken by them herein.

     SECTION 6.02.  Merger or Consolidation of the Depositor, the Master
                    ----------------------------------------------------
Servicer or the Seller.
- ----------------------

     The Depositor, the Master Servicer and the Seller will each keep in full
effect  its existence, rights and franchises as  a corporation under the laws
of the United States or under the laws  of one of the States thereof and will
each obtain  and  preserve its  qualification  to do  business as  a  foreign
corporation in  each jurisdiction in which such  qualification is or shall be
necessary to  protect the validity  and enforceability of this  Agreement, or
any of the  Mortgage Loans and  to perform its  respective duties under  this
Agreement.

     Any  Person into which the Depositor,  the Master Servicer or the Seller
may be  merged or consolidated,  or any Person  resulting from any  merger or
consolidation to which the Depositor, the Master Servicer or the Seller shall
be a party, or any  person succeeding to the  business of the Depositor,  the
Master Servicer or the Seller, shall  be the successor of the Depositor,  the
Master  Servicer or the  Seller, 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; provided,
                                                                 --------
however, that the successor or surviving Person to the Master Servicer shall
- -------
be qualified  to sell  mortgage loans to,  and to  service mortgage  loans on
behalf of, FNMA or FHLMC.

     SECTION 6.03.  Limitation on Liability of the Depositor, the Seller,
                    -----------------------------------------------------
the Master Servicer and Others.
- ------------------------------

     None of  the Depositor, the  Seller, the Master  Servicer or any  of the
directors, officers, employees or agents of  the Depositor, the Seller or the
Master  Servicer  shall  be  under  any  liability to  the  Trust  Fund,  the
Certificateholders or  the Certificate  Insurer for any  action taken  or for
refraining from  the taking  of any  action in  good faith  pursuant to  this
Agreement, or for errors in judgment; provided, however, that this provision
                                      --------  -------
shall not protect the Depositor, the Seller, the Master Servicer or  any such
Person against any breach of 
representations or warranties made by it herein or protect the Depositor, the
Seller, the Master Servicer or any such  Person from any liability that would
otherwise be  imposed by reasons of  willful misfeasance, bad faith  or gross
negligence in the performance of duties or by reason of reckless disregard of
obligations  and duties  hereunder.   The Depositor,  the Seller,  the Master
Servicer and any  director, officer, employee or agent  of the Depositor, the
Seller  or 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  Depositor, the Seller, the  Master Servicer
and any director, officer, employee or agent  of the Depositor, the Seller or
the Master Servicer  shall be indemnified by the Trust Fund and held harmless
against any loss, liability or expense incurred in connection with any audit,
controversy   or  judicial  proceeding  relating  to  a  governmental  taxing
authority or 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  willful misfeasance,  bad faith or  gross
negligence in  the performance of duties  hereunder or by reason  of reckless
disregard  of obligations and  duties hereunder.  None  of the Depositor, the
Seller  or the Master  Servicer shall be  under any obligation  to appear in,
prosecute or defend any legal action that is not incidental to its respective
duties hereunder  and that in  its opinion may involve  it in any  expense or
liability; provided, however, that any of the Depositor, the Seller or the
           --------  -------
Master Servicer may,  in its discretion, but  only with the prior  consent of
the Certificate Insurer, undertake any such action that it may deem necessary
or desirable in  respect of this Agreement  and the rights and  duties of the
parties hereto and interests of the Trustee, the Certificate Insurer, and the
Certificateholders hereunder.  In such event, the legal expenses and costs of
such  action  if  approved  by  the Certificate  Insurer  and  any  liability
resulting therefrom  shall be, expenses,  costs and liabilities of  the Trust
Fund, and the Depositor, the Seller and the Master Servicer shall be entitled
to be  reimbursed therefor  out of  the Certificate  Account  as provided  by
Section 3.08 hereof.

     SECTION 6.04.  Limitation on Resignation of Master Servicer.
                    --------------------------------------------

     The Master  Servicer shall  not resign from  the obligations  and duties
hereby imposed on it except upon  determination that its duties hereunder are
no   longer  permissible  under  applicable  law.    Any  such  determination
permitting the resignation  of the Master  Servicer shall be evidenced  by an
Opinion  of  Counsel  to  such  effect  delivered  to  the  Trustee  and  the
Certificate Insurer.   No such  resignation shall become effective  until the
Trustee or  a successor  servicer  reasonably acceptable  to the  Certificate
Insurer as evidenced by its written consent to such appointment 
shall   have  assumed   the   Master  Servicer's   responsibilities,  duties,
liabilities and obligations hereunder.

     SECTION 6.05.  Errors and Omissions Insurance; Fidelity Bonds.
                    ----------------------------------------------

     The Master  Servicer shall, for  so long as it  acts as servicer   under
this  Agreement, obtain  and maintain in  force (a)  a policy or  policies of
insurance covering errors and omissions in the performance of its obligations
as servicer hereunder,  and (b) a fidelity  bond in respect of  its officers,
employees and agents. Each such policy or policies and  bond shall, together,
comply with  the requirements from time to time  of FNMA or FHLMC for persons
performing servicing for mortgage  loans purchased by FNMA or FHLMC.   In the
event  that any  such  policy or  bond ceases  to  be in  effect, the  Master
Servicer  shall  use its  reasonable  best  efforts  to obtain  a  comparable
replacement  policy  or   bond  from  an  insurer  or   issuer,  meeting  the
requirements set forth above as of the date of such replacement. 



                                 ARTICLE VII

                   DEFAULT; TERMINATION OF Master Servicer

     SECTION 7.01.  Events of Default; Trigger Event.
                    --------------------------------

     "Event of Default," wherever used herein, means any one of the following
events:

          (i)    any  failure  by  the  Master Servicer  to  deposit  in  the
     Certificate Account or the Distribution  Account or remit to the Trustee
     any payment (excluding a payment required to be made under Section  4.01
     hereof)  required to  be made under  the terms of  this Agreement, which
     failure  shall continue  unremedied  for five  calendar  days and,  with
     respect to a payment required to be  made under Section 4.01 hereof, for
     one calendar day, after the date on which written notice of such failure
     shall  have  been given  to  the Master  Servicer  by  the Trustee,  the
     Certificate Insurer or the  Depositor, or to the Trustee  and the Master
     Servicer by the  Holders of Certificates evidencing not less than 25% of
     the Voting Rights evidenced by the Certificates; or

          (ii)  any failure by the Master Servicer or,  so long as the Master
     Servicer  is also the  Seller, the Seller  to observe or  perform in any
     material respect any other of the covenants or agreements on the part of
     the Master Servicer contained in this Agreement or any representation or
     warranty  shall  prove to  be  untrue,  which  failure or  breach  shall
     continue unremedied for  a period  of 60  days after the  date on  which
     written notice  of such  failure  shall have  been given  to the  Master
     Servicer by the Trustee, the Certificate Insurer or the Depositor, or to
     the Trustee by  the Holders of Certificates evidencing not less than 25%
     of the Voting Rights evidenced by the Certificates; provided,
                                                             --------
however, that the sixty-day cure period shall not apply to the initial
- -------
delivery of the Mortgage File for Supplemental Mortgage Loans nor the failure
to repurchase or substitute in lieu thereof; or

          (iii)   a  decree or  order  of a  court or  agency  or supervisory
     authority having jurisdiction  in the premises for the  appointment of a
     receiver   or  liquidator  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 Master Servicer and such decree or order shall have remained
     in  force undischarged or unstayed for  a period of 60 consecutive days;
     or

          (iv)   the Master  Servicer shall consent  to the  appointment of a
     receiver   or  liquidator  in  any  insolvency,  readjustment  of  debt,
     marshalling  of  assets and  liabilities  or similar  proceedings  of or
     relating to  the Master  Servicer or  all or  substantially  all of  the
     property of the Master Servicer; or

          (v)   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,  or commence  a  voluntary  case  under,  any  applicable
     insolvency or reorganization statute, make an assignment for the benefit
     of its creditors, or voluntarily suspend payment of its obligations.

     If an  Event of Default shall  occur, then, and  in each and  every such
case,  so long as  such Event  of Default shall  not have been  remedied, the
Trustee shall, but  only at the direction  of the Certificate Insurer  or the
Holders of  Certificates evidencing not  less than  25% of the  Voting Rights
evidenced thereby with the prior  written consent of the Certificate Insurer,
by notice  in writing  to the  Master Servicer  (with a copy  to each  Rating
Agency), terminate all  of the rights and obligations  of the Master Servicer
under  this Agreement  and in  and  to the  Mortgage Loans  and  the proceeds
thereof,  other  than its  rights as  a  Certificateholder hereunder.    If a
Trigger  Event shall  occur,  the  Trustee shall,  but  only  at the  written
direction  of the Certificate  Insurer, by  notice in  writing to  the Master
Servicer (with a copy to each Rating Agency), terminate all of the rights and
obligations of  the Master Servicer  under this Agreement  and in and  to the
Mortgage  Loans  and the  proceeds  thereof,  other  than  its  rights  as  a
Certificateholder hereunder.  On or after  the receipt by the Master Servicer
of  such  written notice,  all  authority and  power of  the  Master Servicer
hereunder, whether  with respect  to the Mortgage  Loans or  otherwise, shall
pass to and be vested in  the Trustee.  The Trustee shall thereupon  make any
Advance described in Section 4.01 hereof subject to Section 3.04 hereof.  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 or assignment
of the Mortgage  Loans and related documents, or otherwise.  Unless expressly
provided  in  such written  notice,  no  such  termination shall  affect  any
obligation of the  Master Servicer to  pay amounts  owed pursuant to  Article
VIII.  The  Master Servicer agrees to cooperate with the Trustee in effecting
the   termination  of  the  Master  Servicer's  responsibilities  and  rights
hereunder, including, without limitation, the  transfer to the Trustee of all
cash amounts which  shall at the time be credited to the Certificate Account,
or thereafter be  received with respect to  the Mortgage Loans.   The Trustee
shall promptly 
notify the Certificate Insurer  and the Rating Agencies of  the occurrence of
an Event of Default.

     Notwithstanding any termination of the  activities of a Master  Servicer
hereunder, such Master Servicer shall be entitled to receive, out of any late
collection of a  Scheduled Payment on a Mortgage  Loan that was due  prior to
the  notice terminating  such  Master Servicer's  rights  and obligations  as
Master  Servicer  hereunder  and received  after  such  notice, that  portion
thereof to  which such Master Servicer  would have been entitled  pursuant to
Sections 3.08(a)(i)  through (viii),  and any other  amounts payable  to such
Master  Servicer  hereunder the  entitlement  to  which  arose prior  to  the
termination of its activities hereunder.

     SECTION 7.02.  Trustee to Act; Appointment of Successor.
                    ----------------------------------------

     On  and  after  the  time  the  Master  Servicer  receives  a  notice of
termination pursuant to Section 7.01 hereof, the Trustee shall, to the extent
provided in  Section 3.04,  be the successor  to the  Master Servicer  in its
capacity as 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 and  applicable law including  the obligation  to make
advances pursuant  to Section  4.01.  As  compensation therefor,  the Trustee
shall be entitled  to all fees, costs  and expenses relating to  the Mortgage
Loans that the  Master Servicer  would have  been entitled to  if the  Master
Servicer had continued  to act hereunder.  Notwithstanding  the foregoing, if
the  Trustee has become  the successor to  the Master Servicer  in accordance
with Section  7.01 hereof, the  Trustee may, if  it shall be unwilling  to so
act, or  shall, if it  is prohibited by  applicable law from  making Advances
pursuant to Section 4.01 hereof or if it  is otherwise unable to so act or if
the  Certificate Insurer  so  requests  in writing,  appoint  with the  prior
written consent of the Certificate Insurer, or petition a court  of competent
jurisdiction  to appoint, any established mortgage loan servicing institution
the appointment of which does not adversely affect the then current rating of
the  Certificates by  each  Rating  Agency as  the  successor  to the  Master
Servicer  hereunder  in   the  assumption  of   all  or   any  part  of   the
responsibilities, duties  or liabilities  of the  Master Servicer  hereunder.
Any successor Master  Servicer shall be an institution  that is acceptable to
the Certificate Insurer and that is a FNMA and FHLMC approved seller/servicer
in good standing, that has  a net worth of at least $15,000,000,  and that is
willing  to service  the  Mortgage Loans  and executes  and  delivers to  the
Depositor  and  the  Trustee  an  agreement  accepting  such  delegation  and
assignment, that contains an assumption by such Person of the rights, powers,
duties,  responsibilities, obligations and liabilities of the Master Servicer
(other  than liabilities  of the  Master Servicer  under Section  6.03 hereof
incurred prior  to termination  of the Master  Servicer under  Section 7.01),
with like 
effect as if  originally named  as a  party to this  Agreement; and  provided
further  that  each  Rating  Agency  acknowledges  that  its  rating  of  the
Certificates in  effect immediately prior  to such assignment  and delegation
will  not  be  qualified  or reduced  as  a  result  of  such assignment  and
delegation.  No appointment of  a successor to the Master Servicer  hereunder
shall be  effective until the Trustee and  the Certificate Insurer shall have
consented thereto, and written notice of such proposed appointment shall have
been  provided  by the  Trustee  to  the  Certificate  Insurer  and  to  each
Certificateholder.    The  Trustee  shall  not resign  as  servicer  until  a
successor servicer reasonably acceptable to the Certificate Insurer has  been
appointed  and has  accepted  such  appointment.   Pending  appointment of  a
successor to the  Master Servicer hereunder, the Trustee,  unless the Trustee
is prohibited by law  from so acting, shall, subject to  Section 3.04 hereof,
act  in  such capacity  as hereinabove  provided.   In  connection  with such
appointment and  assumption, the Trustee  may make such arrangements  for the
compensation of such  successor out of payments  on Mortgage Loans as  it and
such successor shall agree; provided, however, that no such compensation


                            --------  -------
shall be in  excess of  that permitted  the Master Servicer  hereunder.   The
Trustee  and such  successor shall  take  such action,  consistent with  this
Agreement, as shall be necessary to effectuate  any such succession.  Neither
the Trustee nor any other successor servicer shall be deemed to be in default
hereunder by  reason of  any failure to  make, or  any delay  in making,  any
distribution hereunder or any portion  thereof or any failure to  perform, or
any delay in performing, any  duties or responsibilities hereunder, in either
case caused by the  failure of the Master Servicer to deliver  or provide, or
any delay  in delivering  or providing, any  cash, information,  documents or
records to it.

     Any successor to  the Master Servicer as  servicer shall give  notice to
the Mortgagors of  such change of servicer and shall, during  the term of its
service as servicer  maintain in force the policy or policies that the Master
Servicer is required to maintain pursuant to Section 6.05. 

