CWABS INC
8-K, 1998-12-03
ASSET-BACKED SECURITIES
Previous: JCC HOLDING CO, 10-12B/A, 1998-12-03
Next: ADVANTUS VENTURE FUND INC, 485APOS, 1998-12-03



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



                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   Form 8-K

                                CURRENT REPORT

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

                    Date of Report (Date of earliest Event
                               Reported) November 19, 1998

                CWABS, INC. (as depositor under the Pooling and
              Servicing Agreement, dated as of November 14, 1998,

           providing for the issuance of the Countrywide Home Equity

          Loan Trust 1998-D, Revolving Home Equity Loan Asset Backed
                         Certificates, Series 1998-D).

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

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

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

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



Item 5.  Other Events.

Description of the Certificates and the Mortgage Pool*

     On November 14, 1998, CWABS, Inc. (the "Company") entered into a Pooling
and Servicing Agreement dated as of November 14, 1998 (the "Pooling and
Servicing Agreement"), by and among the Company, as depositor, Countrywide
Home Loans, Inc. ("CHL"), as sponsor and as master servicer, and The First
National Bank of Chicago, as trustee (the "Trustee"), providing for the
issuance of the Company's Revolving Home Equity Loan Asset Backed
Certificates, Series 1998-D. The Pooling and Servicing Agreement is annexed
hereto as Exhibit 99.1.

     In addition to the Pooling and Servicing Agreement, the Company and CHL
entered into a Purchase Agreement, dated as of November 14, 1998 (the
"Purchase Agreement"), providing for the purchase and sale of the Mortgage
Loans to be delivered pursuant to the Pooling and Servicing Agreement. The
Purchase Agreement is annexed hereto as Exhibit 99.2.

- ----------------------------
*    Capitalized terms used and not otherwise  defined  herein shall have
     the meanings assigned to them in the Prospectus dated August 21, 1998
     and the Prospectus Supplement  dated  November 13, 1998,  of CWABS,
     Inc., relating to its Asset-Backed Certificates, Series 1998-D.



     Mortgage Loan Statistics

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

<TABLE>

                                   PRINCIPAL BALANCES

<CAPTION>


                            Number of                Statistic          Percent of Pool by
           Range of          Mortgage         Calculation Date       Statistic Calculation
 Principal Balances             Loans        Principal Balance      Date Principal Balance
<S>                          <C>               <C>                       <C>
     0.00-   10000.00         2,285             10,046,461                  6.33%
 10000.01-   20000.00         2,159             32,967,486                 20.77
 20000.01-   30000.00         1,173             29,406,947                 18.52
 30000.01-   40000.00           635             22,305,775                 14.05
 40000.01-   50000.00           364             16,506,094                 10.40
 50000.01-   60000.00           167              9,250,544                  5.83
 60000.01-   70000.00           115              7,526,703                  4.74
 70000.01-   80000.00            73              5,516,865                  3.48
 80000.01-   90000.00            43              3,669,977                  2.31
 90000.01-  100000.00            69              6,741,827                  4.25
100000.01-  125000.00            41              4,615,123                  2.91
125000.01-  150000.00            27              3,805,700                  2.40
150000.01-  175000.00            10              1,652,938                  1.04
175000.01-  200000.00            15              2,950,735                  1.86
200000.01-  225000.00             1                215,000                  0.14
225000.01-  250000.00             1                240,000                  0.15
275000.01-  300000.00             1                300,000                  0.19
300000.01-  325000.00             1                325,000                  0.20
325000.01-  350000.00             1                350,000                  0.22
     350000.01 and up             1                358,000                  0.23
                              -----            -----------                -------
                Total         7,182            158,751,175                100.00%
                              =====            ===========                =======
                                                                     
                                                           
</TABLE>

<TABLE>


                           COMBINED LOAN-TO-VALUE RATIOS
<CAPTION>

                        Number of              Statistic          Percent of Pool by
     Combined            Mortgage       Calculation Date       Statistic Calculation
Loan-to-Value               Loans      Principal Balance      Date Principal Balance

<S>         <C>           <C>            <C>                       <C>
 0.01-      10.00             14              152,934                0.10%
10.01-      20.00             46              768,401                0.48
20.01-      30.00             43            1,072,187                0.68
30.01-      40.00             88            1,894,905                1.19
40.01-      50.00            131            3,101,799                1.95
50.01-      60.00            286            6,172,660                3.89
60.01-      70.00            936           18,697,054               11.78
70.01-      80.00          1,385           29,065,692               18.31
80.01-      90.00          3,242           71,636,941               45.13
90.01-     100.00          1,011           26,188,602               16.50
                           -----           ----------               -----
            Total          7,182          158,751,175              100.00%
                           =====          ===========              ======
                                      
</TABLE>
                                     
<TABLE>

                                  LOAN RATES


<CAPTION>
                                      
                      Number of           Statistic          Percent of Pool by
                       Mortgage    Calculation Date       Statistic Calculation
   Loan Rates             Loans   Principal Balance      Date Principal Balance

<S>                      <C>            <C>                       <C>
 5.751 -   6.000          3,852          80,534,134                 50.73 %
 6.251 -   6.500              1              72,533                  0.05
 6.751 -   7.000             43           1,121,889                  0.71
 7.001 -   7.250             13             294,838                  0.19
 7.251 -   7.500          3,054          70,524,821                 44.42
 7.751 -   8.000             10             461,711                  0.29
 8.001 -   8.250              3             261,948                  0.17
 8.251 -   8.500             23             550,721                  0.35
 8.501 -   8.750             28             788,807                  0.50
 8.751 -   9.000              5              45,333                  0.03
 9.001 -   9.250              8             193,825                  0.12
 9.251 -   9.500              8             164,770                  0.10
 9.501 -   9.750             41           1,265,799                  0.80
 9.751 -  10.000              9             319,617                  0.20
10.001 -  10.250             14             317,219                  0.20
10.251 -  10.500             13             419,054                  0.26
10.501 -  10.750             18             266,284                  0.17
10.751 -  11.000             13             396,759                  0.25
11.001 -  11.250              6             244,115                  0.15
11.251 -  11.500              9             277,282                  0.17
11.501 -  11.750              7             152,216                  0.10
11.751 -  12.000              2              55,074                  0.03
12.501 -  12.750              2              22,427                  0.01
                         ------         -----------                ------
           Total          7,182         158,751,175                100.00%
                          =====         ===========                ======
</TABLE>



<TABLE>
                                GEOGRAPHIC DISTRIBUTION


<CAPTION>

                              Number of                   Statistic        Percent of Pool by
                               Mortgage            Calculation Date     Statistic Calculation
               State              Loans           Principal Balance    Date Principal Balance
<S>                           <C>                    <C>                     <C>
             Alabama              127                   2,260,928              1.42 %
              Alaska               20                     521,359              0.33
             Arizona              195                   4,303,704              2.71
          California            1,928                  54,810,941             34.53
            Colorado              319                   6,449,594              4.06
         Connecticut               55                   1,135,385              0.72
            Delaware                7                      99,594              0.06
District of Columbia                4                      91,650              0.06
             Florida              374                   6,826,477              4.30
             Georgia              175                   2,812,968              1.77
              Hawaii               56                   1,642,043              1.03
               Idaho               94                   1,744,025              1.10
            Illinois              341                   7,108,234              4.48
             Indiana               91                   1,509,615              0.95
                Iowa               23                     281,492              0.18
              Kansas               61                   1,249,552              0.79
            Kentucky               34                     677,014              0.43
           Louisiana               78                   1,422,388              0.90
               Maine               21                     375,235              0.24
            Maryland               78                   1,456,403              0.92
       Massachusetts              178                   3,599,543              2.27
            Michigan              424                   8,286,373              5.22
           Minnesota               48                     906,269              0.57
         Mississippi               15                     259,927              0.16
            Missouri              118                   1,845,549              1.16
             Montana               45                     849,616              0.54
            Nebraska               25                     513,376              0.32
       New Hampshire               36                     777,535              0.49
          New Jersey              185                   3,801,720              2.39
          New Mexico               85                   1,742,012              1.10
              Nevada               96                   1,594,112              1.00
            New York              155                   3,625,294              2.28
      North Carolina              107                   1,746,078              1.10
        North Dakota                2                      40,410              0.03
                Ohio              247                   4,750,216              2.99
            Oklahoma               69                   1,126,447              0.71
              Oregon              174                   3,802,674              2.40
        Pennsylvania              250                   4,926,319              3.10
        Rhode Island               17                     345,891              0.22
      South Carolina               44                     798,673              0.50
        South Dakota                2                      54,787              0.03
           Tennessee              110                   1,757,298              1.11
               Texas                4                     125,195              0.08
                Utah              145                   3,113,101              1.96
             Vermont               10                     190,858              0.12
            Virginia               86                   1,748,343              1.10
          Washington              276                   5,998,497              3.78
           Wisconsin              115                   2,294,300              1.45
             Wyoming               33                   1,352,162              0.85
                                -----                 -----------             -----
               Total            7,182                 158,751,175             100.00%
                                =====                 ===========             ======