     SECTION 7.03.  Notification to Certificateholders.
                    ----------------------------------

     (a)   Upon any  termination of  or appointment  of a   successor  to the
Master  Servicer, the  Trustee shall  give prompt  written notice  thereof to
Certificateholders, the Certificate Insurer and to each Rating Agency.

     (b)  Within  60 days after the  occurrence of any Event of  Default, the
Trustee shall transmit by mail to all  Certificateholders notice of each such
Event of Default hereunder known to the Trustee, unless such Event of Default
shall have been cured or waived. 


     SECTION 7.04   Mortgage Loans, Trust Fund and Accounts Held for Benefit
                    --------------------------------------------------------
of the Certificate Insurer.
- --------------------------

     (a)  The Trustee shall  hold the Trust Fund  and the Mortgage Files  for
the benefit  of the  Certificateholders and the  Certificate Insurer  and all
references in  this  Agreement and  in  the Certificates  to  the benefit  of
Holders  of the  Certificates  shall  be deemed  to  include the  Certificate
Insurer.  The  Trustee shall  cooperate in all  reasonable respects with  any
reasonable  request by  the Certificate  Insurer  for action  to preserve  or
enforce the  Certificate Insurer's rights  or interests under  this Agreement
and the Certificates unless, as stated in  an Opinion of Counsel addressed to
the  Trustee and  the  Certificate Insurer,  such  action is  adverse  to the
interests   of  the  Certificateholders  or  diminishes  the  rights  of  the
Certificateholders  or  imposes  additional burdens  or  restrictions  on the
Certificateholders.

     (b)  The Master  Servicer hereby acknowledges  and agrees that it  shall
service the  Mortgage Loans for the benefit of the Certificateholders and for
the benefit of the  Certificate Insurer, and all references in this Agreement
to the benefit  of or actions  on behalf of  the Certificateholders shall  be
deemed to include the Certificate Insurer.



                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

     SECTION 8.01.  Duties of Trustee.
                    -----------------


     The Trustee, prior  to the occurrence of an Event of   Default and after
the curing of all  Events of Default that may have  occurred, shall undertake
to perform such duties and only such duties as are  specifically set forth in
this Agreement.    In case  an  Event of  Default  has occurred  and  remains
uncured, 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 person would exercise or use under the circumstances in
the conduct of such person's own affairs.

     The  Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents,  orders or other  instruments furnished to  the
Trustee  that 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.  If  any such instrument  is
found  not to  conform to the  requirements of  this Agreement in  a material
manner,  the Trustee shall  take action as  it deems appropriate  to have the
instrument  corrected  and will  provide  notice thereof  to  the Certificate
Insurer.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own grossly negligent action,  its own gross negligent
failure  to  act or  its  own misconduct,  its  grossly negligent  failure to
perform its obligations  in compliance with this Agreement,  or any liability
that  would be  imposed by reason  of its  willful misfeasance or  bad faith;
provided, however, that: 
- --------  -------

          (i)  prior to the  occurrence of an Event of Default, and after the
     curing of all such Events of Default  that 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,
     individually or  as Trustee, 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  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  that  it reasonably
     believed in good faith to  be genuine and to have been  duly executed by
     the proper authorities respecting any matters arising hereunder;

          (ii)  the Trustee shall not be liable, individually or  as Trustee,
     for an error of judgment made in good faith by a Responsible  Officer or
     Responsible  Officers of  the Trustee,  unless  the Trustee  was grossly
     negligent or acted in bad faith or with willful misfeasance; and

          (iii)  the Trustee shall not be liable, individually or as Trustee,
     with respect to any action taken, suffered or omitted to be  taken by it
     in  good  faith   in  accordance  with  the  direction   of  Holders  of
     Certificates  evidencing not  less  than  25% of  the  Voting Rights  of
     Certificates, with the  consent of the  Certificate Insurer 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.

     SECTION 8.02.  Certain Matters Affecting the Trustee.
                    -------------------------------------

     (a)    Except as otherwise provided in Section 8.01:

          (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 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  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 Opinion of Counsel;

          (iii)  the Trustee shall not be liable, individually or as Trustee,
     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;

          (iv)  prior to the occurrence of  an Event of Default hereunder and
     after the curing  of all Events of  Default that 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 document,  unless requested in  writing so to  do by the
     Certificate Insurer or  by Holders of  Certificates evidencing not  less
     than 25% of the Voting Rights allocated to each Class of Certificates;


          (v)  the Trustee may execute any of the trusts or  powers hereunder
     or perform any duties hereunder either directly or by or through agents,
     accountants or attorneys;

          (vi)  the Trustee shall not be required to expend  its own funds or
     otherwise incur any financial liability in the performance of any of its
     duties hereunder if it shall  have reasonable grounds for believing that
     repayment of such funds or  adequate indemnity against such liability is
     not assured to it;

          (vii)  the Trustee shall not be liable, individually or as Trustee,
     for  any loss  on any  investment of  funds pursuant  to this  Agreement
     (other than as issuer of the investment security); 

          (viii)   the Trustee shall  not be deemed  to have knowledge  of an
     Event of Default until a  Responsible Officer of the Trustee  shall have
     received written notice thereof; and

               (ix)  the Trustee shall be under no obligation to exercise any
     of the trusts  or powers vested in  it by this Agreement or  to make any
     investigation  of matters arising hereunder 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 Certificate
     Insurer,  pursuant to  the  provisions of  this  Agreement, unless  such
     Certificateholders or the Certificate Insurer shall have  offered to the
     Trustee reasonable security or indemnity against the costs, expenses and
     liabilities that may be incurred therein or thereby.

     (b)   All  rights of  action under this  Agreement or  under any  of the
Certificates,  enforceable by  the Trustee,  may be  enforced by  the Trustee
without the possession of any of the Certificates, or the  production thereof
at the trial or other proceeding relating  thereto, and any such suit, action
or proceeding instituted by the Trustee shall  be brought in its name for the
benefit of all  the Holders of the Certificates and  the Certificate Insurer,
subject to the provisions of this Agreement.

          SECTION 8.03.  Trustee Not Liable for Mortgage Loans.
                         -------------------------------------

          The recitals contained herein shall be  taken as the  statements of
the Depositor or  the Master Servicer,  as the case may  be, and the  Trustee
assumes  no responsibility  for  their  correctness.   The  Trustee makes  no
representations as to the validity or sufficiency of this Agreement or of any
Mortgage Loan or  related document other than  with respect to  the Trustee's
execution and authentication  of the Certificates.  The Trustee  shall not be
accountable  for  the use  or  application  by the  Depositor  or  the Master
Servicer of any funds paid to the 
Depositor  or  the  Master  Servicer in  respect  of  the  Mortgage Loans  or
deposited in or withdrawn  from the Certificate Account  by the Depositor  or
the Master Servicer.

          SECTION 8.04.  Trustee May Own Certificates.
                         ----------------------------

          The Trustee in its individual or  any other capacity may become the
owner or  pledgee of Certificates with the same rights as it would have if it
were not the Trustee.

          SECTION 8.05.  Master Servicer to Pay Trustee's Fees and Expenses.
                         --------------------------------------------------

          The Master Servicer covenants and agrees (i) to pay to the  Trustee
from time to time, and the Trustee shall be entitled to, such compensation as
shall be agreed  in writing  by the  Master Servicer and  the Trustee  (which
shall not be limited by any provision of law in regard to the compensation of
a  trustee  of an  express  trust) for  all services  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  (ii) to pay  or
reimburse the  Trustee,  upon  its  request,  for  all  reasonable  expenses,
disbursements and advances incurred  or made by the Trustee on  behalf of the
Trust  Fund  in  accordance with  any  of  the provisions  of  this Agreement
(including, without  limitation:   (A)  the reasonable  compensation and  the
expenses and disbursements of its counsel, but only for representation of the
Trustee acting  in its capacity  as Trustee hereunder  and (B) to  the extent
that the  Trustee must engage persons not regularly  in its employ to perform
acts or services on behalf of the Trust Fund, which acts or  services are not
in  the  ordinary  course of  the  duties  of  a  trustee,  paying  agent  or
certificate  registrar, in the  absence of a  breach or default  by any party
hereto,  the  reasonable  compensation, expenses  and  disbursements  of such
persons, except any  such expense, disbursement or advance  as may arise from
its negligence,  bad faith  or  willful misconduct).    The Trustee  and  any
director,  officer, employee or agent of the  Trustee shall be indemnified by
the Master Servicer and held harmless  against any loss, liability or expense
(i) incurred in connection with  any legal action relating to this  Agreement
or the Certificates,  or in  connection with  the performance of  any of  the
Trustee's  duties  hereunder,  other  than  any  loss,  liability or  expense
incurred by  reason of  willful misfeasance, bad  faith or negligence  in the
performance of any of the Trustee's duties hereunder or by reason of reckless
disregard  of  the  Trustee's  obligations  and  duties  hereunder  and  (ii)
resulting  from any error  in any tax  or information return  prepared by the
Master  Servicer.   Such  indemnity  shall survive  the  termination of  this
Agreement or the resignation or removal of the Trustee hereunder.



          SECTION 8.06.  Eligibility Requirements for Trustee.
                         ------------------------------------

          The Trustee  hereunder shall,  at all times,  be acceptable  to the
Certificate Insurer and  shall be a corporation or  association organized and
doing  business under the  laws of a  state or the United  States of America,
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  and with a credit  rating that
would not cause any of the Rating Agencies to reduce their respective ratings
of the Class A Certificates below the ratings  issued on the Closing Date (or
having provided  such security from  time to time  as is sufficient  to avoid
such reduction).   If  such corporation or  association publishes  reports of
condition at least  annually, pursuant to law  or to the requirements  of the
aforesaid supervising or  examining authority, then for the  purposes of this
Section  8.06  the  combined  capital  and surplus  of  such  corporation  or
association shall be  deemed to be  its combined capital  and surplus as  set
forth in its most  recent report of condition  so published.  In case  at any
time the Trustee shall cease to be eligible in accordance with the provisions
of this Section 8.06, the Trustee shall  resign immediately in the manner and
with  the effect  specified  in  Section 8.07  hereof.    The corporation  or
national banking association  serving as Trustee may have  normal banking and
trust relationships  with the Depositor,  the Seller and the  Master Servicer
and their respective affiliates; provided, however, that such corporation
                                 --------  -------
cannot be an  affiliate of the Master Servicer other than  the Trustee in its
role as successor to the Master Servicer.

          SECTION 8.07.  Resignation and Removal of Trustee.
                         ----------------------------------

          The Trustee may  at any  time resign  and be discharged   from  the
trusts  hereby created by  (1) giving  written notice  of resignation  to the
Depositor, the  Certificate Insurer  and the Master  Servicer and  by mailing
notice  of  resignation  by  first   class  mail,  postage  prepaid,  to  the
Certificateholders at their  addresses appearing on the  Certificate Register
and each Rating  Agency, not less than  60 days before the date  specified in
such  notice  when, subject  to  Section 8.08,  such resignation  is  to take
effect, and (2)  acceptance of appointment by a  successor trustee acceptable
to the Certificate Insurer  in accordance with  Section 8.08 and meeting  the
qualifications set forth in Section  8.06.  If no successor  trustee approved
in writing by the Certificate Insurer  shall have been so appointed and  have
accepted  appointment within  30  days after  the giving  of  such notice  or
resignation,  the resigning  Trustee  may  petition  any court  of  competent
jurisdiction for the appointment of a successor trustee.

          If  at any  time (i) the  Trustee  shall cease  to  be eligible  in
accordance with the provisions of Section 8.06 hereof 
and shall fail  to resign after written  request thereto by the  Depositor or
the Certificate Insurer,  (ii) the Trustee shall become  incapable of acting,
or shall be  adjudged as 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 (iii)(A) a tax is
imposed with respect to  the Trust Fund by any state in  which the Trustee or
the Trust Fund is located, (B) the imposition of such tax would be avoided by
the appointment of a different trustee and (C) the Trustee fails to indemnify
the Trust Fund against  such tax, then the Depositor or  the Master Servicer,
with  the written  consent of  the  Certificate Insurer,  or the  Certificate
Insurer may  remove the Trustee  and appoint a  successor trustee  by written
instrument, in triplicate, one copy of which instrument shall be delivered to
the Trustee and the Certificate Insurer, one copy of which shall be delivered
to  the  Master Servicer  and  one copy  to  the  successor trustee.    If no
successor trustee approved  in writing by the Certificate  Insurer shall have
been  so appointed and  have accepted  appointment within  30 days  after the
giving  of such notice  of removal, the  Trustee so removed  may petition any
court of competent jurisdiction for the appointment of a successor trustee.

          The Holders of Certificates entitled to  at least 51% of the Voting
Rights with the  written consent of the  Certificate Insurer may at  any time
remove  the Trustee and appoint a  successor trustee by written instrument or
instruments, in triplicate, signed by such Holders or their attorneys-in-fact
duly authorized,  one complete set of which instruments shall be delivered by
the successor Trustee to the Master Servicer and the Certificate Insurer, one
complete set to  the Trustee so removed and one complete set to the successor
so appointed.   Notice of any removal  of the Trustee shall be  given to each
Rating Agency and  the Certificate Insurer by  the Successor Trustee.   If no
successor trustee approved  in writing by the Certificate  Insurer shall have
been  so appointed  and have  accepted appointment  within 30 days  after the
giving of  such notice of  removal, the Trustee  so removed may  petition any
court of competent jurisdiction for the appointment of a successor trustee.

          Any  resignation or  removal of  the Trustee  and appointment  of a
successor trustee  pursuant to  any of  the provisions of  this Section  8.07
shall  become  effective  upon acceptance  of  appointment  by the  successor
trustee as provided in Section 8.08 hereof.

          SECTION 8.08.  Successor Trustee.
                         -----------------

          Any successor trustee appointed as provided in Section  8.07 hereof
shall  execute,  acknowledge  and  deliver   to  the  Depositor  and  to  its
predecessor trustee  and the Master  Servicer and the Certificate  Insurer an
instrument accepting such 
<PAGE>
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  the  like  effect  as if  originally  named  as  trustee  herein.   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 or requested by the Certificate Insurer for more 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 8.08  unless at the  time of  such acceptance such  successor trustee
shall be  eligible  under the  provisions  of  Section 8.06  hereof  and  its
appointment  shall  not adversely  affect  the  then  current rating  of  the
Certificates.

          Upon  acceptance of appointment by a  successor trustee as provided
in this Section  8.08, the Depositor shall  mail notice of the  succession of
such trustee  hereunder to  all Holders of  Certificates and  the Certificate
Insurer.  If the  Depositor fails to mail  such notice within ten  days after
acceptance  of appointment by  the successor  trustee, the  successor trustee
shall cause such notice to be mailed at the expense of the Depositor.

          Notwithstanding  anything to the contrary contained herein, so long
as no  Certificate Insurer Default  exists, the appointment of  any successor
trustee pursuant to  any provision of this  Agreement will be subject  to the
prior written consent of the Certificate Insurer.

          SECTION 8.09.  Merger or Consolidation of Trustee.
                         ----------------------------------

          Any corporation into  which the Trustee may be  merged or converted
or with which  it may be consolidated  or any corporation resulting  from any
merger, conversion or consolidation to which the Trustee shall be a party, or
any corporation  succeeding  to  substantially  all of  the  corporate  trust
business of the  Trustee, shall be  the successor of  the Trustee  hereunder,
provided  that such  corporation shall  be eligible  under the  provisions of
Section 8.06 hereof without the execution  or filing of any paper or  further
act on the part of any of the parties hereto, anything herein to the contrary
notwithstanding.

          SECTION 8.10.  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 Fund or  property securing any Mortgage  Note


may  at the  time be  located,  the Master  Servicer and  the  Trustee acting
jointly shall have the power and 
shall execute and  deliver all  instruments to  appoint one  or more  Persons
approved by the Trustee 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 Fund,  and to vest in such Person or  Persons, in such capacity and for
the benefit of the Certificateholders and the Certificate Insurer, such title
to the Trust  Fund or any part thereof, whichever is applicable, and, subject
to  the  other  provisions  of   this  Section  8.10,  such  powers,  duties,
obligations, rights  and  trusts  as the  Master  Servicer,  the  Certificate
Insurer and  the Trustee may  consider necessary or  desirable.  The  Trustee
shall be ultimately liable for the actions of  any co-trustee.  If the Master
Servicer shall not have  joined in such appointment within 15  days after the
receipt by it of a request to do so, or in the case an Event of Default 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 8.06 and no  notice to Certificateholders of  the appointment of  any
co-trustee or separate trustee shall be required under Section 8.08.

          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,  except  for the  obligation of  the
          Trustee  under this  Agreement to  advance funds  on behalf  of the
          Master  Servicer, 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  Fund  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 direction 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 Trustee may  at any time accept  the resignation
          of 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  VIII.    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 Master
Servicer and the Depositor.

          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 8.11.  Tax Matters.
                         -----------

          It is intended that the Trust Fund shall constitute,  and  that the
affairs of the Trust  Fund shall be  conducted so as to  qualify as, a  "real
estate mortgage investment conduit" as defined in  and in accordance with the
REMIC Provisions.   In furtherance  of such intention, the  Trustee covenants
and agrees that it shall act as agent (and the Trustee is hereby appointed to
act as agent) on behalf of the Trust Fund and that in such capacity it shall:
(a) prepare and file, or cause to be prepared and filed, in a  timely manner,
a U.S. Real  Estate Mortgage Investment Conduit Income Tax  Return (Form 1066
or  any successor form  adopted by the Internal  Revenue Service) and prepare
and  file or cause to be prepared and filed with the Internal Revenue Service
and  applicable state  or local  tax  authorities income  tax or  information
returns for each taxable year with respect to the Trust Fund, containing such
information and at the times and in the manner as may be required by the Code
or state or local tax laws, regulations, or rules, and furnish or cause to be
furnished to Certificateholders  the schedules, statements or  information at
such times  and in such manner as may  be required thereby; (b) within thirty
days  of the Closing Date, furnish  or cause to be  furnished to the Internal
Revenue Service, on Forms 8811 or as 
otherwise  may  be  required  by the  Code,  the  name,  title,  address, and
telephone number  of the  person  that the  holders of  the Certificates  may
contact for tax  information relating thereto, together  with such additional
information as may be  required by such Form, and update  such information at
the time  or times in  the manner required  by the Code  for the Trust  Fund;
(c) make or  cause to be made  elections, on behalf  of the Trust Fund  to be
treated as a REMIC on the federal tax return of the Trust  Fund for its first
taxable year (and, if necessary, under applicable state law); (d) prepare and
forward, or cause to be prepared and forwarded, to the Certificateholders and
to the Internal Revenue Service and, if necessary, state tax authorities, all
information returns and reports as and  when required to be provided to  them
in accordance  with the REMIC  Provisions, including without  limitation, the
calculation of any original  issue discount using the  Prepayment Assumption;
(e) provide information necessary  for the computation of tax  imposed on the
transfer of  a  Class R  Certificate  to a  Person that  is  not a  Permitted
Transferee, or an agent (including a broker, nominee or other middleman) of a
Non-Permitted Transferee, or  a pass-through entity in  which a Non-Permitted
Transferee  is the  record  holder of  an  interest (the  reasonable cost  of
computing and furnishing such information may be charged to the Person liable
for such tax);  (f) to the extent that they are under its control conduct the
affairs of the Trust Fund at all times that any Certificates  are outstanding
so as to  maintain the status  of the Trust Fund  as a REMIC under  the REMIC
Provisions; (g) not  knowingly or  intentionally take any  action or  omit to
take any action that would cause the  termination of the REMIC status of  the
Trust Fund; (h) pay, from the sources specified in the last paragraph of this
Section 8.11,  the amount  of any federal,  state and local  taxes, including
prohibited transaction  taxes as described  below, imposed on the  Trust Fund
prior to the termination of the Trust Fund when and as the  same shall be due
and payable (but such obligation shall  not prevent the Trustee or any  other
appropriate Person  from contesting any  such tax in  appropriate proceedings
and shall not  prevent the Trustee from  withholding payment of such  tax, if
permitted by law, pending the outcome of such proceedings); (i) sign or cause
to  be signed  federal, state  or local  income tax  or information  returns;
(j) maintain records relating to the Trust Fund, including but not limited to
the income, expenses,  assets and liabilities of the Trust Fund, and the fair
market value and adjusted basis of the Trust Fund property determined at such
intervals as may be required by the  Code, as may be necessary to prepare the
foregoing returns, schedules, statements or  information; and (k) as and when
necessary and appropriate, represent the  Trust Fund in any administrative or
judicial proceedings relating to an  examination or audit by any governmental
taxing authority, request an administrative adjustment as to any taxable year
of the  Trust Fund,  enter into settlement  agreements with  any governmental
taxing agency, extend any statute of limitations  relating to any tax item of
the Trust Fund, and otherwise act on behalf of the Trust Fund in relation 
to any tax matter involving the Trust Fund or controversy involving the Trust
Fund.

          In order to enable  the Trustee to perform its duties  as set forth
herein, the Depositor  shall provide, or cause to be provided, to the Trustee
within  10 days  after the  Closing  Date all  information or  data  that the
Trustee requests in writing and determines to be relevant for tax purposes to
the valuations  and offering prices  of the Certificates,  including, without
limitation,  the price, yield, prepayment assumption and projected cash flows
of the Certificates and the Mortgage  Loans.  Thereafter, the Depositor shall
provide  to the  Trustee promptly  upon  written request  therefor, any  such
additional information  or data  that  the Trustee  may, from  time to  time,
request in  order to enable  the Trustee to perform  its duties as  set forth
herein.    The Depositor  hereby  indemnifies  the  Trustee for  any  losses,
liabilities,  damages, claims  or expenses  of the  Trustee arising  from any
errors or miscalculations of the Trustee that  result from any failure of the
Depositor to  provide, or to  cause to be  provided, accurate  information or
data to the Trustee on a timely basis.

          In the event  that any tax is imposed  on "prohibited transactions"
of the Trust Fund as defined in  Section 860F(a)(2) of the Code, on the  "net
income  from foreclosure property"  of the Trust  Fund as  defined in Section
860G(c) of the Code,  on any contribution to the Trust Fund after the Startup
Day  pursuant to Section  860G(d) of the  Code, or any other  tax is imposed,
including, without limitation, any federal, state or local tax or minimum tax
imposed upon  the Trust  Fund pursuant  to Sections  23153 and  24872 of  the
California Revenue and  Taxation Code if not  paid as otherwise provided  for
herein, such  tax shall be  paid by (i)  the Trustee,  if any such  other tax
arises  out of  or  results  from a  breach  by the  Trustee  of  any of  its
obligations under this Agreement, (ii)  (x) the Master Servicer, in  the case
of any such minimum tax, and (y) any party hereto (other than the Trustee) to
the extent  any such other tax arises out of or results from a breach by such
other party  of any of its  obligations under this Agreement or  (iii) in all
other cases, or  in the event that  any liable party here fails  to honor its
obligations under  the preceding clauses  (i) or (ii),  any such tax  will be
paid  first  with  amounts  otherwise  to  be  distributed  to  the  Class  R
Certificateholders, and second  with amounts otherwise  to be distributed  to
the Class A  Certificateholders.   Notwithstanding anything  to the  contrary
contained herein,  to the  extent that  such tax  is payable  by the  Class R
Certificates, the Trustee is hereby  authorized to retain on any Distribution
Date,  from the  Holders  of  the Class R  Certificates  (and, if  necessary,
second,  from  the Holders  of  the  Class A Certificates),  funds  otherwise
distributable to such  Holders in an amount sufficient to pay  such tax.  The
Trustee agrees to  promptly notify in writing  the party liable for  any such
tax of the amount thereof and the due date for the payment thereof.



                                  ARTICLE IX

                                 TERMINATION

          SECTION 9.01.  Termination upon Liquidation or Repurchase of all


                         -------------------------------
Mortgage Loans.
                                                         
          Subject to Section 9.03, the  obligations and  responsibilities  of
the Depositor, the Master Servicer, the Seller and the Trustee created hereby
with respect to  the Trust Fund shall terminate  upon the earlier of  (a) the
repurchase by  the Master Servicer (or, if the  initial Master Servicer is no
longer the  Master Servicer hereunder,  the Certificate Insurer), all  of the
Mortgage Loans (and  REO Properties) remaining in the Trust Fund at the price
equal to the sum of (i) 100% of the Stated Principal Balance of each Mortgage
Loan (other  than in respect of REO  Property), (ii) accrued interest thereon
at the applicable  Mortgage Rate (or, if  such repurchase is effected  by the
Master Servicer,  at the applicable  Net Mortgage Rate), (iii)  the appraised
value of any REO Property (up to the Stated Principal Balance of the  related
Mortgage  Loan), such  appraisal to  be  conducted by  an appraiser  mutually
agreed upon  by the Master  Servicer and the  Trustee, (iv)  any unreimbursed
Servicing Advances, and the  principal portion of any  unreimbursed Advances,
made  prior to  the exercise  of such  repurchase  and (v)  all Reimbursement
Amounts owed to the Certificate Insurer and (b) the later of (i) the maturity
or  other liquidation  (or  any Advance  with respect  thereto)  of the  last
Mortgage  Loan remaining  in the Trust  Fund and  the disposition of  all REO
Property and (ii) the distribution to Certificateholders  and the Certificate
Insurer of all  amounts required to be  distributed to them pursuant  to this
Agreement and the Insurance Agreement, as  applicable.  No purchase shall  be
permitted pursuant to clause (a) above without the consent of the Certificate
Insurer  if  such action  would  cause a  draw on  the  Certificate Insurance
Policy.   In  no event shall  the trusts  created hereby continue  beyond the
expiration of 21 years from the death of the last survivor of the descendants
of Joseph P. Kennedy, the late Ambassador  of the United States to the  Court
of St. James, living on the date hereof.  

          The  right  to repurchase  all  Mortgage Loans  and  REO Properties
pursuant  to  clause (a)  above  shall be  conditioned  upon the  Pool Stated
Principal  Balance, at the time  of any such  repurchase, aggregating no more
than ten  percent of  the aggregate  Cut-off Date  Principal  Balance of  the
Mortgage Loans.

          SECTION 9.02.  Final Distribution on the Certificates.
                         --------------------------------------

          If on any  Determination Date, (i)  the Master Servicer  determines
that there are no Outstanding Mortgage Loans and no other  funds or assets in
the Trust Fund other than the funds in the Certificate Account, the Master 
Servicer shall direct the Trustee to send a final  distribution notice 
promptly  to each Certificateholder or  (ii) the Trustee determines  that a  
Class of  Certificates shall  be retired  after a final   distribution  on 
such   Class,  the   Trustee   shall  notify   the Certificateholders within
 five (5)  Business Days  after such  Determination Date that the final 
distribution in retirement of such Class of  Certificates is scheduled to  
be made on the immediately following Distribution Date.  Any final 
distribution made  pursuant to the immediately  preceding sentence will
be made only  upon presentation and surrender of the  related Certificates at
the  Corporate Trust Office of  the Trustee.  If  the Master Servicer (or, if
applicable, the  Certificate  Insurer) elects  to  terminate the  Trust  Fund
pursuant to clause  (a) of Section 9.01, at  least 20 days prior  to the date
notice  is to  be mailed  to the  affected Certificateholders,  such electing
party shall notify the Depositor, the  Certificate Insurer and the Trustee of
the  date such electing party intends to  terminate the Trust Fund and of the
applicable repurchase price of the Mortgage Loans and REO Properties.

          Notice  of  any  termination  of  the Trust  Fund,  specifying  the
Distribution   Date   on   which  Certificateholders   may   surrender  their
Certificates for payment of the final distribution and cancellation, shall be
given  promptly by  the Trustee  by letter  to Certificateholders  mailed not
earlier  than the  10th  day and  no later  than the  15th  day of  the month
immediately  preceding the month of such final distribution.  Any such notice
shall specify (a)  the Distribution Date upon which final distribution on the
Certificates will be made upon  presentation and surrender of Certificates at
the office therein designated, (b) the amount of such final distribution, (c)
the location of the office or agency at which such presentation and surrender
must be  made, and  (d) that  the Record  Date otherwise  applicable to  such
Distribution  Date is  not  applicable, distributions  being  made only  upon
presentation  and  surrender  of  the  Certificates  at  the  office  therein
specified.  The Master Servicer will  give such notice to each Rating  Agency
at  the time such  notice is given to  Certificateholders and the Certificate
Insurer.

          In the event  such notice is given, the Master Servicer shall cause
all  funds  in the  Certificate Account  to  be remitted  to the  Trustee for
deposit  in  the  Distribution Account  on  the  Business  Day  prior to  the
applicable Distribution Date in an amount equal to the  final distribution in
respect of the  Certificates.  Upon  such final deposit  with respect to  the
Trust Fund and the receipt by the  Trustee of a Request for Release therefor,
the Trustee shall promptly  release to the Master Servicer the Mortgage Files
for the Mortgage Loans.