</TABLE>




<TABLE>



                           CREDIT LIMIT UTILIZATION RATES


<CAPTION>

                        Number of            Statistic          Percent of Pool by
     Credit Limit        Mortgage     Calculation Date       Statistic Calculation
Utilization Rates           Loans    Principal Balance      Date Principal Balance
<S>                         <C>          <C>                         <C>
 Less than   0.01             884                    1                 0.00%
 0.01-      10.00             234              500,944                 0.32
10.01-      20.00             234            1,889,614                 1.19
20.01-      30.00             274            2,969,711                 1.87
30.01-      40.00             333            4,716,402                 2.97
40.01-      50.00             357            5,775,397                 3.64
50.01-      60.00             355            6,757,421                 4.26
60.01-      70.00             487            8,763,659                 5.52
70.01-      80.00             436           11,408,325                 7.19
80.01-      90.00             490           13,538,423                 8.53
90.01-     100.00           3,098          102,431,279                64.52
                            -----          -----------                -----
            Total           7,182          158,751,175                100.00%
                            =====          ===========                =====
</TABLE>


<TABLE>


                                     PROPERTY TYPE

<CAPTION>

                            Number of              Statistic          Percent of Pool by
                             Mortgage       Calculation Date       Statistic Calculation
          Property Type         Loans      Principal Balance      Date Principal Balance
<S>                            <C>              <C>                       <C>
Single Family Residence         6,063            130,713,737                82.34%
                    PUD           764             20,349,843                12.82
            Condominium           288              5,901,370                 3.72
     Two-to-Four-Family            67              1,786,225                 1.13
                               ------            -----------               ------
                  Total         7,182            158,751,175               100.00%
                               ======            ===========               ======

</TABLE>

                                            LIEN PRIORITY

                 Number of            Statistic          Percent of Pool by
                  Mortgage     Calculation Date       Statistic Calculation
 Lien Priority       Loans    Principal Balance      Date Principal Balance

    First Lien         131         4,872,940                  3.07%
   Second Lien       7,051       153,878,235                 96.93
                     -----       -----------                 -----
         Total       7,182       158,751,175                100.00%
                     =====       ===========                ======




<TABLE>


                                       CREDIT LIMITS

<CAPTION>


                             Number of            Statistic          Percent of Pool by
                              Mortgage     Calculation Date       Statistic Calculation
        Credit Limits            Loans    Principal Balance      Date Principal Balance
<S>                             <C>           <C>                       <C> 
     0.00-   10000.00              186           1,144,424               0.72%
 10000.01-   20000.00            2,374          26,988,294               17.00
 20000.01-   30000.00            1,772          29,639,621               18.67
 30000.01-   40000.00              997          23,985,467               15.11
 40000.01-   50000.00              696          19,086,863               12.02
 50000.01-   60000.00              315          11,187,662                7.05
 60000.01-   70000.00              196           7,898,775                4.98
 70000.01-   80000.00              148           6,194,258                3.90
 80000.01-   90000.00               99           4,710,212                2.97
 90000.01-  100000.00              221          10,823,368                6.82
100000.01-  125000.00               47           3,832,482                2.41
125000.01-  150000.00               55           4,769,205                3.00
150000.01-  175000.00               13           1,333,157                0.84
175000.01-  200000.00               29           3,669,007                2.31
200000.01-  225000.00                7             625,783                0.39
225000.01-  250000.00                8             950,093                0.60
250000.01-  275000.00                1                   0                0.00
275000.01-  300000.00                8             155,418                0.10
300000.01-  325000.00                1             325,000                0.20
325000.01-  350000.00                2             384,637                0.24
           350000.01+                7           1,047,450                0.66
                                     -           ---------                ----
                 Total           7,182         158,751,175              100.00%
                                 =====         ===========              ======
</TABLE>

<TABLE>


                          MONTHS REMAINING TO SCHEDULED MATURITY
<CAPTION>

                            Number of            Statistic          Percent of Pool by
     Months Remaining        Mortgage     Calculation Date       Statistic Calculation
to Scheduled Maturity           Loans    Principal Balance      Date Principal Balance
           <S>                <C>             <C>                    <C>
            145 - 156             947           24,453,659             15.40%
            169 - 180             170            4,406,395              2.78
            229 - 240             105            1,632,405              1.03
            289 - 300           5,846          126,183,100             79.48
            301 - 312             114            2,075,616              1.31
                               ------          -----------              ----
                Total           7,182          158,751,175            100.00%
                               ======          ===========            ======
</TABLE>





<TABLE>


                                      MARGIN

<CAPTION>

                         Number of            Statistic          Percent of Pool by
                          Mortgage     Calculation Date       Statistic Calculation
            Margin           Loans    Principal Balance      Date Principal Balance
<S>                         <C>          <C>                     <C>  
   Less than 0.001             659         11,846,798                7.46 %
 0.001-      0.250             150          3,418,730                2.15
 0.251-      0.500             798         17,065,251               10.75
 0.501-      0.750             309          5,919,484                3.73
 0.751-      1.000             147          2,905,453                1.83
 1.001-      1.250             592         12,852,201                8.10
 1.251-      1.500              51            876,652                0.55
 1.501-      1.750              95          2,630,076                1.66
 1.751-      2.000           1,229         26,428,553               16.65
 2.001-      2.250             723         17,167,454               10.81
 2.251-      2.500              58          1,443,321                0.91
 2.501-      2.750             283          5,786,704                3.65
 2.751-      3.000             816         18,829,730               11.86
 3.001-      3.250             263          7,076,872                4.46
 3.251-      3.500             229          6,416,925                4.04
 3.501-      3.750             175          4,230,418                2.66
 3.751-      4.000             151          3,303,736                2.08
 4.001-      4.250             170          3,799,009                2.39
 4.251-      4.500             167          4,856,369                3.06
 4.501-      4.750              19            198,677                0.13
 4.751-      5.000              14            166,355                0.10
            5.001+              84          1,532,406                0.97
                             -----        -----------              -------
         Total               7,182        158,751,175              100.00%
                             =====        ===========              =======


</TABLE>






                                MAXIMUM RATES

                     Number of            Statistic         Percent of Pool by
                      Mortgage     Calculation Date      Statistic Calculation
 Maximum Rates           Loans    Principal Balance     Date Principal Balance

        12.000              17              234,300               0.15%
        12.250              22              454,441               0.29
        12.500              71            1,068,557               0.67
        15.000              42              791,087               0.50
        16.000             108            1,756,078               1.11
        17.000             388            7,226,684               4.55
        18.000           6,534          147,220,028              92.74
                         -----          -----------              -----
        Total            7,182          158,751,175              100.00%
                         =====          ===========              ======




                                                 ORIGINATION YEAR

                   Number of            Statistic          Percent of Pool by
 Origination        Mortgage     Calculation Date       Statistic Calculation
        Year           Loans    Principal Balance      Date Principal Balance

        1998           7,182          158,751,175              100.00%
                      ------          -----------              ------
       Total           7,182          158,751,175              100.00%
                       =====          ===========              ======


                               DELINQUENCY STATUS

                  Number of            Statistic          Percent of Pool by
Delinquency        Mortgage     Calculation Date       Statistic Calculation
     Status           Loans    Principal Balance      Date Principal Balance

    Current           7,139          157,834,802               99.42%
   30  - 59              43              916,373                0.58
                         --              -------                ----
      Total           7,182          158,751,175              100.00%
                      =====          ===========              ======




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

(a)      Not applicable.

(b)      Not applicable.

(c)      Exhibits:

         99.1. The Pooling and Servicing  Agreement,  dated as of November 14,
         1998, by and among the Company, CHL and the Trustee.