          Upon  presentation and surrender  of the Certificates,  the Trustee
shall  cause to  be distributed  to Certificateholders of  each Class  in the
order set forth in Section 4.04 hereof on 
the final Distribution Date and  in proportion to their respective Percentage
Interests, with  respect to Certificateholders  of the same Class,  an amount
equal  to  (i) as  to  each  Class of  the  Class A  Certificates,  the Class
Certificate Principal Balance thereof plus accrued interest thereon, and (ii)
as to the Class R  Certificates, the amount, if any, that remains  on deposit
in the Distribution Account (other than  the amounts retained to meet claims)
after application pursuant  to clause (i) above; provided,  however, that the
proceeds of any  purchase pursuant to  Section 9.01(a) of all  Mortgage Loans
and REO Property pursuant to Section 9.01 hereof shall be distributed  in the
following amounts and order of priority, to the extent of available proceeds:

     first, to the  Holders of  the Class A  Certificates, in  the order  set
forth in Section 4.04(a);

     second,  to the Certificate  Insurer, all Reimbursement  Amounts owed to
the Certificate Insurer; and

     third, to the Holders of the Class R Certificates, any amounts remaining
from such proceeds.

          In  the  event  that  any  affected  Certificateholders  shall  not
surrender  Certificates for  cancellation within  six months  after  the date
specified in the  above mentioned written  notice, the  Trustee shall give  a
second written notice to the remaining Certificateholders  to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto.   If within six  months after the  second notice all  the applicable
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 Certificateholders concerning  surrender of
their Certificates, and the cost thereof shall  be paid out of the funds  and
other assets that remain a part of the Trust Fund.  If  within one year after
the  second notice  all  Certificates  shall not  have  been surrendered  for
cancellation,  the  Class  R  Certificateholders  shall  be entitled  to  all
unclaimed  funds  and other  assets  of the  Trust Fund  that  remain subject
hereto.

          SECTION 9.03.  Additional Termination Requirements.
                         -----------------------------------

          (a)   In the  event the Master Servicer  or the Certificate Insurer
exercises its purchase   option as provided  in Section 9.01, the  Trust Fund
shall be terminated in accordance with the following additional requirements,
unless the  Trustee has  been supplied  with an  Opinion of  Counsel, at  the
expense of the Master Servicer, to the  effect that the failure of the  Trust
Fund to comply with the requirements of this Section 9.03 will not (i) result
in the imposition of taxes on "prohibited  transactions" of the Trust Fund as
defined in  section 860F of the Code, or (ii) cause the Trust Fund to fail to
qualify as a REMIC at any time that any Certificates are outstanding:


               (1)  The  Master Servicer shall establish a 90-day liquidation
     period and notify the  Trustee thereof, which shall in  turn specify the
     first  day of such  period in a  statement attached to  the Trust Fund's
     final Tax Return pursuant to  Treasury Regulation Section 1.860F-1.  The
     Master  Servicer  shall  satisfy all  the  requirements  of  a qualified
     liquidation  under  Section  860F  of   the  Code  and  any  regulations
     thereunder,  as evidenced  by  an  Opinion of  Counsel  obtained at  the
     expense of the Master Servicer; 

               (2)  During such 90-day liquidation period, and at or prior to
     the  time of making  the final payment  on the  Certificates, the Master
     Servicer as agent  of the Trustee  shall sell all  of the assets  of the
     Trust Fund for cash; and 

               (3)   At the time  of the making  of the final  payment on the
     Certificates, the  Trustee shall  distribute or credit,  or cause  to be
     distributed or credited,  to the Class R Certificateholders  all cash on
     hand (other than cash retained to meet claims), and the Trust Fund shall
     terminate at that time.

               (b)  By  their acceptance  of  the Certificates,  the  Holders
     thereof  hereby  authorize the  Master  Servicer to  specify  the 90-day
     liquidation period  for the  Trust Fund,  which  authorization shall  be
     binding upon all successor Certificateholders.



                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

          SECTION 10.01. Amendment.
                         ---------

          This Agreement may be amended from time to time by the   Depositor,
the Master Servicer, the  Seller and the Trustee, without the  consent of any
of  the Certificateholders,  but only  with  the consent  of the  Certificate
Insurer,  to cure  any ambiguity,  to  correct or  supplement any  provisions
herein, or to make such other provisions with respect to matters or questions
arising  under this  Agreement, as shall  not be inconsistent  with any other
provisions  herein if such  action shall not,  as evidenced by  an Opinion of
Counsel,  adversely affect  in  any  material respect  the  interests of  any
Certificateholder; provided, however, that any such amendment shall be deemed
                   --------  -------
not  to  adversely  affect in  any  material  respect  the interests  of  the
Certificateholders and no  such Opinion of Counsel  shall be required  if the
Person requesting  such amendment  obtains a letter  from each  Rating Agency
stating that such amendment would not result in the downgrading or withdrawal
of the respective  ratings then assigned to the  Certificates (without giving
effect to the  Certificate Insurance Policy), it being  understood and agreed
that any such letter  in and of itself will not  represent a determination as
to  the materiality of any such amendment  and will represent a determination
only as to the credit issues affecting any such rating.  


          Notwithstanding   the  foregoing,  without   the  consent   of  the
Certificateholders, but only with the consent of the Certificate Insurer, the
Trustee, the Depositor,  the Master Servicer and  the Seller may at  any time
and from time to time amend this Agreement to modify, eliminate or add to any
of its provisions  to such  extent as  shall be necessary  or appropriate  to
maintain the qualification of the Trust Fund as  a REMIC under the Code or to
avoid or minimize the  risk of the  imposition of any tax  on the Trust  Fund
pursuant to the Code that would be a claim against the Trust Fund at any time
prior to the final redemption of  the Certificates, provided that the Trustee
and the Certificate Insurer have  been provided an Opinion of Counsel,  which
opinion  shall be an expense of the party  requesting such opinion but in any
case shall not  be an expense of  the Trustee or the Certificate  Insurer, to
the  effect that  such action  is necessary  or appropriate to  maintain such
qualification or to avoid  or minimize the risk of  the imposition of such  a
tax.

          This  Agreement  may  also be  amended  from time  to  time  by the
Depositor, the Master Servicer, the  Seller and the Trustee with  the consent
of the Certificate Insurer and the Holders of a Majority in Interest  of each
Class of Regular Certificates affected thereby  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 Holders  of Certificates;
provided, however, that no such amendment shall (i) reduce in any manner the
- --------  -------
amount of, or delay the timing of, payments required to be distributed on any
Certificate  without the  consent of  the  Holder of  such Certificate,  (ii)
adversely affect in any material respect the  interests of the Holders of any
Class of Certificates in a manner other than as described in (i), without the
consent of  the Holders of Certificates of such  Class evidencing, as to such
Class,  Percentage Interests  aggregating 66% or  (iii) reduce  the aforesaid
percentages of  Certificates the Holders of which  are required to consent to
any  such amendment, without the  consent of the  Certificate Insurer and the
Holders of all such Certificates then outstanding.

          Notwithstanding  any  contrary  provision of  this  Agreement,  the
Trustee shall not consent to any amendment  to this Agreement unless it shall
have first received  an Opinion of Counsel, which opinion shall be an expense
of the  party requesting  such amendment  but  in any  case shall  not be  an
expense of the Trustee, to  the effect that such amendment will not cause the
imposition of any  tax on the Trust  Fund or the Certificateholders  or cause
the  Trust  Fund  to  fail  to qualify  as  a  REMIC  at  any  time that  any
Certificates are outstanding.

          Promptly after  the execution  of any amendment  to this  Agreement
requiring  the consent  of  Certificateholders,  the  Trustee  shall  furnish
written notification  of the substance  of such amendment to  the Certificate
Insurer, each Certificateholder and each Rating Agency.

          It  shall not  be necessary  for the consent  of Certificateholders
under this Section to  approve the particular form of any proposed amendment,
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 regulations as the Trustee may prescribe.

          Nothing in this  Agreement shall require the Trustee  to enter into
an amendment  without receiving  an Opinion of  Counsel, satisfactory  to the
Trustee that (i)  such amendment is permitted  and is not prohibited  by this
Agreement and  that all  requirements for amending  this Agreement  have been
complied with; and (ii) either (A) the amendment does not adversely affect in
any  material respect  the  interests  of any  Certificateholder  or (B)  the
conclusion set forth in the immediately  preceding clause (A) is not required
to be reached pursuant to this Section 10.01.


          SECTION 10.02. Recordation of Agreement; Counterparts.
                         --------------------------------------

          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  Master Servicer  at its
expense.

          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 10.03. Governing Law.
                         -------------

          THIS AGREEMENT SHALL BE CONSTRUED  IN ACCORDANCE WITH  AND GOVERNED
BY  THE SUBSTANTIVE LAWS  OF THE STATE  OF NEW YORK  APPLICABLE TO AGREEMENTS
MADE AND TO BE PERFORMED IN THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND  REMEDIES OF  THE  PARTIES  HERETO AND  THE  CERTIFICATEHOLDERS SHALL  BE
DETERMINED IN   ACCORDANCE WITH SUCH LAWS WITHOUT  REGARD TO THE CONFLICTS OF
LAWS PRINCIPLES THEREOF.

          SECTION 10.04. Intention of Parties.
                         --------------------

          It is the express intent of  the parties hereto that the conveyance
of the  Mortgage Notes, Mortgages, assignments of  Mortgages, title insurance
policies and any  modifications, extensions and/or assumption  agreements and
private mortgage  insurance policies  relating to the  Mortgage Loans  by the
Depositor to the Trustee be, and be construed as, an absolute sale thereof to
the Trustee.   It  is, further, not  the intention of  the parties  that such
conveyance  be  deemed a  pledge  thereof by  the Depositor  to  the Trustee.
However,  in the event that, notwithstanding  the intent of the parties, such
assets are held  to be the  property of the  Depositor, or if  for any  other
reason this Agreement is held or deemed to create a security interest in such
assets, then (i)  this Agreement shall be  deemed to be a  security agreement
within  the meaning of the Uniform  Commercial Code of the  State of New York
and (ii)  the conveyance provided for in this Agreement shall be deemed to be
an assignment and a grant by the Depositor to the Trustee, for the benefit of
the Certificateholders and the Certificate Insurer, of a security interest in
all  of the  assets that  constitute  the Trust  Fund, whether  now  owned or
hereafter acquired.

          The  Depositor for the  benefit of  the Certificateholders  and the
Certificate Insurer shall, to the extent consistent with this Agreement, take
such actions  as may  be necessary  to ensure  that, if  this Agreement  were
deemed to create a security interest 
in the assets of the Trust Fund, such security interest would be deemed to be
a perfected security interest of first priority under applicable law and will
be maintained as  such throughout the term  of the Agreement.   The Depositor
shall arrange for filing any  Uniform Commercial Code continuation statements
in connection with  any security interest granted or assigned  to the Trustee
for the benefit of the Certificateholders and the Certificate Insurer.

          SECTION 10.05. Notices.
                         -------

          (a)   The Trustee shall  use its  best efforts to  promptly provide
notice  to the Certificate  Insurer and  each Rating  Agency and  the Class R
Certificateholders  with respect  to each  of the following  of which  it has
actual knowledge:

            (i)  Any material change or amendment to this Agreement;

           (ii)   The occurrence of  any Event of  Default that has  not been
cured;

          (iii)  The resignation or termination of the Master Servicer or the
Trustee and the appointment of any successor;

           (iv)  The repurchase or substitution of Mortgage Loans pursuant to
Sections 2.02, 2.03, 2.04 and 3.12; and

            (v)  The final payment to Certificateholders.

          In addition, the Trustee shall promptly  furnish to the Certificate
Insurer and each Rating Agency copies of the following:

            (i)  Each report to Certificateholders described in Section 4.04;

           (ii)  Each  annual statement as to compliance described in Section
3.17; and

          (iii)  Each annual independent public accountants' servicing report
described in Section 3.18.

          (b)   All  directions, demands  and notices  hereunder shall  be in
writing and  shall be deemed to have been duly given when delivered to (a) in
the case  of the  Depositor, CWABS,  Inc., 155  North Lake Avenue,  Pasadena,
California 91101,  Attention:  Dave Walker, with a  copy to the same address,
Attention: Legal Department;  (b) in  the case  of the Seller  or the  Master
Servicer, Countrywide  Home Loans,  Inc., 155  North  Lake Avenue,  Pasadena,
California   91101, Attention: Dave Walker, with a  copy to the same address,
Attention:  Legal Department,  or  such  other address  as  may be  hereafter
furnished to the Depositor and the Trustee by 
the Master Servicer in writing; (c) in  the case of the Trustee, The Bank  of
New York, 101 Barclay  Street, 12E, New  York, New York Attention:  Corporate
Trust MBS Administration or such  other address as the Trustee  may hereafter
furnish to  the Depositor  or the  Master Servicer;  (d) in  the case of  the
Rating Agencies,  (i) Standard & Poor's  Ratings Services, a division  of The
McGraw-Hill  Companies, Inc., Attention:  Mortgage Surveillance, 25 Broadway,
20th Floor, New York, NY 10007 and (ii) Moody's Investors Service, Attention:
Residential Mortgage Monitoring, 99 Church  Street, New York, New York 10004;
and (e) in the case of  the Certificate Insurer, MBIA Insurance  Corporation,
113 King Street, New York  10504, Attention: Insured Portfolio Management-SF.
Notices   to   Certificateholders   (other   than   the   initial   Class   R
Certificateholder)  shall be deemed  given when  mailed, first  class postage
prepaid, to their respective addresses appearing in the Certificate Register.
 
          SECTION 10.06. 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 Certificates or the  rights of
the Holders thereof or the Certificate Insurer. 

          SECTION 10.07. Assignment.
                         ----------

          Notwithstanding  anything to the contrary contained  herein, except
as provided pursuant to  Section 6.02, this Agreement may not  be assigned by
the  Master  Servicer without  the  prior  written  consent of  the  Trustee,
Depositor and the Certificate Insurer.