         99.2. The Purchase Agreement,  dated as of November 14, 1998, between
         the Company and CHL.



SIGNATURES

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

                                              CWABS, INC.

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

Dated:  December 3, 1998



                                 Exhibit Index

Exhibit

99.1.        Pooling and  Servicing  Agreement,  dated as of November 14,
             1998, by and among, the Company, CHL and the Trustee.

99.2.        Purchase Agreement,  dated as of November 14, 1998, between
             the Company and CHL.




EXHIBIT 99.1

                                                                B&W Draft No. 2
                                                                      11/18/98

_==============================================================================





                                 CWABS, INC.,
                                 as Depositor,

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

                                      and

                      THE FIRST NATIONAL BANK OF CHICAGO
                                  as Trustee

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

                        POOLING AND SERVICING AGREEMENT

                         Dated as of November 14, 1998

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

             Revolving Home Equity Loan Asset Backed Certificates
                                 Series 1998-D




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



                               TABLE OF CONTENTS

                                                                          Page

                                   ARTICLE I
                                  Definitions

Section 1.01.    Definitions..................................................6
Section 1.02.    Interest Calculations.......................................22

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

Section 2.01.    Conveyance of Mortgage Loans; Retention of Obligation to
                 Fund Advances Under Credit Line Agreements..................23
Section 2.02.    Acceptance by Trustee.......................................25
Section 2.03.    Representations and Warranties Regarding the Master
                 Servicer....................................................28
Section 2.04.    Representations and Warranties of the Sponsor Regarding
                 the Mortgage Loans; Retransfer of Certain Mortgage Loans....29
Section 2.05.    Covenants of the Depositor..................................34
Section 2.06.    Transfers of Mortgage Loans at Election of Transferor.......35
Section 2.07.    Execution and Authentication of Certificates................36
Section 2.08.    Tax Treatment...............................................36
Section 2.09.    Representations and Warranties of the Depositor.............36

                                  ARTICLE III
                Administration and Servicing of Mortgage Loans

Section 3.01.    The Master Servicer.........................................37
Section 3.02.    Collection of Certain Mortgage Loan Payments................39
Section 3.03.    Withdrawals from the Collection Account.....................40
Section 3.04.    Maintenance of Hazard Insurance; Property Protection
                 Expenses....................................................41
Section 3.05.    Assumption and Modification Agreements......................41
Section 3.06.    Realization Upon Defaulted Mortgage Loans; Repurchase of
                 Certain Mortgage Loans......................................42
Section 3.07.    Trustee to Cooperate........................................43
Section 3.08.    Servicing Compensation; Payment of Certain Expenses by
                 Master Servicer.............................................43
Section 3.09.    Annual Statement as to Compliance...........................44
Section 3.10.    Annual Servicing Report.....................................44
Section 3.11.    Access to Certain Documentation and Information Regarding
                 the Mortgage Loans..........................................44
Section 3.12.    Maintenance of Certain Servicing Insurance Policies.........45
Section 3.13.    Reports to the Securities and Exchange Commission...........45
Section 3.14.    Tax Returns.................................................45
Section 3.15.    Information  Required by the Internal  Revenue Service
                 Generally and Reports of Foreclosures and Abandonments
                 of Mortgaged Property.......................................46



                                  ARTICLE IV
                             Servicing Certificate

Section 4.01.    Servicing Certificate.......................................46
Section 4.02.    Claims upon the Policy; Policy Payments Account.............48
Section 4.03.    Replacement Policy..........................................50
Section 4.04.    Effect of Payments by the Credit Enhancer; Subrogation......50
Section 4.05.    Optional Advances of the Master Servicer....................51

                                   ARTICLE V
  Payments and Statements to Certificateholders; Rights of Certificateholders

Section 5.01.    Distributions...............................................51
Section 5.02.    Calculation of the Investor Certificate Rate................53
Section 5.03.    Statements to Certificateholders............................53
Section 5.04.    Rights of Certificateholders................................55

                                  ARTICLE VI
                               The Certificates

Section 6.01.    The Certificates............................................55
Section 6.02.    Registration of Transfer and Exchange of Investor
                 Certificates; Appointment of Registrar......................56
Section 6.03.    Mutilated, Destroyed, Lost or Stolen Certificates...........58
Section 6.04.    Persons Deemed Owners.......................................58
Section 6.05.    Restrictions on Transfer of Transferor Certificates.........58
Section 6.06.    Appointment of Paying Agent.................................60
Section 6.07.    Acceptance of Obligations...................................60

                                  ARTICLE VII
              The Master Servicer, the Sponsor and the Depositor

Section 7.01.    Liability of the Sponsor, the Master Servicer and the
                 Depositor...................................................60
Section 7.02.    Merger or Consolidation of, or Assumption of the
                 Obligations of, the Master Servicer or the Depositor........60
Section 7.03.    Limitation on Liability of the Master Servicer and Others...61
Section 7.04.    Master Servicer Not to Resign...............................61
Section 7.05.    Delegation of Duties........................................62
Section 7.06.    Indemnification of the Trust by the Master Servicer.........62
Section 7.07.    Indemnification of the Trust by the Transferor..............62
Section 7.08.    Limitation on Liability of the Transferor...................63

                                 ARTICLE VIII
                             Servicing Termination

Section 8.01.    Events of Servicing Termination.............................63
Section 8.02.    Trustee to Act; Appointment of Successor....................65
Section 8.03.    Notification to Certificateholders..........................66

                                  ARTICLE IX
                                  The Trustee

Section 9.01.    Duties of Trustee...........................................66
Section 9.02.    Certain Matters Affecting the Trustee.......................67
Section 9.03.    Trustee Not Liable for Certificates or Mortgage Loans.......68
Section 9.04.    Trustee May Own Certificates................................69
Section 9.05.    Master Servicer to Pay Trustee's Fees and Expenses; Master
                 Servicer to Indemnify.......................................69
Section 9.06.    Eligibility Requirements for Trustee........................70
Section 9.07.    Resignation or Removal of Trustee...........................70
Section 9.08.    Successor Trustee...........................................71
Section 9.09.    Merger or Consolidation of Trustee..........................71
Section 9.10.    Appointment of Co-Trustee or Separate Trustee...............71
Section 9.11.    Limitation of Liability.....................................73
Section 9.12.    Trustee May Enforce Claims Without Possession of
                 Certificates................................................73
Section 9.13.    Suits for Enforcement.......................................73

                                   ARTICLE X
                                  Termination

Section 10.01.   Termination.................................................73

                                  ARTICLE XI
                           Rapid Amortization Events

Section 11.01.   Rapid Amortization Events...................................75

                                  ARTICLE XII
                           Miscellaneous Provisions

Section 12.01.   Amendment...................................................76
Section 12.02.   Recordation of Agreement....................................78
Section 12.03.   Limitation on Rights of Certificateholders..................78
Section 12.04.   Governing Law...............................................79
Section 12.05.   Notices.....................................................79
Section 12.06.   Severability of Provisions..................................80
Section 12.07.   Assignment..................................................80
Section 12.08.   Certificates Nonassessable and Fully Paid...................80
Section 12.09.   Third-Party Beneficiaries...................................80
Section 12.10.   Counterparts................................................80
Section 12.11.   Effect of Headings and Table of Contents....................80

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



     This  Pooling and  Servicing  Agreement,  dated as of November  14, 1998,
among CWABS,  Inc., as Depositor (the  "Depositor"),  Countrywide  Home Loans,
Inc., as Sponsor and Master  Servicer (in such  capacities,  the "Sponsor" and
the "Master Servicer",  respectively), and The First National Bank of Chicago,
as Trustee (the "Trustee"),

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

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

                                  ARTICLE I

                                  Definitions

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Certificate: An Investor Certificate or a Transferor Certificate.

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

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

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

     Closing Date: November 19, 1998.

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

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

     Collection Period: With respect to any Distribution Date and any Mortgage
Loan, the calendar month preceding the month of such Distribution Date (or, in
the case of the first  Collection  Period,  the period from  November 15, 1998
through December 31, 1998).

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

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

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

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

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

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

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

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

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

     Cut-off Date: November 14, 1998.

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

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

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

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

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

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

     Depository: The initial Depository shall be The Depository Trust Company,
the  nominee  of which is Cede & Co.,  as the  registered  Holder of  Investor
Certificates  evidencing $156,000,000 in initial aggregate principal amount of
the Investor  Certificates.  The Depository  shall at all times be a "clearing
corporation" as defined in Section  8-102(a)(5) of the UCC of the State of New
York.

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

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

     Distribution Date: The fifteenth day of each month, or if such day is not
a Business Day, then the next Business Day, beginning in January 1999.

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

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

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

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

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

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

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

     Event of Servicing Termination: As defined in Section 8.01.

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

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

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

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

     Guaranteed  Principal  Distribution  Amount:  With  respect  to  (i)  any
Distribution Date on which the Available  Transferor  Subordinated  Amount and
any  Overcollateralization  Amount has been reduced to or equals  zero,  other
than the Distribution  Date in December 2024, the amount,  if any, required to
reduce the Investor Certificate  Principal Balance (after giving effect to the
distributions  of Interest  Collections and Principal  Collections  (including
without limitation  Subordinated Transferor Collections) that are allocable to
principal  on the  Investor  Certificates  on such  Distribution  Date) to the
Invested  Amount  immediately  following such  Distribution  Date and (ii) the
Distribution  Date in  December  2024,  the  amount by which  the  outstanding
Investor  Certificate  Principal  Balance  (after  giving  effect to  Interest
Collections   allocable  and   distributable  as  principal  on  the  Investor
Certificates  on such  Distribution  Date)  exceeds  the sum of the amounts on
deposit in the Collection  Account available to be distributed to the Investor
Certificateholders pursuant to Section 5.01(b) hereof.

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

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

     Insurance  Agreement:  The insurance and indemnity  agreement dated as of
November 19, 1998 among the Depositor,  the Sponsor, the Master Servicer,  the
Trustee and the Credit  Enhancer,  including any  amendments  and  supplements
thereto.

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

     Interest  Collections:  As to  any  Distribution  Date,  the  sum  of all
payments  by or on behalf of  Mortgagors  and any other  amounts  constituting
interest  (including without limitation such portion of Insurance Proceeds and
Net  Liquidation  Proceeds  as is  allocable  to  interest  on the  applicable
Mortgage  Loan)  collected by the Master  Servicer  under the  Mortgage  Loans
(excluding  any fees  (including  annual  fees)  or late  charges  or  similar
administrative  fees paid by Mortgagors)  during the related Collection Period
plus any optional  advance made by the Master Service pursuant to Section 4.05
herein minus (i) the Servicing Fee payable to the Master Servicer with respect
to the related  Collection Period and (ii) any such optional advance for which
the Master Service has been  reimbursed.  The terms of the related Credit Line
Agreement  shall  determine  the  portion  of each  payment in respect of such
Mortgage Loan that constitutes principal or interest.

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

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

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

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

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

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

     Investor Certificateholder: The Holder of an Investor Certificate.

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

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

     Investor Certificate Rate: A per annum rate equal to, with respect to the
first Interest Period, 5.76391%, and for any subsequent Interest Period, a per
annum rate equal to the sum of (a) LIBOR as of the second  LIBOR  Business Day
prior to the  first  day of such  Interest  Period  and (b)  0.50%;  provided,
however,  that in no event shall the Investor Certificate Rate with respect to
any Interest Period exceed the Maximum Rate for such Interest Period.

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

     Investor Fixed Allocation Percentage: 98.5%.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Managed  Amortization  Period:  The period from the  Closing  Date to and
including the Distribution Date in December 2003.

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

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

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

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

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

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

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

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

     Mortgage Loans: The mortgage loans,  including  Additional  Balances with
respect thereto,  that are transferred and assigned to the Trustee pursuant to
Section 2.01, together with all related Mortgage Files,  exclusive of Mortgage
Loans that are  retransferred  to the  Depositor,  the Master  Servicer or the
Sponsor or  purchased  by the Master  Servicer  from time to time  pursuant to
Section  2.02,  2.04,  2.05,  2.06 or 3.06, as from time to time are held as a
part of the Trust. The Mortgage Loans originally so held are identified in the
Mortgage Loan Schedule delivered on the Closing Date. The Mortgage Loans shall
also include any Eligible  Substitute Mortgage Loan substituted by the Sponsor
for a Defective Mortgage Loan pursuant to Sections 2.02 and 2.04.

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

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

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

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

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

     Net Loan Rate:  With respect to any Mortgage  Loan and as to any day, the
Loan Rate less the Servicing Fee Rate, the Premium Percentage, the Trustee Fee
Rate and,  commencing with the  Distribution  Date in January 2000,  0.50% per
annum.

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

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

     Original Invested Amount: $156,000,000.

     Original Investor Certificate Principal Balance: $156,000,000.

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

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

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

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

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

     Policy: The certificate  guaranty  insurance policy number AB0207BE,  and
all endorsements  thereto,  dated as of the Closing Date, issued by the Credit
Enhancer to the Trustee for the benefit of the Investor Certificateholders.

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

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

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

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

     Premium: As defined in the Insurance Agreement.

     Premium Percentage: As defined in the Insurance Agreement.

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

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

     Rapid Amortization Commencement Date: The earlier of (i) the Distribution
Date in  January  2004 and (ii) the  Distribution  Date  next  succeeding  the
Collection  Period  in which a Rapid  Amortization  Event is  deemed  to occur
pursuant to Section 11.01.

     Rapid Amortization Event: As defined in Section 11.01.

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

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

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

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

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

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

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

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

     Required  Overcollateralization  Amount:  As  defined  in  the  Insurance
Agreement.

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

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

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

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

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

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

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

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

     Servicing Fee Rate: 0.50% per annum.

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

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

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

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

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

     Transfer Date: As defined in Section 2.06.

     Transfer Deficiency: As defined in Section 2.02(b).

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

     Transfer Notice Date: As defined in Section 2.06.

     Transferor   or  Transferor   Certificateholders:   The  Holders  of  the
Transferor Certificates.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                  ARTICLE II

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

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

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

     In connection  with such transfer and  assignment by the  Depositor,  the
Depositor  shall deliver or cause the Sponsor to deliver to the Trustee within
thirty  (30) days  following  the  Closing  Date the  following  documents  or
instruments with respect to each Mortgage Loan:

          (i) the original Mortgage Note endorsed in blank;

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

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

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

          (v) a title  policy for each  Mortgage  Loan with a Credit  Limit in
     excess of $100,000;

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

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

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

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

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

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

     (b) In the event that neither the Depositor nor the Sponsor  delivers the
Mortgage  File for any  Mortgage  Loan to the  Trustee  as and  when  required
pursuant to paragraph  (a) of this Section  2.01,  such Mortgage Loan shall be
deemed  to be  retransferred,  reassigned  and  otherwise  reconveyed  to  the
Sponsor,  subject to the conditions  set forth in Section  2.02(b) (as if such
Mortgage Loan were otherwise subject to the provisions thereof).  In the event
of a Transfer  Deficiency,  the  Sponsor,  within  five (5)  Business  Days of
notification  thereof by the Trustee,  shall substitute an Eligible Substitute
Mortgage  Loan for the  related  Mortgage  Loan or, if  unable to effect  such
substitution,  deposit into the Collection Account the Transfer Deposit Amount
in  immediately  available  funds  equal  to  the  Transfer  Deficiency  (or a
combination of  substitution  and deposit).  Any such  substitution or deposit
shall be  accomplished  in the  manner  specified  in, and have the effect set
forth in,  Section  2.02(b) (as if the related  Mortgage  Loan were  otherwise
subject to the provisions thereof).

     (c)  Should  the long term  senior  unsecured  corporate  debt  rating of
Countrywide  Home Loans,  Inc. fall below "BBB" by Standard & Poor's or "Baa2"
by  Moody's,  as  promptly  as  practicable  but in no event more than 90 days
following the  occurrence of such event,  the Master  Servicer  shall,  at its
expense,  (i) either (x) request  that the Trustee  deliver to it the original
Assignment  of  Mortgage  previously  delivered  to the  Trustee  pursuant  to
paragraph (v)(ii) of this Section 2.01 and thereupon record such Assignment of
Mortgage  in  favor of the  Trustee  (which  may be a  blanket  assignment  if
permitted by applicable law) in the appropriate real property or other records
or (y) deliver to the Trustee an Opinion of Counsel  addressed  to the Trustee
and the Credit  Enhancer  to the effect  that  recording  is not  required  to
protect the Trustee's right, title and interest in and to the related Mortgage
Loan or, in case a court should  recharacterize the sale of the Mortgage Loans
as a financing,  to perfect a first priority security interest in favor of the
Trustee in the related  Mortgage Loan,  which Opinion of Counsel also shall be
reasonably acceptable to each of the Rating Agencies (as evidenced in writing)
and the Credit Enhancer.