          SECTION 10.08. Limitation on Rights of Certificateholders.
                         ------------------------------------------

          The death or incapacity of any Certificateholder shall  not operate
to  terminate   this  Agreement   or  the  Trust   Fund,  nor   entitle  such
Certificateholder's  legal representative or heirs  to claim an accounting or
to take any action  or commence any proceeding in any court for a petition or
winding up of the Trust Fund, or 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  herein)  or in  any  manner  otherwise  control the  operation  and
management of the Trust Fund, 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 Certificateholders from time to time as 
partners or  members of  an association; nor  shall any  Certificateholder be
under any liability to  any third party 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  an Event of  Default and  of the continuance  thereof, as
hereinbefore  provided, and  unless with  the  prior written  consent of  the
Certificate Insurer, the Holders of Certificates evidencing not less than 25%
of the  Voting Rights  evidenced  by the  Certificates shall  also have  made
written request to 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
whatever 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 common benefit of
all Certificateholders.  For the protection and enforcement of the provisions
of this Section 10.08, each and every Certificateholder and the Trustee shall
be entitled to such relief as can be given either at law or in equity.

          SECTION 10.09. Inspection and Audit Rights.
                         ---------------------------

          The Master  Servicer agrees that,  on reasonable prior notice,   it
will permit any  representative of the Depositor, the  Certificate Insurer or
the Trustee  during the Master  Servicer's normal business hours,  to examine
all  the books of  account, records, reports  and other papers  of the Master
Servicer  relating  to  the  Mortgage  Loans, to  make  copies  and  extracts
therefrom, to cause such books to be audited by  independent certified public
accountants selected by the Depositor, the Certificate Insurer or the Trustee
and to  discuss its affairs, finances  and accounts relating  to the Mortgage
Loans with its officers, employees and independent public accountants (and by
this  provision the  Master Servicer  hereby  authorizes such  accountants to
discuss with such representative such affairs, finances and accounts), all at
such reasonable times and as often as may be reasonably requested.  Any  out-
of-pocket expense incident to the exercise by the 
Depositor, the Trustee  or the Certificate  Insurer of  any right under  this
Section 10.09  shall be borne  by the party  requesting such  inspection; all
other such expenses shall be borne by the Master Servicer.

          SECTION 10.10. Certificates Nonassessable and Fully Paid.
                         -----------------------------------------

          It  is the  intention of  the Depositor  that  Certificate- holders
shall not be  personally liable for obligations  of the Trust Fund,  that the
interests  in  the  Trust  Fund  represented by  the  Certificates  shall  be
nonassessable for any reason whatsoever,  and that the Certificates, upon due
authentication thereof  by the  Trustee pursuant to  this Agreement,  are and
shall be deemed fully paid. 

          SECTION 10.11  The Certificate Insurer Default.
                         -------------------------------

          Any right conferred to the Certificate Insurer (including any right
to payment pursuant  to Section 4.04  hereof) shall be  suspended during  any
period  in which  a Certificate  Insurer Default exists  and with  respect to
payment  of  premium  amounts,  the  certificate  insurer's  rights  will  be
suspended during any period in which  a payment default under the Certificate
Insurance  Policy  is  pending,  however,  such rights  shall  be  reinstated
immediately upon cure of any such default.  At such time as the  Certificates
are no longer  outstanding hereunder, and no amounts  owed to the Certificate
Insurer hereunder remain  unpaid, the Certificate Insurer's  rights hereunder
shall terminate.

          SECTION 10.12  Third Party Beneficiary.
                         -----------------------

          The  parties  agree that  the Certificate  Insurer is  intended and
shall  have  all  rights  of  an intended  third-party  beneficiary  of  this
Agreement.

                    *         *         *

          IN WITNESS WHEREOF, the Depositor, the Master Servicer, the  Seller
and  the  Trustee  have caused  their  names  to be  signed  hereto  by their
respective  officers thereunto duly  authorized as of the  day and year first
above written.

                         CWABS, INC.,
                           as Depositor


                         By:                                
                             -------------------------------
                         Name:   
                         Title:  


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


                         By:                                  
                              --------------------------------
                              Name:   
                              Title:  


                         THE BANK OF NEW YORK,


                           not in its individual capacity,
                           but solely as Trustee


                         By:                                  
                              --------------------------------
                              Name:   
                              Title:  



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

          On this  27th day of February, 1997, before  me, a notary public in
and for said  State, appeared  David Walker,  personally known to  me on  the
basis of satisfactory  evidence to be the Vice President, of CWABS, Inc., one
of the corporations that executed the within instrument, and also known to me
to  be  the  person  who  executed  it  on behalf  of  such  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

(Notarial Seal)



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

          On this 27th day of February,  1997, before me, a notary public  in
and for said State, appeared  Richard Constantino, personally known to  me on
the basis of satisfactory evidence to be a Vice President, of The Bank of New
York, a New York banking corporation that executed the within instrument, and
also known  to  me to  be  the  person who  executed  it on  behalf  of  such
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

(Notarial Seal)



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

          On this 27th day of February,  1997, before me, a notary public  in
and for said State, personally appeared David Walker, who is personally known
to me  or who proved to me,  on the basis of satisfactory  evidence, to be an
Executive  Vice  President  of  Countrywide  Home Loans,  Inc.,  a  New  York
corporation that executed the within instrument, and who also proved to me to
be the  person whose  name is  subscribed to  the within  instrument and  who
acknowledged to me  that he executed the same in his authorized capacity, and
that by his signature on the within instrument, the corporation on  behalf of
which such person acted executed the within instrument.

          Witness my hand and official seal.


                                                             
                              -------------------------------
                                       Notary Public

(Notarial Seal)


                                  EXHIBIT A

                         Certificate Insurance Policy

                                  EXHIBIT B

                        (FORM OF CLASS A CERTIFICATE)

UNLESS THIS CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A  NEW YORK CORPORATION ("DTC"), 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 DTC (AND ANY  PAYMENT IS
MADE TO CEDE & CO. OR  TO SUCH OTHER ENTITY AS IS REQUESTED  BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR  TO ANY PERSON IS  WRONGFUL INASMUCH AS THE  REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


SOLELY FOR U.S.  FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").

Certificate No.               :    ____

Cut-off Date                  :    __________, 1997

First Distribution Date       :    __________, 1997

Initial Principal 
Balance of
this Certificate
("Denomination")              :    $

Initial Certificate
Principal Balance of 
Class A-(1)(2)(3)(4)(5)
Certificates                  :    $

Maturity Date                 :    __________, 20__

CUSIP                         :    _________



                                 CWABS, INC.
                   Asset-Backed Certificates, Series 1997-1




     evidencing  a percentage interest in the distributions allocable to
     the  Class A-(1)(2)(3)(4)(5) Certificates  with respect to  a Trust
     Fund consisting primarily of a  pool of conventional, sub-prime and
     prime  mortgage loans (the  "Mortgage Loans")  secured by  first or
     second liens on one- to four-family residential properties and  the
     Certificate Insurance Policy (as defined below).

                          CWABS, Inc., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth herein.   Accordingly, the  Class Certificate Principal Balance  at any
time may be  less than the Class  Certificate Principal Balance as  set forth
herein.  This Certificate does not evidence an obligation of, or  an interest
in,  and  is not  guaranteed by  the  Depositor, the  Master Servicer  or the
Trustee referred to  below or any  of their  respective 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
denomination of this Certificate by the aggregate of the denominations of all
Class  A-(1)(2)(3)(4)(5) Certificates) in  certain monthly distributions with
respect to a Trust Fund consisting of  the Mortgage Loans deposited by CWABS,
Inc. (the "Depositor")  and the Certificate Insurance Policy.  The Trust Fund
was  created pursuant  to  a  Pooling and  Servicing  Agreement  dated as  of
February 27, 1997  (the "Agreement")  among the  Depositor, Countrywide  Home
Loans, Inc.,  as seller and  servicer (in such  capacities, the  "Seller" and
"Master Servicer", respectively),  and The Bank of New  York, as trustee (the
"Trustee").   To  the extent not  defined herein, the  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.

     MBIA  Insurance Corporation  (the "Certificate  Insurer")  has issued  a
certificate  insurance  policy  (the  "Certificate  Insurance  Policy")  with
respect  to the  Class A-(1)(2)(3)(4)(5)  Certificates,  a copy  of which  is
attached to the Agreement.

     Pursuant to  the terms of the Agreement, a  distribution will be made on
the 25th day  of each month or, if  such 25th day is not  a Business Day, the
Business Day immediately  following (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 applicable 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 Class A Certificates on such
Distribution Date pursuant to Section 4.04 of the Agreement.  The Record Date
applicable to each  Distribution Date is the  last Business Day of  the month
next preceding the month of such Distribution Date.

     Distributions  on this  Certificate shall  be made  by wire  transfer of
immediately available funds to the  account of the Holder hereof at a bank or
other   entity   having    appropriate   facilities    therefor,   if    such
Certificateholder shall have so notified the Trustee in writing at least five
Business Days  prior to  the related Record  Date and  such Certificateholder
shall hold (A) Regular Certificates with aggregate principal denominations of
not less than $5,000,000 or (B) Class  A Certificates evidencing a Percentage
Interest aggregating 10% or more or,  if not, by check mailed by  first class
mail to  the address of  such Certificateholder appearing in  the Certificate
Register.  The  final distribution on each  Certificate will be made  in like
manner, but only upon  presentment and surrender of  such Certificate at  the
Corporate Trust  Office or  such other  location specified  in the  notice to
Certificateholders of such final distribution.



     Reference is hereby  made to the further provisions  of this Certificate
set forth  on the  reverse hereof,  which further  provisions  shall for  all
purposes have the same effect as if set forth at this place.

     This  Certificate  shall  not  be  entitled to  any  benefit  under  the
Agreement  or   be  valid   for  any  purpose   unless  the   certificate  of
authentication hereon has been manually  executed by an authorized officer of
the Trustee.

                          *            *           *



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

Dated:  ____________, 19__

                                 THE BANK OF NEW YORK,
                                 not in its individual
                                 capacity, but solely as
                                 Trustee



                                 By: ____________________________
                                     Name:  
                                     Title:  


CERTIFICATE OF AUTHENTICATION

This is one of the Class A
Certificates referred to in
the within-named Agreement

     ____________________,
     not in its individual
     capacity, but solely
     as Trustee



By: ______________________
    Authorized Signatory




                                  EXHIBIT C

                                  (RESERVED)


                                  EXHIBIT D


                        (FORM OF CLASS R CERTIFICATE)

THIS CLASS R CERTIFICATE HAS NO PRINCIPAL BALANCE, DOES NOT BEAR INTEREST AND
WILL NOT RECEIVE ANY DISTRIBUTIONS EXCEPT AS PROVIDED HEREIN.

SOLELY FOR U.S. FEDERAL  INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").


THIS CERTIFICATE IS  SUBORDINATE IN RIGHT OF PAYMENT  TO CERTAIN CERTIFICATES
AND TO CERTAIN  AMOUNTS DUE TO  THE CERTIFICATE INSURER  AS DESCRIBED IN  THE
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "ACT").   ANY RESALE OR  TRANSFER OF  THIS CERTIFICATE  WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY ONLY BE MADE IN A TRANSACTION EXEMPTED
FROM THE  REGISTRATION REQUIREMENTS  OF THE  ACT AND  IN ACCORDANCE WITH  THE
PROVISIONS OF SECTION 5.02 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  THAT SUCH
TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY  ACT OF  1974, AS  AMENDED ("ERISA"),  OR A  PLAN SUBJECT  TO
SECTION 4975 OF THE  CODE OR A PERSON  ACTING ON BEHALF  OF ANY SUCH PLAN  OR
USING THE  ASSETS OF ANY  SUCH PLAN  (INCLUDING ANY  INSURANCE COMPANY  USING
ASSETS IN ITS GENERAL OR SEPARATE ACCOUNTS  THAT MAY CONSTITUTE ASSETS OF ANY
SUCH PLAN),  OR AN OPINION  OF COUNSEL IN  ACCORDANCE WITH THE  PROVISIONS OF
SECTION 5.02 OF THE  AGREEMENT REFERRED TO HEREIN.  SUCH REPRESENTATION SHALL
BE DEEMED TO HAVE  BEEN MADE TO THE TRUSTEE BY THE TRANSFEREE'S ACCEPTANCE OF
THIS CERTIFICATE OR BY THE ACCEPTANCE BY A BENEFICIAL OWNER OF THE BENEFICIAL
INTEREST REPRESENTED HEREBY  UNLESS THE TRUSTEE SHALL HAVE  RECEIVED FROM THE
TRANSFEREE AN ALTERNATIVE REPRESENTATION ACCEPTABLE IN FORM AND SUBSTANCE  TO
THE MASTER SERVICER  AND THE DEPOSITOR.  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  A PLAN SUBJECT TO THE  CODE
WITHOUT AN  OPINION OF COUNSEL  SATISFACTORY TO  THE TRUSTEE  AND THE  MASTER
SERVICER AS DESCRIBED ABOVE SHALL BE VOID AND OF NO EFFECT.

(THIS  CERTIFICATE  REPRESENTS  THE "TAX  MATTERS  PERSON  RESIDUAL INTEREST"
ISSUED UNDER  THE POOLING AND SERVICING  AGREEMENT REFERRED TO BELOW  AND MAY
NOT BE TRANSFERRED TO ANY PERSON EXCEPT 
<PAGE>
IN CONNECTION  WITH THE  ASSUMPTION BY THE  TRANSFEREE OF  THE DUTIES  OF THE
TRUSTEE UNDER SUCH AGREEMENT.)


Certificate No.               :    ____

Percentage Interest           :    
evidenced by 
this Certificate

Maturity Date                 :    ________, 20__


                                 CWABS, INC.
                   Asset-backed Certificates, Series 1997-1

     evidencing  a percentage interest in the distributions allocable to
     the Class  R Certificates with  respect to a Trust  Fund consisting
     primarily of a pool of  conventional, sub-prime or prime loans (the
     "Mortgage Loans") secured by first or second liens on one- to four-
     family residential properties

                          CWABS, Inc., as Depositor


     This Certificate does not evidence an obligation  of, or an interest in,
and is not  guaranteed by the Depositor,  the Master Servicer or  the Trustee
referred to  below  or any  of  their respective  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  in certain


monthly distributions with respect to a Trust Fund consisting of the Mortgage
Loans deposited by CWABS, Inc. (the "Depositor").  The Trust Fund was created
pursuant to a Pooling and Servicing  Agreement dated as of February 27,  1997
(the "Agreement")  among  the Depositor,  Countrywide  Home Loans,  Inc.,  as
seller and servicer (in such  capacities, the "Seller" and "Master Servicer",
respectively), and The Bank of New York, as trustee (the "Trustee").   To the
extent  not  defined herein,  the  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.  