     Section 2.02.  Acceptance by Trustee. (a) The Trustee hereby acknowledges
its receipt of the Policy and  declares  that the Trustee  holds and will hold
such  Policy,  and will hold all other  documents  delivered to it pursuant to
Section 2.01,  and all amounts  received by it thereunder  and  hereunder,  in
trust, upon the terms herein set forth, for the use and benefit of all present
and future Certificateholders and the Credit Enhancer.

     On the day the Mortgage  Files are  delivered to the Trustee  pursuant to
the third  paragraph of Section 2.01, the Trustee shall execute and deliver to
the Depositor,  the Master Servicer and the Sponsor (with a copy to the Credit
Enhancer) an Initial  Certification  in the form annexed  hereto as Exhibit H.
Based on its review and examination,  and only as to the documents  identified
in such  Initial  Certification,  the  Trustee  shall  acknowledge  that  such
documents appear regular on their face and relate to each Mortgage Loan.

     Not later than 180 days after the Closing Date, the Trustee shall deliver
to the  Depositor,  the Master  Servicer  and the Sponsor  (with a copy to the
Credit  Enhancer) a Final  Certification in the form annexed hereto as Exhibit
I, with any applicable exceptions noted thereon.

     If,  in  the  course  of  its  review  in   connection   with  the  Final
Certification,  the  Trustee  finds  any  document  constituting  a part  of a
Mortgage  File  which does not meet the  requirements  of  Section  2.01,  the
Trustee  shall  list  such as an  exception  in the Final  Certification.  The
Sponsor  shall  promptly  correct or cure such defect  within 90 days from the
date it was so notified of such defect.

     The Trustee shall be under no duty or  obligation  to inspect,  review or
examine said 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.

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

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

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

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

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

     (d) 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 Master Servicer shall promptly deliver to the Trustee,  upon the execution
or receipt  thereof,  the  originals of such other  documents  or  instruments
constituting  the  Mortgage  File as come into the  possession  of the  Master
Servicer from time to time.

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

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

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

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

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

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

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

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

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

          (ii) As of the Closing Date with  respect to the Mortgage  Loans and
     as of the applicable  date of  substitution  with respect to any Eligible
     Substitute Mortgage Loan, either (A) the Purchase Agreement constitutes a
     valid  transfer and  assignment to the Depositor of all right,  title and
     interest of the Sponsor in and to the Cut-off  Date Asset  Balances  with
     respect to the applicable Mortgage Loans, all monies due or to become due
     with respect thereto  (excluding  payments in respect of accrued interest
     due on or prior to the Cut-off  Date),  and all  proceeds of such Cut-off
     Date Asset  Balances with respect to the Mortgage Loans and such funds as
     are from time to time deposited in the Collection  Account (excluding any
     investment  earnings  thereon)  and all other  property  specified in the
     first  paragraph of Section 2.01 as being part of the corpus of the Trust
     conveyed to the Trust by the Sponsor, and upon payment for the Additional
     Balances,  will constitute a valid transfer and assignment to the Trustee
     of all right,  title and interest of the Sponsor in and to the Additional
     Balances,  all monies due or to become due with respect thereto,  and all
     proceeds of such Additional  Balances and all other property specified in
     the  first  paragraph  of  Section  2.01(a)  relating  to the  Additional
     Balances or (B) the Purchase Agreement or this Agreement, as appropriate,
     constitutes  a grant of a security  interest (as defined in the UCC as in
     effect in  California)  in such  property to the Trustee on behalf of the
     Trust. If this Agreement  constitutes the grant of a security interest to
     the  Trust  in such  property,  the  Trust  shall  have a first  priority
     perfected  security  interest in such property,  subject to the effect of
     Section  9-306 of the UCC with  respect to  collections  on the  Mortgage
     Loans that are deposited in the Collection Account in accordance with the
     next to last paragraph of Section 3.02(b);

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

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

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

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

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

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

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

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

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

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

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

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

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

          (xvi) As of the  Cut-off  Date for the  Mortgage  Loans no more than
     0.52% of such Mortgage Loans, by aggregate principal balance, are secured
     by Mortgaged Properties located in one United States postal zip code;

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

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

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

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

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

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

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

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

          (xxv)  The  weighted  average  remaining  term  to  maturity  of the
     Mortgage  Loans on a  contractual  basis as of the  Cut-off  Date for the
     Mortgage Loans is  approximately  272 months.  On each date that the Loan
     Rates have been adjusted, interest rate adjustments on the Mortgage Loans
     were made in compliance  with the related  Mortgage and Mortgage Note and
     applicable  law. Over the term of each Mortgage  Loan,  the Loan Rate may
     not exceed the related  Loan Rate Cap,  if any.  The Loan Rate Caps range
     between  12.00%  and  18.00% and the  weighted  average  Loan Rate Cap is
     approximately  17.86%. The Gross Margins range between -1.375% and 6.500%
     and the weighted average Gross Margin is  approximately  2.030% as of the
     Cut-off  Date for the  Mortgage  Loans.  The Loan Rates on such  Mortgage
     Loans range between  5.99% and 12.75% and the weighted  average Loan Rate
     is approximately 6.81%.

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

          (xxvii) No more than  17.66% (by Cut-off  Date Pool  Balance) of the
     Mortgage  Loans are  secured  by real  property  improved  by  individual
     condominium  units,  units in planned unit  developments,  townhouses  or
     two-to-four  family residences  erected thereon,  and at least 82.34% (by
     Cut-off  Date Pool  Balance)  of the  Mortgage  Loans are secured by real
     property with a detached one-family residence erected thereon;

          (xxviii)  The Credit  Limits on the  Mortgage  Loans  range  between
     $10,000 and $1,000,000 with an average of approximately $35,607.89. As of
     the Cut-off Date for the Mortgage Loans, no Mortgage Loan had a principal
     balance in excess of approximately  $1,000,000 and the average  principal
     balance of the Mortgage Loans is equal to approximately $22,104.03; and

          (xxix)  Approximately  3.07% and 96.93% of the  Mortgage  Loans,  by
     aggregate  principal  balance  as of the  Cut-off  Date for the  Mortgage
     Loans, are first and second liens, respectively.

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

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

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

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

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

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

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

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

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

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

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

          (i) No Rapid Amortization Event has occurred;

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

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

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

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

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

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

          (viii) The  Transferor  shall have satisfied all  requirements  with
     respect to such retransfer which may be imposed by the U.S. Department of
     Labor after the Closing Date and prior to the date of such  retransfer in
     order to ensure that any  administrative  exemption  from the  prohibited
     transaction  rules of ERISA and the  related  excise  tax  provisions  of
     Section 4975 of the Code granted by such Department to any underwriter of
     the  Certificates  shall  continue to apply to the purchase,  holding and
     resale of  Certificates  by Plans  and to the  servicing,  management  or
     operation of the Trust; provided,  however, that the Transferor shall not
     be  required  to satisfy  such  requirements  if it obtains an Opinion of
     Counsel  to the  effect  that  such  retransfer  would  not  result  in a
     non-exempt prohibited transaction.

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

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

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

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

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

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

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

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

                                 ARTICLE III

                         Administration and Servicing
                               of Mortgage Loans

     Section 3.01. The Master Servicer.  (a) The Master Servicer shall service
and  administer the Mortgage  Loans in a manner  consistent  with the terms of
this  Agreement and with general  industry  practice and shall have full power
and authority, acting alone or through a subservicer, to do any and all things
in  connection  with  such  servicing  and  administration  which  it may deem
necessary or desirable, it being understood, however, that the Master Servicer
shall at all times remain responsible to the Trustee,  the  Certificateholders
and the Credit  Enhancer  for the  performance  of its duties and  obligations
hereunder in  accordance  with the terms hereof.  Any amounts  received by any
subservicer  in  respect  of a  Mortgage  Loan  shall be  deemed  to have been
received  by the Master  Servicer  whether  or not  actually  received  by it.
Without  limiting the generality of the foregoing,  the Master  Servicer shall
continue,  and is hereby  authorized and empowered by the Trustee,  to execute
and deliver, on behalf of itself, the  Certificateholders  and the Trustee, or
any of them, any and all instruments of satisfaction  or  cancellation,  or of
partial or full release or  discharge  and all other  comparable  instruments,
with  respect  to the  Mortgage  Loans  and  with  respect  to  the  Mortgaged
Properties.  The  Trustee  shall,  upon the  written  request  of a  Servicing
Officer,  furnish the Master  Servicer  with any powers of attorney  and other
documents  necessary or appropriate to enable the Master Servicer to carry out
its servicing and administrative duties hereunder. The Master Servicer in such
capacity  may also  consent  to the  placing  of a lien  senior to that of any
Mortgage on the related Mortgaged  Property,  provided that (i) the new senior
lien secures a mortgage loan that  refinances an existing  first mortgage loan
and (ii) the Loan-to-Value Ratio of the new mortgage loan (without taking into
account any closing  costs that may be financed by such new mortgage  loan) is
equal to or less than the Loan-to-Value Ratio of the first mortgage loan to be
replaced  measured  either (A) as of the Cut-off Date or (B) as of the date of
the  refinancing  referenced  in  clause  (i);  provided,  however,  that  the
aggregate  Asset  Balance of such  Mortgage  Loans  with  respect to which the
senior lien may be modified in accordance with clause (ii)(A) shall not exceed
10% of the Cut-off Date Pool Balance and clause  (ii)(B)  shall not exceed 40%
of the Cut-off Date Pool Balance;  and provided,  further,  that the aggregate
Asset Balance of all such Mortgage Loans with respect to which the senior lien
may be so modified shall not exceed 50% of the Cut-off Date Pool Balance (such
50% herein referred to as the "Increased Senior Lien Limitation").

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

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

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

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

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

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

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

     (b) The Master Servicer shall establish and maintain a trust account (the
"Collection  Account") titled "The First National Bank of Chicago, as Trustee,
in trust for the registered holders of Revolving Home Equity Loan Asset Backed
Certificates,  Series 1998-D and Ambac Assurance  Corporation." The Collection
Account shall be an Eligible  Account.  The Master  Servicer  shall (i) on the
Business Day immediately preceding each of the first three Distribution Dates,
deposit in the Collection  Account any shortfall in the amount required to pay
the Investor  Certificate Interest on such Distribution Dates resulting solely
from the failure of certain Mortgage Loans to be fully indexed and (ii) on the
Business Day immediately preceding the first Distribution Date, deposit in the
Collection Account any amounts  representing  payments on, and any collections
in respect of, the Mortgage Loans received after the Cut-off Date and prior to
the Closing Date (exclusive of payments in respect of accrued  interest due on
or prior to the Cut-off  Date),  and thereafter  the Master  Servicer,  or the
Sponsor,  as the case may be, shall deposit within two Business Days following
receipt thereof the following payments and collections  received or made by it
(without duplication):

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Section  3.15.  Information  Required  by the  Internal  Revenue  Service
Generally and Reports of Foreclosures and Abandonments of Mortgaged  Property.
The  Master   Servicer  shall  prepare  and  deliver  all  federal  and  state
information  reports when and as required by all applicable  state and federal
income tax laws. In particular,  with respect to the requirement under Section
6050J of the Code to the effect that the Master Servicer shall make reports of
foreclosures  and  abandonments  of  any  mortgaged  property  for  each  year
beginning in 1999,  the Master  Servicer  shall file reports  relating to each
instance  occurring  during  the  previous  calendar  year in which the Master
Servicer  (i) on behalf of the Trustee  acquires an interest in any  Mortgaged
Property through foreclosure or other comparable conversion in full or partial
satisfaction  of a Mortgage Loan, or (ii) knows or has reason to know that any
Mortgaged  Property has been  abandoned.  The reports from the Master Servicer
shall be in form and substance  sufficient to meet the reporting  requirements
imposed by Section 6050J.

                                  ARTICLE IV

                             Servicing Certificate

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (xviii)  the  Invested  Amount  as  of  the  end  of  the  preceding
     Collection Period;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                  ARTICLE V

                          Payments and Statements to
               Certificateholders; Rights of Certificateholders

     Section 5.01. Distributions.

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

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

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

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

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

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

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

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

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

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

          (x) any remaining amount to the Transferor.

     (b)  Distribution of Principal  Collections.  Except on the  Distribution
Date in December 2024, on each Distribution Date, the Trustee shall distribute
out of the Collection Account to the Investor Certificateholders the Principal
Collections up to the Scheduled Principal Collections  Distribution Amount but
not  in  excess  of  the  Investor  Certificate   Principal  Balance.  On  the
Distribution  Date in December 2024, the Trustee shall  distribute to Investor
Certificateholders  Principal  Collections  up  to  the  Investor  Certificate
Principal Balance.

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

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

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

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

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

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

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

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

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

          (ii) the Investor Certificate Distribution Amount;

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

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

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

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

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

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

          (ix) the Servicing Fee for such Distribution Date;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                  ARTICLE VI

                               The Certificates

     Section 6.01. The Certificates.  The Investor Certificates and Transferor
Certificates  shall be  substantially in the forms set forth in Exhibits A and
B, respectively, and shall, on original issue, be executed,  authenticated and
delivered  by the Trustee to or upon the order of the  Depositor  concurrently
with the  sale and  assignment  to the  Trustee  of the  Trust.  The  Investor
Certificates  shall  be  initially  evidenced  by  one  or  more  certificates
representing the entire Original  Investor  Certificate  Principal Balance and
shall  be held  in  minimum  dollar  denominations  of  $25,000  and  integral
multiples of $1,000 in excess  thereof,  except that one Investor  Certificate
may be in a different  denomination of less than $1,000 so that the sum of the
denominations  of  all  outstanding  Investor  Certificates  shall  equal  the
Original Investor Certificate  Principal Balance. The sum of the denominations
of all outstanding  Investor  Certificates  shall equal the Original  Investor
Certificate  Principal Balance. The Transferor  Certificates shall be issuable
as one or more certificates  representing the entire interest in the assets of
the Trust other than that  represented by the Investor  Certificates and shall
initially be issued to the Sponsor.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                 ARTICLE VII

              The Master Servicer, the Sponsor and the Depositor

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

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

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

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

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

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

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

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

                                 ARTICLE VIII

                             Servicing Termination

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

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

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

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

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

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

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

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

     (b) Any  successor,  including  the  Trustee,  to the Master  Servicer as
master  servicer  shall during the term of its service as master  servicer (i)
continue  to service  and  administer  the  Mortgage  Loans for the benefit of
Certificateholders and the Credit Enhancer and (ii) maintain in force a policy
or policies of insurance  covering  errors and omissions in the performance of
its obligations as Master Servicer hereunder and a fidelity bond in respect of
its officers,  employees and agents to the same extent as the Master  Servicer
is so required pursuant to Section 3.12. The appointment of a successor Master
Servicer  shall not affect any liability of the  predecessor  Master  Servicer
which may have arisen under this Agreement  prior to its termination as Master
Servicer  (including,  without  limitation,  any deductible under an insurance
policy pursuant to Section 3.04),  nor shall any successor  Master Servicer be
liable for any acts or omissions of the predecessor Master Servicer or for any
breach by such Master Servicer of any of their  representations  or warranties
contained herein.