     Any distribution of  the proceeds of any  remaining assets of  the Trust
Fund  will  be made  only upon  presentation  and surrender  of this  Class R
Certificate at the Corporate Trust Office or the 
office or agency maintained by the Trustee in New York, New York. 
     No transfer of  a Class R Certificate shall be made unless such transfer
is made pursuant to an effective registration statement under the Act and any
applicable  state  securities   laws  or  is  exempt  from  the  registration
requirements under the Act and such laws.  In the event that a transfer is to
be made in reliance upon an exemption from the Act and such laws, in order to
assure compliance with the Act  and such laws, the Certificateholder desiring
to effect such  transfer and such Certificateholder's  prospective transferee
shall  each certify  to  the Trustee  in writing  the  facts surrounding  the
transfer.   In the event that such a  transfer is to be made within two years
from the date of the initial issuance of Certificates  pursuant hereto, there
shall  also be  delivered (except  in  the case  of the  initial  transfer by
Prudential Securities Incorporated or a transfer pursuant to Rule 144A of the
Regulations promulgated pursuant  to the  Act) to the  Trustee an Opinion  of
Counsel that such transfer may be made  pursuant to an exemption from the Act
and such  state  securities laws,  which  Opinion  of Counsel  shall  not  be
obtained at the expense of the Trustee, the Master Servicer or the Depositor.
The Holder  hereof desiring to  effect such transfer  shall, and does  hereby
agree to,  indemnify the Trustee,  the Certificate and the  Depositor 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.

     No transfer of  a Class R Certificate  shall be made unless  the Trustee
shall have received either (i)  a representation 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 or Section  4975 of the  Code, nor a person
acting on behalf of any  such plan, or (ii) in the  case of any such Class  R
Certificate presented  for registration  in the name  of an  employee benefit
plan subject  to ERISA or Section 4975 of  the Code (or comparable provisions
of  any subsequent enactments),  or a trustee  of any such plan  or any other
person acting on  behalf of any such plan, an Opinion of Counsel satisfactory
to the  Trustee and the  Master Servicer to the  effect that the  purchase or
holding  of such  Class R Certificate  will not  result in the  assets of the
Trust Fund  being deemed to  be "plan assets"  and subject to  the prohibited
transaction provisions of ERISA and the Code and will not subject the Trustee
or the Master Servicer  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 Master Servicer.  Such representation shall be deemed  to have
been  made  to  the Trustee  by  the  transferee's acceptance  of  a  Class R
Certificate (or  by the  acceptance by a  beneficial owner of  the beneficial
interest represented  by  this Certificate)  unless  the Trustee  shall  have
received from the transferee an alternative representation acceptable in form
and  substance to  the Master  Servicer and  the Depositor.   Notwithstanding
anything else to the 
contrary herein,  any purported transfer  of a Class  R Certificate to  or on
behalf of  an employee benefit plan subject to Section 406 of ERISA or a plan
subject  to  Section  4975  of  the  Code  without   an  Opinion  of  Counsel
satisfactory  to the Trustee and the Master Servicer as described above shall
be void and of no effect.

Each Holder of this  Class R Certificate will be deemed to  have agreed to be
bound by the restrictions of Section 5.02 of the Agreement, including but not
limited  to the restrictions  that (i) each  person holding or  acquiring any
Ownership  Interest  in  this  Class   R  Certificate  must  be  a  Permitted
Transferee, (ii) no  Ownership Interest  in this Class  R Certificate may  be
transferred without  delivery to the Trustee  of (a) a transfer  affidavit of
the proposed  transferee and  (b) a transfer  certificate of  the transferor,
each of  such documents to be in  the form described in  the Agreement, (iii)
each person  holding or  acquiring any  Ownership  Interest in  this Class  R
Certificate must  agree to  require a  transfer affidavit  and  to deliver  a
transfer certificate  to the Trustee  as required pursuant to  the Agreement,
(iv) each person holding or acquiring  an Ownership Interest in this Class  R
Certificate must agree not to transfer an Ownership Interest in this  Class R
Certificate if it has actual knowledge that  the proposed transferee is not a
Permitted  Transferee and  (v) any  attempted  or purported  transfer of  any
Ownership  Interest  in  this  Class  R  Certificate  in  violation  of  such
restrictions will be absolutely  null and void and will vest no rights in the
purported transferee.

     Reference is hereby  made to the further provisions  of this Certificate
set forth  on the  reverse hereof,  which further  provisions  shall for  all
purposes have the same effect as if set forth at this place.

     This  Certificate  shall  not  be  entitled to  any  benefit  under  the
Agreement  or   be  valid   for  any  purpose   unless  the   certificate  of
authentication hereon has been manually  executed by an authorized officer of
the Trustee.

                          *            *           *


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

Dated:  ____________, 19__

                                 THE BANK OF NEW YORK,
                                 not in its individual
                                 capacity, but solely as
                                 Trustee



                                 By:  _________________________
                                      Name:  
                                      Title:  

CERTIFICATE OF AUTHENTICATION

This is one of the Class R
Certificates referred to in
the within-named Agreement

     ____________________,
     not in its individual
     capacity, but solely
     as Trustee



By:                        
    -----------------------
    Authorized Signatory



                                  EXHIBIT E

                      (Form of Reverse of Certificates)

                                 CWABS, INC.
                   Asset-Backed Certificates, Series 1997-1

     This  Certificate is  one of  a  duly authorized  issue of  Certificates
designated as CWABS,  Inc., Asset-Backed Certificates, Series  1997-1, issued
in six  Classes (Class  A-1 Certificates, Class  A-2 Certificates,  Class A-3
Certificates,  Class A-4  Certificates, Class  A-5 Certificates  and Class  R
Certificates,   herein   collectively   called   the   "Certificates"),   and
representing a beneficial ownership interest, as described in the  Agreement,
in (i) the Mortgage  Loans, (ii) the distributions thereon after  the Cut-off
Date (to the extent described herein), (iii) the Certificate Account and such
assets as are deposited therein from time to time and any investments thereof
and (iv)  the Distribution Account and  such assets as  are deposited therein
from time  to time and any investments thereof,  together, in each case, with
any and all income, proceeds and payments with respect thereto.

     The Certificateholder,  by its  acceptance of  this Certificate,  agrees
that it will look solely to the  funds on deposit in the Distribution Account
for  payment  hereunder   and  that  the  Trustee   is  not  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  thereby,  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
Trustee and the  rights of the Certificateholders under the  Agreement at any
time by  the Depositor, the Master Servicer, the  Seller and the Trustee with
the consent  of the  Certificate Insurer  and the  Holders of  a Majority  in
Interest of  each Class of  Regular Certificates affected by  such amendment.
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
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  Trustee upon surrender of this  Certificate for registration
of transfer at the Corporate Trust Office  or the office or agency maintained
by the Trustee in New  York, New York, accompanied by a written instrument of
transfer in  form satisfactory to  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  the same Class in
authorized  denominations  and  evidencing   the  same  aggregate  Percentage
Interest in the  Trust Fund 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  the  same Class  in  authorized
denominations  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 may require payment  of a sum sufficient  to cover
any tax or other governmental charge payable in connection therewith.

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

     On any Distribution  Date on which the Pool Stated  Principal Balance is
less than or equal to 10% of the aggregate Cut-off Date Principal Balances of
the Mortgage Loans, the Master Servicer (and the Certificate  Insurer, if the
initial  Master Servicer  is no  longer  the Master  Servicer) will  have the
option to  repurchase, in whole, from  the Trust Fund  all remaining Mortgage
Loans and  all property acquired in respect of the  Mortgage Loans.  Any such
repurchase will be made at a price equal to the sum of (i) 100% of the Stated
Principal Balance  of  each Mortgage  Loan  (other  than in  respect  of  REO
Property) plus accrued interest thereon  at the applicable Mortgage Rate (or,
if such repurchase is effected by the  Master Servicer, at the applicable Net
Mortgage Rate),  (ii) the  appraised value  of any  REO Property  (up to  the
Stated Principal Balance of the related  Mortgage Loan), such appraisal to be
conducted by an appraiser mutually agreed upon by the Master Servicer and the
Trustee, (iii) any unreimbursed Servicing Advances, and the principal portion
of any  unreimbursed Advances, made prior to the  exercise of such option and
(iv) any Reimbursement Amounts owed to the Certificate Insurer.  In the event
that no such optional 
termination  occurs,  the  obligations and  responsibilities  created  by the
Agreement will terminate upon the later of the maturity or  other liquidation
(or any advance with respect thereto) of the last Mortgage Loan  remaining in
the  Trust Fund or the disposition of all property in respect thereof and the
distribution to Certificateholders of all amounts required to  be distributed
pursuant  to the Agreement.  In no event,  however, will the trust created by
the Agreement continue  beyond the expiration of  21 years from the  death of
the last survivor of the  descendants living at the date of  the Agreement of
the certain person named in the Agreement.

     Any term  used herein that  is defined in  the Agreement shall  have the
meaning  assigned  in the  Agreement,  and  nothing  herein shall  be  deemed
inconsistent with that meaning.


                                  ASSIGNMENT
                                 ----------


     FOR  VALUE RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
transfer(s) unto _______________________________
______________________________________________________________
______________________________________________________________
______________________________________________________________
(Please  print or  typewrite name  and address including  postal zip  code of
assignee)

the  Percentage Interest  evidenced  by  the  within Certificate  and  hereby
authorizes  the  transfer  of registration  of  such  Percentage  Interest to
assignee on the Certificate Register of the Trust Fund.

     I  (We) further direct the Trustee to issue  a new Certificate of a like
denomination  and  Class,  to  the  above named  assignee  and  deliver  such
Certificate to the following address:
_______________________________________________________________.


Dated:
                         ______________________________________
                         Signature by or on behalf of assignor






                          DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall  be  made,  by  wire  transfer  or  otherwise,   in
immediately available funds to _______________________________
________________________________________________________________,
for the account of _____________________________________________,
account  number   _______________,  or,  if   mailed  by  check,   to  ______
________________________________________________________________.  Applicable
statements should be mailed to _______________________
________________________________________________________________.

     This information is provided by ___________________________,
the assignee named above, or ___________________________________,
as its agent.



STATE OF            )
                    )  ss.:
COUNTY OF           )


          On the __ day of _________, 19__ before me,  a notary public in and
for said State,  personally appeared ______________  __________, known to  me
who,  being by  me  duly sworn,  did  depose  and say  that  he executed  the
foregoing instrument.


                                                            
                              ------------------------------
                                     Notary Public

(Notarial Seal)


                                 EXHIBIT F-1

                            MORTGAGE LOAN SCHEDULE


                                 EXHIBIT F-2

                     SUPPLEMENTAL MORTGAGE LOAN SCHEDULE


                                  EXHIBIT G

                   FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)


(Certificate Insurer)
_____________________


          Re:  Pooling and Servicing Agreement dated as of
               February 27, 1997 among CWABS, Inc., as Depositor, Countrywide
               Home Loans, Inc., as Seller  and Master Servicer, and The Bank
               of New York, as Trustee, Asset-Backed Certificates, Series
                                        ---------------------------------
1997-1          
- ----------------

Gentlemen:

     In  accordance with  Section  2.02 of  the  above-captioned Pooling  and
Servicing Agreement, the  undersigned, as Trustee, hereby  certifies that, as
to each Mortgage  Loan listed in the  Mortgage Loan Schedule (other  than any
Mortgage Loan paid in  full or listed in the attached  list of exceptions) it
has received:

     (i)    the  original  Mortgage  Note,  endorsed  by the  Seller  or  the
originator of  such Mortgage  Loan, without recourse  in the  following form:
"Pay to the order of                   , without recourse"; and
                     ------------------

    (ii)  a duly executed assignment of the Mortgage in the form permitted by
Section 2.01 of the Pooling and Servicing Agreement referred to above.

     Based  on its  review  and  examination and  only  as to  the  foregoing
documents, such documents appear  regular on their face  and related to  such
Mortgage Loan.



     The  Trustee  has  made  no  independent examination  of  any  documents
contained in  each Mortgage File  beyond the review specifically  required in
the above-referenced Pooling  and Servicing Agreement.  The  Trustee makes no
representations   as  to:     (i)   the   validity,  legality,   sufficiency,
enforceability  or genuineness  of any  of  the documents  contained in  each
Mortgage File of  any of the Mortgage  Loans identified on the  Mortgage Loan
Schedule  or  (ii)   the  collectibility,   insurability,  effectiveness   or
suitability of any such Mortgage Loan.

      Capitalized words and  phrases used  herein shall  have the  respective
meanings assigned  to  them  in  the above-captioned  Pooling  and  Servicing
Agreement.

                         The Bank of New York,
                           as Trustee


                         By:                             
                            -----------------------------
                            Name:                          
                            Title:                          

                                 EXHIBIT G-1

                   FORM OF INTERIM CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)


(Certificate Insurer)
_____________________


          Re:  Pooling and Servicing Agreement dated as of
               February 27, 1997 among CWABS, Inc., as Depositor, Countrywide
               Home Loans, Inc., as Seller  and Master Servicer, and The Bank
               of New York, as Trustee, Asset-Backed Certificates, Series
                                        ---------------------------------
1997-1          
- ----------------

Gentlemen:

     In  accordance with  Section  2.02 of  the  above-captioned Pooling  and
Servicing  Agreement, the  undersigned, as  Trustee,  hereby certifies  that,
except as listed in the following paragraph,  as to each Mortgage Loan listed
in the Mortgage Loan  Schedule (other than any Mortgage Loan  paid in full or
listed on the attached list of exceptions) it has received:

     (i)    the  original  Mortgage  Note,  endorsed  by the  Seller  or  the
originator of  such Mortgage  Loan, without recourse  in the  following form:
"Pay to  the order of __________________________ without  recourse", with all
intervening endorsements that  show a complete chain of  endorsement from the
originator to the Seller;

    (ii)  the original recorded Mortgage;

   (iii)  a duly executed assignment of the Mortgage in the form permitted by
Section 2.01 of the Pooling and Servicing Agreement referred to above;

    (iv)   the original  recorded assignment or  assignments of  the Mortgage
together with all interim recorded assignments of such Mortgage;

     (v)   the original or  copies of each assumption,  modification, written
assurance  or substitution  agreement,  if any,  with  evidence of  recording
thereon if recordation thereof is permissible under applicable law; and

    (vi)  the original  or duplicate original  lender's title policy and  all
riders thereto or, in the event such original 

title policy has not been received from  the insurer, any one of an  original
title  binder, an  original preliminary  title  report or  an original  title
commitment,  or  a copy  thereof  certified by  the  title company,  with the
original policy  of title insurance  to be delivered  within one year  of the
Closing Date.

     If the Trustee  has not received  the original  recorded Mortgage or  an
original recorded assignment of the  Mortgage satisfying the requirements  of
clause (ii), (iii) or (iv) above, as applicable, the Trustee has received, in
lieu  thereof, a  true  and  complete  copy  of  such  Mortgage  and/or  such
assignment or assignments  of the Mortgage, as applicable,  each certified by
the Seller,  the applicable title company,  escrow agent or attorney,  or the
originator of  such Mortgage  Loan, as  the case  may be,  to be  a true  and
complete copy  of the original  Mortgage or assignment of  Mortgage submitted
for recording.

     Based  on its  review  and  examination and  only  as  to the  foregoing
documents, (i) such  documents appear regular  on their  face and related  to
such Mortgage Loan,  and (ii) the information  set forth in items  (i), (iv),
(v), (vi),  (viii), (xiii) and (xiv) of the  definition of the "Mortgage Loan
Schedule" in Section  1.01 of the Pooling and  Servicing Agreement accurately
reflects information set forth in the Mortgage File.

      The Trustee  has  made  no independent  examination  of  any  documents
contained in  each Mortgage File  beyond the review specifically  required in
the above-referenced Pooling  and Servicing Agreement.  The  Trustee makes no
representations   as  to:     (i)   the   validity,  legality,   sufficiency,
enforceability  or genuineness  of any  of  the documents  contained in  each
Mortgage File of  any of the Mortgage  Loans identified on the  Mortgage Loan
Schedule   or  (ii)   the  collectibility,  insurability,   effectiveness  or
suitability of any such Mortgage Loan.

      Capitalized words  and phrases  used herein shall  have the  respective
meanings assigned  to  them  in the  above-captioned  Pooling  and  Servicing
Agreement.

                         The Bank of New York,
                           as Trustee


                         By:                             
                            -----------------------------
                            Name:                          
                            Title:                          

                                  EXHIBIT H


                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)

(Seller)

(Certificate Insurer)
_____________________


Re:  Pooling  and Servicing  Agreement dated  as of  February 27,  1997 among
     CWABS, Inc., as  Depositor, Countrywide Home Loans, Inc.,  as Seller and
     Master Servicer, and The Bank of New York, as Trustee, Asset-Backed 
Certificates, Series 1997-1                            

     -------------------------------------------------------
Gentlemen:

     In accordance  with  Section 2.02  of  the above-captioned  Pooling  and
Servicing Agreement, the undersigned, as Trustee, hereby certifies that as to
each  Mortgage Loan  listed in  the Mortgage  Loan  Schedule (other  than any
Mortgage  Loan paid  in full  or listed  on the  attached  Document Exception
Report) it has received:

       (i)  the original  Mortgage  Note,  endorsed  by  the  Seller  or  the
originator of  such Mortgage  Loan, without recourse  in the  following form:
"Pay  to  the   order  of  _________________  without   recourse",  with  all
intervening endorsements that  show a complete chain of  endorsement from the
originator to the Seller;

      (ii)  the original recorded Mortgage;

     (iii)  a duly executed assignment of  the Mortgage in the form permitted
by Section 2.01 of the Pooling and Servicing Agreement referred to above;

      (iv)  the original recorded  assignment or assignments of  the Mortgage
together with all interim recorded assignments of such Mortgage;

       (v) the original or  copies of each assumption,  modification, written
assurance  or  substitution agreement,  if  any, with  evidence  of recording
thereon if recordation thereof is permissible under applicable law; and

      (vi)  the  original or duplicate original lender's title policy and all
riders  thereto  or  any  one  of  an  original  title  binder,  an  original
preliminary title report or  an original title commitment, or  a copy thereof
certified by the title company.

     If the public recording office in which a Mortgage or assignment thereof
is recorded  has retained the  original of such  Mortgage or  assignment, the
Trustee has received,  in lieu thereof,  a copy of  the original Mortgage  or
assignment so retained,  with evidence of recording thereon,  certified to be
true and complete by such recording office.

     Based on  its  review and  examination  and  only as  to  the  foregoing
documents, (i) such  documents appear regular  on their face  and related  to
such Mortgage Loan,  and (ii) the information  set forth in items  (i), (iv),
(v), (vi),  (viii), (xiii), (xiv),  (xv) and (xvi)  of the definition  of the
"Mortgage  Loan  Schedule" in  Section  1.01  of  the Pooling  and  Servicing
Agreement accurately reflects information set forth in the Mortgage File.

      The  Trustee  has made  no  independent  examination  of any  documents
contained in  each Mortgage File  beyond the review specifically  required in
the above-referenced Pooling  and Servicing Agreement.  The  Trustee makes no
representations   as  to:     (i)   the   validity,  legality,   sufficiency,
enforceability  or genuineness  of any  of  the documents  contained in  each
Mortgage File of  any of the Mortgage  Loans identified on the  Mortgage Loan
Schedule  or  (ii)   the  collectibility,   insurability,  effectiveness   or
suitability of any such Mortgage Loan.

      Capitalized words  and phrases  used herein shall  have the  respective
meanings assigned  to  them  in the  above-captioned  Pooling  and  Servicing
Agreement.

                         The Bank of New York,
                           as Trustee


                         By:                             
                             ----------------------------
                             Name:                           
                             Title:                          


                                  EXHIBIT I

                              TRANSFER AFFIDAVIT



STATE OF            )
                    ) ss.:
COUNTY OF           )


     The undersigned, being first duly sworn, deposes and says as follows:

     1.   The  undersigned is  an officer  of  _______________, the  proposed
Transferee  of  an   Ownership  Interest  in  a  Class   R  Certificate  (the
"Certificate") issued pursuant to the  Pooling and Servicing Agreement, dated


as of  February 27,  1997 (the  "Agreement"), by  and among  CWABS, Inc.,  as
depositor  (the "Depositor"),  Countrywide Home  Loans, Inc.,  as  Seller and
Master  Servicer and  The Bank of  New York,  as Trustee.   Capitalized terms
used, but  not defined herein or in Exhibit 1 hereto, shall have the meanings
ascribed to such terms  in the Agreement.  The Transferee  has authorized the
undersigned to make this affidavit on behalf of the Transferee.

     2.   The Transferee is, as of  the date hereof, and  will be, as of  the
date of  the Transfer, a Permitted  Transferee.  The Transferee  is acquiring
its Ownership  Interest in the Certificate either (i)  for its own account or
(ii) as nominee, trustee or agent for  another Person and has attached hereto
an  affidavit  from  such Person  in  substantially  the  same form  as  this
affidavit.  The Transferee has no knowledge that any such affidavit is false.

     3.   The Transferee has been advised of, and  understands that (i) a tax
will be  imposed on  Transfers of  the Certificate  to Persons  that are  not
Permitted Transferees; (ii)  such tax will be imposed  on the transferor, or,
if such  Transfer is through  an agent (which  includes a broker,  nominee or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person otherwise liable for the  tax shall be relieved of liability
for  the  tax  if  the subsequent  Transferee  furnished  to  such  Person an
affidavit that such  subsequent Transferee is a Permitted  Transferee and, at
the time of  Transfer, such Person  does not have  actual knowledge that  the
affidavit is false.

     4.   The Transferee has been advised of, and understands that a tax will
be imposed on  a "pass-through entity" holding the Certificate if at any time
during the taxable  year of the pass-through  entity a Person  that is not  a
Permitted Transferee is the record holder of an interest in such entity.  The
Transferee understands that such tax will not be imposed for any 

period with respect to which the record holder  furnishes to the pass-through
entity an affidavit that such record holder is a Permitted Transferee and the
pass-through entity  does not  have actual knowledge  that such  affidavit is
false.   (For  this purpose,  a  "pass-through entity"  includes a  regulated
investment company,  a real estate investment  trust or common trust  fund, a
partnership, trust or estate, and certain cooperatives  and, except as may be
provided in Treasury  Regulations, persons holding interests  in pass-through
entities as a nominee for another Person.)

     5.   The Transferee has  reviewed the provisions  of Section 5.02(c)  of
the  Agreement (attached  hereto  as  Exhibit 2  and  incorporated herein  by
reference) and  understands the legal  consequences of the acquisition  of an
Ownership  Interest in  the Certificate  including,  without limitation,  the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales.  The Transferee expressly agrees to be bound by
and to abide by the  provisions of Section 5.02(c)  of the Agreement and  the
restrictions  noted  on  the  face   of  the  Certificate.    The  Transferee
understands and agrees that any breach of any of the representations included
herein shall render  the Transfer to the Transferee  contemplated hereby null
and void.

     6.   The  Transferee  agrees to  require a  Transfer Affidavit  from any
Person to whom the Transferee attempts to Transfer  its Ownership Interest in
the Certificate, and in connection with any Transfer by a Person for whom the
Transferee  is acting as nominee,  trustee or agent,  and the Transferee will
not Transfer  its Ownership  Interest or cause  any Ownership Interest  to be
Transferred  to any  Person  that the  Transferee knows  is  not a  Permitted
Transferee.  In  connection with  any such  Transfer by  the Transferee,  the
Transferee agrees  to deliver to  the Trustee a certificate  substantially in
the form set forth as Exhibit M to the Agreement (a "Transferor Certificate")
to the effect that such Transferee has no actual knowledge that the Person to
which the Transfer is to be made is not a Permitted Transferee.

     7.   The Transferee does not have the intention to impede the assessment
or collection  of any tax  legally required to  be paid  with respect to  the
Class R Certificates.

     8.   The Transferee's taxpayer identification number is _____.

     9.     The  Transferee  is a  U.S.  Person as  defined  in Code  Section
7701(a)(3D).

    10.   The  Transferee is  aware  that  the Class  R  Certificates may  be
"noneconomic  residual interests"  within the  meaning  of proposed  Treasury
regulations promulgated  pursuant to the  Code and that  the transferor of  a
noneconomic  residual interest  will remain  liable  for any  taxes due  with
respect to the income on 

such residual interest, unless no significant purpose of the  transfer was to
impede the assessment or collection of tax.  In addition,  as the holder of a
noneconomic residual  interest, the Transferee  may incur tax  liabilities in
excess of any cash flows generated by the interest and the  Transferee hereby
represents that it intends to pay  taxes associated with holding the residual
interest as they become due.

                          *           *           *

     IN  WITNESS WHEREOF,  the Transferee  has caused  this instrument  to be
executed on its behalf,  pursuant to authority of its Board  of Directors, by
its duly  authorized officer and  its corporate seal to  be hereunto affixed,
duly attested, this ____ day of _____________, 19__.

                              (NAME OF TRANSFEREE)


                              By:____________________________
                                 Name:
                                 Title:

(Corporate Seal)

ATTEST:


_________________________
(Assistant) Secretary

     Personally  appeared before me  the above-named _____________,  known or
proved to me to  be the same person who executed the foregoing instrument and
to be the  ____________ of the Transferee, and acknowledged  that he executed
the  same  as  his free  act  and  deed and  the  free act  and  deed  of the
Transferee.

     Subscribed and sworn before me this ____ day of _______, 19__.



                                   ______________________________
                                           NOTARY PUBLIC

                                   My  Commission  expires  the  ___  day  of
                                   _______________, 19__.


                                                                    EXHIBIT 1


                             Certain Definitions
                            -------------------



     "Ownership Interest":  As to  any Certificate, any ownership interest in
such Certificate,  including any interest  in such Certificate as  the Holder
thereof and any other interest therein, whether  direct or indirect, legal or
beneficial.

     "Permitted Transferee":   Any Person  other than (i) the  United States,
any State or political subdivision  thereof, or any agency or instrumentality
of  any   of  the  foregoing,   (ii)  a  foreign   government,  International
Organization or  any agency  or instrumentality of  either of  the foregoing,
(iii) an organization (except certain farmers' cooperatives described in Code
Section  521)  that is  exempt  from tax  imposed by  Chapter  1 of  the Code
(including the tax  imposed by Code Section 511 on unrelated business taxable
income) on any excess inclusions (as defined in Code Section 860E(c)(1)) with
respect  to  any Class  R  Certificate,  (iv)  rural electric  and  telephone
cooperatives described  in Code Section  1381(a)(2)(c), (v) a Person  that is
not a citizen  or resident of the United  States, a corporation, partnership,
or other  entity created  or organized  in or  under the  laws of  the United
States or  any political  subdivision thereof,  or an  estate or trust  whose
income from sources without the United States  is  includable in gross income
for United  States federal income  tax purposes regardless of  its connection
with the conduct of a trade or business within the United States and (vi) any
other Person so  designated by the Trustee  based upon an Opinion  of Counsel
that  the Transfer of an Ownership Interest in  a Class R Certificate to such
Person may  cause the Trust Fund  to fail to qualify  as a REMIC at  any time
that  certain  Certificates  are Outstanding.    The  terms "United  States,"
"State" and "International Organization" shall have the meanings set forth in
Code Section 7701 or successor provisions.  A corporation will not be treated
as an  instrumentality of  the United  States or  of any  State or  political
subdivision thereof if  all of its activities  are subject to tax,  and, with
the exception  of the  FHLMC, a  majority of  its board  of directors  is not
selected by such governmental unit.

     "Person":    Any individual,  corporation,  partnership,  joint venture,
bank,  joint  stock  company,  trust  (including  any  beneficiary  thereof),
unincorporated   organization  or  government  or  any  agency  or  political
subdivision thereof.

     "Transfer":  Any direct  or indirect transfer  or sale of any  Ownership
Interest in  a Certificate, including the acquisition of a Certificate by the
Depositor.

     "Transferee":   Any Person  who is acquiring  by Transfer  any Ownership
Interest in a Certificate.

                                                                    EXHIBIT 2


                       Section 5.02(c) of the Agreement
                      --------------------------------



          (c)  Each  Person who has or who acquires any Ownership Interest in
a  Class R Certificate  shall be deemed  by the acceptance  or acquisition of
such Ownership  Interest  to  have  agreed  to  be  bound  by  the  following
provisions, and the rights of each Person acquiring any Ownership Interest in
a Class R Certificate are expressly subject to the following provisions:

          (i)   Each Person holding or  acquiring any Ownership Interest in a
     Class R Certificate  shall be a Permitted Transferee  and shall promptly
     notify the Trustee of any change or  impending change in its status as a
     Permitted Transferee.

         (ii)    No  Ownership  Interest in  a  Class  R  Certificate  may be
     registered  on  the Closing  Date  or  thereafter transferred,  and  the


     Trustee  shall not  register the  Transfer  of any  Class R  Certificate
     unless, in addition  to the certificates required to be delivered to the
     Trustee  under  subparagraph (b)  above,  the  Trustee shall  have  been
     furnished with an affidavit (a "Transfer Affidavit") of the initial
                                     ------------------
owner or the proposed transferee in the form attached hereto as Exhibit I.