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

                                  ARTICLE IX

                                  The Trustee

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                  ARTICLE X

                                  Termination

     Section  10.01.   Termination.   (a)  The  respective   obligations   and
responsibilities  of the Sponsor,  the Master  Servicer,  the  Depositor,  the
Transferor  and the Trustee  created  hereby (other than the obligation of the
Trustee  to make  certain  payments  to  Certificateholders  after  the  final
Distribution  Date and the  obligation of the Master  Servicer to send certain
notices  as  hereinafter  set  forth)  shall  terminate  upon the last  action
required to be taken by the Trustee on the final Distribution Date pursuant to
this Article X following the later of (A) payment in full of all amounts owing
to the Credit  Enhancer  and (B) the earliest of (i) the  transfer,  under the
conditions  specified in Section  10.01(b),  to the Transferor of the Investor
Certificateholders'  interest in each Mortgage Loan and all property  acquired
in respect of any Mortgage Loan  remaining in the Trust for an amount equal to
the sum of (w) the Investor  Certificate  Principal  Balance,  (x) accrued and
unpaid  Investor  Certificate  Interest  through the day  preceding  the final
Distribution Date, and (y) interest accrued on any Unpaid Investor Certificate
Interest Shortfall, to the extent legally permissible,  (ii) the day following
the   Distribution   Date  on  which  the   distribution   made  to   Investor
Certificateholders  has reduced the Investor Certificate  Principal Balance to
zero,  (iii) the final payment or other  liquidation of the last Mortgage Loan
remaining in the Trust  (including  without  limitation the disposition of the
Mortgage Loans  pursuant to Section 10.02) or the  disposition of all property
acquired upon  foreclosure or deed in lieu of foreclosure of any Mortgage Loan
and (iv) the Distribution Date in December 2024; provided, however, that in no
event shall the trust  created  hereby  continue  beyond the  expiration of 21
years  from the date of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the Court of St. James's,
living on the date hereof.  Upon  termination in accordance with clause (i) or
(ii) of this Section  10.01,  the Trustee  shall  execute such  documents  and
instruments  of transfer  presented  by the  Transferor,  in each case without
recourse,  representation  or  warranty,  and take such  other  actions as the
Transferor may reasonably request to effect the transfer of the Mortgage Loans
to the Transferor.

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

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

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

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

                                  ARTICLE XI

                           Rapid Amortization Events

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

          (a)  failure on the part of the  Sponsor  (i) to make any payment or
     deposit  required by the terms of this  Agreement,  on or before the date
     occurring  three  Business Days after the date such payment or deposit is
     required  to be made  herein,  or (ii) to  cause  the  Depositor  to duly
     observe or perform in any material respect the covenants of the Depositor
     set forth in  Section  2.05 or (iii)  duly to  observe  or perform in any
     material  respect any other  covenants or  agreements  of the Sponsor set
     forth in this  Agreement,  which  failure,  in each case,  materially and
     adversely affects the interests of the  Certificateholders  or the Credit
     Enhancer and which, in the case of clause (iii), continues unremedied and
     continues  to  affect  materially  and  adversely  the  interests  of the
     Certificateholders  or the Credit  Enhancer for a period of 60 days (five
     days in the case of any  failure  to take  the  action  specified  in the
     second  sentence  of  Section  2.01(b))  after the date on which  written
     notice of such  failure,  requiring  the same to be remedied,  shall have
     been  given to the  Sponsor by the  Trustee,  or to the  Sponsor  and the
     Trustee by the Credit  Enhancer or the  Holders of Investor  Certificates
     evidencing Percentage Interests aggregating not less than 51%;

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

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

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

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

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

                                 ARTICLE XII

                           Miscellaneous Provisions

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Section  12.08.  Certificates  Nonassessable  and Fully Paid. The parties
agree that the Investor  Certificateholders shall not be personally liable for
obligations of the Trust, that the beneficial ownership interests  represented
by the Certificates  shall be nonassessable  for any losses or expenses of the
Trust or for any reason whatsoever,  and that the Certificates upon execution,
authentication and delivery thereof by the Trustee pursuant to Section 2.07 or
6.02 are and shall be deemed fully paid.

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

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

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

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

                                            CWABS, INC.,
                                             as Depositor


                                            By:    ___________________________
                                                   Name:
                                                   Title:


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


                                            By:   ____________________________
                                                  Name:
                                                  Title:


                                            THE FIRST NATIONAL BANK OF CHICAGO,
                                             as Trustee


                                            By:   ____________________________
                                                  Name:
                                                  Title:




State of _______________   )
                           ) ss.:
County of_______________   )

     On the __th day of November,  1998 before me, a notary  public in and for
the State of ____________,  personally appeared ____________, known to me who,
being  by  me  duly   sworn,   did   depose   and  say  that  he   resides  at
_________________________________,  __________;  that he is the ______________
of CWABS,  Inc. a Delaware  corporation,  one of the parties that executed the
foregoing  instrument;  that he knows the seal of said  corporation;  that the
seal affixed to said instrument is such corporate seal; that it was so affixed
by order of the Board of Directors of said corporation; and that he signed his
name thereto by like order.



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

[Notarial Seal]



State of _______________   )
                           ) ss.:
County of__________        )

     On the __th day of November,  1998 before me, a notary  public in and for
the State of ________, personally appeared _____________________,  known to me
who,  being  by me  duly  sworn,  did  depose  and  say  that  he  resides  at
_________________, ____________, ________ _____; that he is the ______________
of The First National Bank of Chicago, a national banking association,  one of
the parties that executed the foregoing instrument;  that he knows the seal of
said  corporation;  that the seal affixed to said instrument is such corporate
seal;  that it was so  affixed  by order of the  Board  of  Directors  of said
corporation; and that he signed his name thereto by like order.



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

[Notarial Seal]


State of _______________   )
                           ) ss.:
County of_______________   )

     On the __th day of November,  1998 before me, a notary  public in and for
the  State of New York,  personally  appeared  ____________,  known to me who,
being  by  me  duly   sworn,   did   depose   and  say  that  he   resides  at
______________________________     _____________;     that     he    is    the
________________________   of  Countrywide  Home  Loans,   Inc.,  a  New  York
corporation,  one of the parties that executed the foregoing  instrument;  and
that he signed  his name  thereto by order of the Board of  Directors  of said
corporation.



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

[Notarial Seal]


                                                                      Exhibit A

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

Original Investor
Certificate Principal Balance
of this Investor
Certificate                                            :    $156,000,000

Certificate Rate                                       :    Variable

Initial Aggregate Investor
Certificate Principal Balance
of all Investor Certificates                                $156,000,000

CUSIP No.                                              :    ____________

Date of Pooling
and Servicing
Agreement                                              :    November 14, 1998

Certificate No.                                        :    ___

Cut-off Date                                           :    November 14, 1998

First Distribution
Date:                                                  :    January 15, 1999

             REVOLVING HOME EQUITY LOAN ASSET BACKED CERTIFICATES,
                                 SERIES 1998-D
                             INVESTOR CERTIFICATE

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

                                  CWABS, INC.

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

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

     This Certificate is one of the Investor Certificates from a duly
authorized issue of Certificates designated as Revolving Home Equity Loan
Asset Backed Certificates, Series 1998-D, representing, to the extent
specified in the Agreement, an undivided interest in: (i) each Mortgage Loan
including its Asset Balance (including all Additional Balances) and all
collections in respect thereof received after the Cut-off Date (excluding
payments in respect of accrued interest due on or prior to the Cut-off Date),
(ii) property that secured a Mortgage Loan that is acquired by foreclosure or
deed in lieu of foreclosure, (iii) an irrevocable and unconditional limited
financial guarantee insurance policy (the "Policy"), (iv) the Depositor's
rights under the hazard insurance policies in respect of the Mortgage Loans,
(v) an assignment of the Depositor's rights under the purchase agreement dated
as of November 14, 1998 between the Sponsor, as seller, and the Depositor, as
purchaser (collectively, the "Trust Assets") and (vi) certain other property
described in the Agreement.

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

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

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

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

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

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

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

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

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

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

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

     The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (i) payment in
full of all amounts owing to the Credit Enhancer and (ii) the earliest of (a)
the transfer, under the conditions specified in the Agreement, to the
Transferor (as defined in the Agreement) of the interest of the Holders of the
Investor Certificates in each Mortgage Loan and all property acquired in
respect of any Mortgage Loan remaining in the Trust, (b) the day following the
Distribution Date on which distributions reduce the Investor Certificate
Principal Balance to zero, (c) the final payment or other liquidation of the
last Mortgage Loan remaining in the Trust and (d) the Distribution Date in
December 2024. The Transferor may effect an early retirement of the
Certificates by paying the retransfer price and accepting retransfer of the
Trust Assets pursuant to the terms of the Agreement on any Distribution Date
after the Investor Certificate Principal Balance is less than or equal to 10%
of the Original Investor Certificate Principal Balance; provided, however,
that in no event shall the Trust continue beyond the expiration of 21 years
from the death of certain person named in the Agreement. Upon retirement of
the Certificates in accordance with Section 10.01 of the Agreement, the
Trustee shall execute such documents and instruments of transfer presented by
the Transferor and take such other actions as the Transferor may reasonably
request to effect the retransfer of the Mortgage Loans to the Transferor.