        (iii)   Each Person holding or acquiring  any Ownership Interest in a
     Class R Certificate shall agree (A)  to obtain a Transfer Affidavit from
     any other Person to whom such Person attempts  to Transfer its Ownership
     Interest in a  Class R Certificate,  (B) to obtain a  Transfer Affidavit
     from any Person  for whom such Person  is acting as nominee,  trustee or
     agent in  connection with any Transfer of a  Class R Certificate and (C)
     not to Transfer  its Ownership Interest in  a Class R Certificate  or to
     cause the Transfer  of an Ownership Interest in a Class R Certificate to
     any  other Person if it has  actual knowledge that such  Person is not a
     Permitted Transferee.

         (iv)  Any attempted or  purported Transfer of any Ownership Interest
     in a Class R Certificate in violation  of the provisions of this Section
     5.02(c) shall be  absolutely null and void  and shall vest no  rights in
     the purported  Transferee.  If  any purported transferee shall  become a
     Holder of a Class  R Certificate in violation of the  provisions of this
     Section 5.02(c), then the  last preceding Permitted Transferee shall  be
     restored to  all rights  as Holder  thereof retroactive  to the  date of
     registration of Transfer of such Class R Certificate.  The Trustee shall
     be under no liability to any Person for any registration of 

     Transfer of  a Class  R Certificate  that is  in fact  not permitted  by
     Section 5.02(b) and this  Section 5.02(c) or for making any payments due
     on such  Certificate to the  Holder thereof  or taking any  other action
     with  respect to such  Holder under the provisions  of this Agreement so
     long  as  the Transfer  was  registered  after  receipt of  the  related
     Transfer  Affidavit, Transferor  Certificate and  either  the Rule  144A
     Letter or the Investment Letter.  The  Trustee shall be entitled but not
     obligated to recover from any Holder  of a Class R Certificate that  was
     in fact not a Permitted Transferee at the time it became a Holder or, at
     such subsequent time as it became other than a Permitted Transferee, all
     payments made on such Class R Certificate at and after either such time.
     Any  such  payments  so  recovered by  the  Trustee  shall  be paid  and
     delivered by the  Trustee to the last preceding  Permitted Transferee of
     such Certificate.

          (v)    The Master  Servicer  shall use  its  best  efforts to  make
     available,  upon  receipt  of  written  request  from  the Trustee,  all
     information necessary to  compute any tax imposed under  Section 860E(e)
     of the  Code as  a result of  a Transfer of  an Ownership Interest  in a
     Class R Certificate to any Holder who is not a Permitted Transferee.

          The restrictions on Transfers of a Class R Certificate set forth in
this Section 5.02(c) shall cease to apply (and the applicable portions of the
legend  on a Class  R Certificate may  be deleted) with  respect to Transfers
occurring  after delivery  to the  Trustee of  an Opinion  of Counsel,  which
Opinion  of Counsel shall not  be an expense of  the Trustee, the Seller, the
Certificate Insurer or the Master Servicer to the effect that the elimination
of such restrictions  will not cause the Trust  Fund to fail to  qualify as a
REMIC  at any  time that the  Certificates are  outstanding or result  in the
imposition of any tax on the Trust Fund, a Certificateholder, the Certificate
Insurer or  another Person.  Each Person holding  or acquiring  any Ownership
Interest in a  Class R Certificate hereby  consents to any amendment  of this
Agreement that,  based on an Opinion of Counsel  furnished to the Trustee, is
reasonably  necessary (a)  to ensure  that the  record  ownership of,  or any
beneficial interest in, a Class R Certificate is not transferred, directly or
indirectly, to a Person that is not a Permitted Transferee and (b) to provide
for a means to compel the Transfer of a Class R Certificate that is held by a



Person that  is not a  Permitted Transferee to  a Holder that  is a Permitted
Transferee.


                                  EXHIBIT J

                      FORM OF TRANSFEROR CERTIFICATE FOR
                             CLASS R CERTIFICATES

                                                  Date:

CWABS, Inc.,
     as Depositor
155 North Lake Avenue
Pasadena, California 91101

The Bank of New York,
     as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1997-1      
               ---------------------------------

Ladies and Gentlemen:

          In connection with our disposition of the Class __ Certificates, we
certify that (a) we understand that the Certificates have not been registered
under the  Securities Act  of 1933,  as amended  (the "Act"),  and are  being
disposed  by  us in  a  transaction  that  is  exempt from  the  registration
requirements of the Act, (b) we have not offered or sold any Certificates to,
or solicited offers  to buy any  Certificates from, any person,  or otherwise
approached  or negotiated with any  person with respect  thereto, in a manner
that would  be deemed,  or taken  any other action  that would  result in,  a
violation of Section 5 of  the Act and (c) if we  are disposing of a Class  R
Certificate,  we  have  no  knowledge  the  Transferee  is  not  a  Permitted
Transferee.   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 February 27,  1997, among CWABS, Inc., as  Depositor, Countrywide
Home Loans, Inc., as Seller and Master Servicer, and The Bank of New York, as
Trustee.

                                   Very truly yours,

                                   _____________________________
                                   Name of Transferor

                                   By: _________________________
                                       Name:
                                       Title:

                                  EXHIBIT K


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


                                                  Date:



CWABS, Inc.,
     as Depositor
155 North Lake Avenue


Pasadena, California 91101

The Bank of New York,
     as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1997-1      
               ---------------------------------

Ladies and Gentlemen:

          In connection with our acquisition  of the Class __ Certificates in
the Denomination of                 (the "Certificates"), we certify that (a)
                    ---------------
we  understand that  the  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
Certificates, (c) we have had the opportunity to ask questions of and receive
answers from  the Depositor concerning  the purchase of the  Certificates and
all matters relating thereto  or any additional information  deemed necessary
to our decision to  purchase the 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  (each of the foregoing, a "Plan"), nor  are we
acting on  behalf of  any 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 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 Certificates in accordance with
clause  (g) below), (f) we  have not offered or  sold any Certificates to, or
solicited  offers to  buy any  Certificates  from, any  person, or  otherwise
approached or negotiated with any  person with respect thereto, or taken  any
other action that  would result in a  violation of Section 5 of  the Act, and
(g) we  will not  sell, transfer  or  otherwise dispose  of any  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 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  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  February 27, 1997 (the  "Agreement"), among
CWABS, Inc., as Depositor, Countrywide Home Loans, Inc., as Seller and Master
Servicer, and The Bank  of New York, 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:



                                  EXHIBIT L

                         FORM OF RULE 144A LETTER FOR
                             CLASS R CERTIFICATES


                                                  Date:

CWABS, Inc.,
     as Depositor
155 North Lake Avenue
Pasadena, California 91101

The Bank of New York,
     as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1997-1      
               ---------------------------------

Ladies and Gentlemen:

          In  connection   with  our   proposed  purchase   of  the   Class R
Certificates (the "Certificates") we certify  that (a) we understand that the
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 Certificates, (c) we have had the opportunity
to ask  questions of and  receive answers from  the Depositor  concerning the
purchase  of  the  Certificates  and  all matters  relating  thereto  or  any
additional information  deemed  necessary to  our  decision to  purchase  the
Certificates, (d)  or 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 (each
of the foregoing, a "Plan"), nor are we acting on behalf of  any 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 Certificates, any interest in the
Certificates or any other similar security to, or solicited any offer  to buy
or accept  a transfer, pledge or  other disposition of the  Certificates, any
interest in the Certificates 
or any  other similar  security from, or  otherwise approached  or negotiated
with respect  to the  Certificates, any interest  in the 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 Certificates
under  the  Securities Act  or  that  would  render the  disposition  of  the
Certificates a  violation of  Section  5 of  the  Securities 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 Certificates,
and (f) we are a  "qualified institutional buyer" as that term  is defined in
Rule 144A under the Securities 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 Certificates for our own account or for resale pursuant to Rule
144A and further, understand that such 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  Securities 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
February 27, 1996, among  CWABS, Inc., as Depositor,  Countrywide Home Loans,
Inc., as Seller and Master Servicer, and The Bank of New York, as Trustee.


                                   ______________________________
                                   Name of Buyer


                                   By: __________________________
                                       Name:
                                       Title:

                                                         ANNEX 1 TO EXHIBIT L
                                                       --------------------


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

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

     /F1/ 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.

         (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 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 $__________/F1/ 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.
            ----------------------------------

          ___  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
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  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 is 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 L
                                                       --------------------


           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 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 SEC 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 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
Certificates  will constitute  a reaffirmation of  this certification  by the
undersigned as of the date of such purchase.


                                   ______________________________
                                   Name of Buyer or Adviser




                                   By: __________________________
                                       Name:
                                       Title:

                                   IF AN ADVISER:


                                   ______________________________
                                   Name of Buyer


                                   Date: ________________________


                                  EXHIBIT M

                             REQUEST FOR RELEASE
                                (for Trustee)

Loan Information
- ----------------

     Name of Mortgagor:            ______________________________

     Master Servicer
     Loan No.:                     ______________________________

Trustee
- -------

     Name:                         ______________________________

     Address:                      ______________________________

                                   ______________________________

     Trustee
     Mortgage File No.:            ______________________________

     The undersigned Master Servicer hereby acknowledges that it has received
from _______________________________________, as  Trustee for the Holders  of
Asset-Backed Certificates,  Series 1997-1,  the documents  referred to  below
(the  "Documents").   All capitalized  terms  not otherwise  defined in  this
Request for Release  shall have the  meanings given them  in the Pooling  and
Servicing Agreement dated as of February 27, 1997 (the "Pooling and Servicing
Agreement") among CWABS, Inc., as Depositor, Countrywide Home Loans, Inc., as
Seller and Master Servicer, and the Trustee.

( )  Mortgage Note dated ___________, 19__,  in the original principal sum of
     $________, made by  __________________, payable to,  or endorsed to  the
     order of, the Trustee.

( )  Mortgage    recorded    on   _________________    as    instrument   no.
     ________________ in  the  County  Recorder's  Office of  the  County  of
     ________________,   State   of   _______________   in   book/reel/docket
     _______________ of official records at page/image _____________.

( )  Deed   of  Trust  recorded   on  _________________  as   instrument  no.
     ________________  in the  County  Recorder's  Office  of the  County  of
     ________________,   State   of   _______________   in   book/reel/docket
     _______________ of official records at page/image _____________.

( )  Assignment of  Mortgage or  Deed of  Trust to  the Trustee, recorded  on
     _________________ as instrument no. __________ 




     in  the County Recorder's Office  of the County  of __________, State of
     _______________ in book/reel/docket _______________  of official records
     at page/image _____________.

( )  Other  documents,  including   any  amendments,  assignments   or  other
     assumptions of the Mortgage Note or Mortgage.

     ( )  ______________________________________________

     ( )  ______________________________________________

     ( )  ______________________________________________

     ( )  ______________________________________________

     The  undersigned Master  Servicer  hereby  acknowledges  and  agrees  as
follows:

          (1)  The  Master Servicer shall  hold and retain  possession of the
     Documents  in trust  for  the benefit  of the  Trustee,  solely for  the
     purposes provided in the Agreement.

          (2)  The Master Servicer  shall not cause  or knowingly permit  the
     Documents  to become  subject to,  or encumbered  by, any  claim, liens,
     security interest, charges, writs of attachment or other impositions nor
     shall the Master Servicer assert or seek  to assert any claims or rights
     of setoff to or against the Documents or any proceeds thereof.

          (3)  The  Master  Servicer  shall return  each  and  every Document
     previously requested from the Mortgage File to the Trustee when the need
     therefor  no longer  exists, unless  the Mortgage  Loan relating  to the
     Documents  has  been  liquidated  and  the  proceeds  thereof  have been
     remitted to the Certificate Account  and except as expressly provided in
     the Agreement.

          (4)  The Documents and any proceeds thereof, including any proceeds
     of  proceeds,  coming into  the  possession  or  control of  the  Master
     Servicer shall at all times be earmarked for the account of the Trustee,
     and  the Master  Servicer  shall  keep the  Documents  and any  proceeds
     separate 

     and  distinct  from  all    other  property  in  the  Master  Servicer's
     possession, custody or control.

                                   (Master Servicer)

                                   By  _______________________

                                   Its _______________________

Date: _________________, 19__


                                  EXHIBIT N

                             REQUEST FOR RELEASE
            (Mortgage Loans Paid in Full, Repurchased or Replaced)

                   OFFICER'S CERTIFICATE AND TRUST RECEIPT
                          ASSET-BACKED CERTIFICATES,
                                Series 1997-1







__________________________________________ HEREBY CERTIFIES THAT HE/SHE IS AN
OFFICER OF THE  Master Servicer, HOLDING THE OFFICE SET FORTH BENEATH HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE LOANS, AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

(ALL PAYMENTS  OF PRINCIPAL  AND INTEREST  HAVE BEEN  MADE.)  (THE  (PURCHASE
PRICE)  (MORTGAGE LOAN  REPURCHASE PRICE)  FOR SUCH  MORTGAGE LOANS  HAS BEEN
PAID.)  (THE MORTGAGE LOANS  HAVE BEEN LIQUIDATED AND THE RELATED  (INSURANCE
PROCEEDS) (LIQUIDATION PROCEEDS) HAVE BEEN DEPOSITED PURSUANT TO SECTION 3.13
OF  THE POOLING AND SERVICING  AGREEMENT.)  (A  REPLACEMENT MORTGAGE LOAN HAS
BEEN DELIVERED TO THE TRUSTEE IN THE MANNER AND OTHERWISE IN  ACCORDANCE WITH
THE  CONDITIONS  SET FORTH  IN  SECTIONS 2.02  AND  2.03 OF  THE  POOLING AND
SERVICING AGREEMENT.)

LOAN NUMBER:_______________        BORROWER'S NAME:_____________

COUNTY:____________________

(For Substitution  or Repurchase  Only:  The  Master Servicer  certifies that
(an) (no) opinion is required by Section 2.05 (and is attached hereto).)

I HEREBY CERTIFY  THAT ALL AMOUNTS RECEIVED IN CONNECTION WITH SUCH PAYMENTS,
THAT ARE  REQUIRED TO  BE DEPOSITED  IN THE  CERTIFICATE ACCOUNT  PURSUANT TO
SECTION 3.05 OF  THE POOLING AND  SERVICING AGREEMENT, HAVE  BEEN OR WILL  BE
CREDITED.

____________   _____________________         DATED:____________

/ /  VICE PRESIDENT

/ /  ASSISTANT VICE PRESIDENT


                                  EXHIBIT O

                         FORM OF DEPOSITORY AGREEMENT


                                  EXHIBIT P

                      FORM OF MORTGAGE NOTE AND MORTGAGE





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