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

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

Dated:


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

                                        By: ___________________________________

Certificate of Authentication:

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

By:  _________________________________
     Authorized Officer




                                                                     Exhibit B

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



Date of Pooling and Servicing

Agreement:                                             :    November 14, 1998
Cut-off Date                                           :    November 14, 1998
Percentage Interest                                    :    100%
Certificate No.                                        :    ___:
First Distribution Date                                :    January 15, 1999

             REVOLVING HOME EQUITY LOAN ASSET BACKED CERTIFICATES,
                                 SERIES 1998-D
                            TRANSFEROR CERTIFICATE

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

                                  CWABS, INC.

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

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

     This Certificate is one of the Transferor Certificates from a duly
authorized issue of Certificates designated as Revolving Home Equity Loan Asset
Backed Certificates, Series 1998-D, representing, to the extent specified in the
Agreement, an undivided interest in: (i) each Mortgage Loan including its Asset
Balance (including all Additional Balances) and all collections in respect
thereof received after the Cut-off Date (excluding payments in respect of
accrued interest due on or prior to the Cut-off Date), (ii) property that
secured a Mortgage Loan that is acquired by foreclosure or deed in lieu of
foreclosure, (iii) the Depositor's rights under the hazard insurance policies in
respect of the Mortgage Loans, (iv) an assignment of the Depositor's rights
under the purchase agreement dated as of November 14, 1998 between the Sponsor,
as seller, and the Depositor, as purchaser, and (v) certain other property
described in the Agreement (collectively, the "Trust Assets").

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

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

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

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

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

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

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

     The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon distribution to the
Certificateholders, or provision therefor, of the amount required to be so
distributed in accordance with the Agreement upon the later of (i) payment in
full of all amounts owing to the Credit Enhancer and (ii) the earliest of (a)
the transfer, under the conditions specified in the Agreement, to the
Transferor (as defined in the Agreement) of the interest of the Holders of the
Investor Certificates in each Mortgage Loan and all property acquired in
respect of any Mortgage Loan remaining in the Trust, (b) the day following the
Distribution Date on which distributions reduce the Investor Certificate
Principal Balance to zero, (c) the final payment or other liquidation of the
last Mortgage Loan remaining in the Trust or (d) the Distribution Date in
December 2024. The Transferor may effect an early retirement of the
Certificates by paying the retransfer price and accepting retransfer of the
Trust Assets pursuant to the terms of the Agreement on any Distribution Date
after the Investor Certificate Principal Balance is less than or equal to 10%
of the Original Investor Certificate Principal Balance; provided, however,
that in no event shall the Trust continue beyond the expiration of 21 years
from the death of certain person named in the Agreement. Upon retirement of
the Certificates in accordance with Section 10.01 of the Agreement, the
Trustee shall execute such documents and instruments of transfer presented by
the Transferor and take such other actions as the Transferor may reasonably
request to effect the retransfer of the Mortgage Loans to the Transferor.



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

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

Dated:

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


                                       By: ____________________________________

Certificate of Authentication:

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

By:  _________________________________
     Authorized Officer



                                                                     EXHIBIT C

                            MORTGAGE LOAN SCHEDULE

                          [Delivered to Trustee Only]



                                                                     Exhibit D

                         FORM OF CREDIT LINE AGREEMENT



                                                                     Exhibit E

                       FORM OF LETTER OF REPRESENTATIONS



                                                                     Exhibit F

                   FORM OF INVESTMENT LETTER [NON-RULE 144A]
                          FOR TRANSFEROR CERTIFICATES

                                                                         Date:

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

         Attention: ________________

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

Attn:  Corporate Trust Services Division

         Re: CWABS, Inc.;
             Countrywide Home Equity Loan Trust 1998-D,
             Revolving Home Equity Loan Asset Backed Certificates,
             Series 1998-D, Transferor Certificates                             

Ladies and Gentlemen:

     In connection with our acquisition of Transferor Certificates in the
Denomination of ______________, we certify that (a) we understand that the
Transferor Certificates are not being registered under the Securities Act of
1933, as amended (the "Act"), or any state securities laws and are being
transferred to us in a transaction that is exempt from the registration
requirements of the Act and any such laws, (b) we are an "accredited
investor," as defined in Regulation D under the Act, and have such knowledge
and experience in financial and business matters that we are capable of
evaluating the merits and risks of investments in the Transferor Certificates,
(c) we have had the opportunity to ask questions of and receive answers from
the Depositor concerning the purchase of the Transferor Certificates and all
matters relating thereto or any additional information deemed necessary to our
decision to purchase the Transferor Certificates, (d) either (i) we are not an
employee benefit plan that is subject to the Employee Retirement Income
Security Act of 1974, as amended, nor a plan subject to Section 4975 of the
Internal Revenue Code of 1986, as amended, nor are we acting on behalf of any
such employee benefit plan, or (ii) if we are an insurance company, a
representation that we are an insurance company which is purchasing such
Certificates with funds contained in an "insurance company general account"
(as such term is defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTCE 95-60")) and that the purchase and holding of such
Certificates are covered under PTCE 95-60, (e) we are acquiring the Transferor
Certificates for investment for our own account and not with a view to any
distribution of such Certificates (but without prejudice to our right at all
times to sell or otherwise dispose of the Transferor Certificates in
accordance with clause (g) below), (f) we have not offered or sold any
Transferor Certificates to, or solicited offers to buy any Transferor
Certificates from, any person, or otherwise approached or negotiated with any
person with respect thereto, or taken any other action which would result in a
violation of Section 5 of the Act, and (g) we will not sell, transfer or
otherwise dispose of any Transferor Certificates unless (1) such sale,
transfer or other disposition is made pursuant to an effective registration
statement under the Act or is exempt from such registration requirements, and
if requested, we will at our expense provide an opinion of counsel
satisfactory to the addressees of this Transferor Certificate that such sale,
transfer or other disposition) may be made pursuant to an exemption from the
Act, (2) the purchaser or transferee of such Transferor Certificate has
executed and delivered to you a certificate to substantially the same effect
as this certificate, and (3) the purchaser or transferee has otherwise
complied with any conditions for transfer set forth in the Pooling and
Servicing Agreement dated as of November 14, 1998 (the "Agreement"), among
CWABS, Inc. as Depositor, Countrywide Home Loans, Inc., as Master Servicer,
and The First National Bank of Chicago, as Trustee. All capitalized terms used
herein but not defined herein shall have the meanings assigned to them in the
Agreement.

                                   Very truly yours,


                                   -------------------------------------------
                                   Name of Transferee


                                   By:  ______________________________
                                        Name:
                                       Title:



                  FORM OF INVESTMENT LETTER RULE 144A LETTER
                          FOR TRANSFEROR CERTIFICATES

                                                                          Date:

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

         Attention: ________________

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

Attn:  Corporate Trust Services Division

         Re:  CWABS, Inc.;
              Countrywide Home Equity Loan Trust 1998-D,
              Revolving Home Equity Loan Asset Backed Certificates,
              Series 1998-D, Transferor Certificates                     

Ladies and Gentlemen:

     In connection with our proposed purchase of the Transferor Certificates,
we certify that (a) we understand that the Transferor Certificates are not
being registered under the Securities Act of 1933, as amended (the "Act"), or
any state securities laws and are being transferred to us in a transaction
that is exempt from the registration requirements of the Act and any such
laws, (b) we have such knowledge and experience in financial and business
matters that we are capable of evaluating the merits and risks of investments
in the Transferor Certificates, (c) we have had the opportunity to ask
questions of and receive answers from the Depositor concerning the purchase of
the Transferor Certificates and all matters relating thereto or any additional
information deemed necessary to our decision to purchase the Transferor
Certificates, (d) either (i) we are not an employee benefit plan that is
subject to the Employee Retirement Income Security Act of 1974, as amended,
nor a plan subject to Section 4975 of the Internal Revenue Code of 1986, nor
are we acting on behalf of any such employee benefit plan, or (ii) if we are
an insurance company, a representation that we are an insurance company which
is purchasing such Certificates with funds contained in an "insurance company
general account" (as such term is defined in Section V(e) of Prohibited
Transaction Class Exemption 95-60 ("PTCE 95-60")) and that the purchase and
holding of such Certificates are covered under PTCE 95-60, (e) we have not,
nor has anyone acting on our behalf offered, transferred, pledged, sold or
otherwise disposed of the Transferor Certificates, any interest in the
Transferor Certificates or any other similar security to, or solicited any
offer to buy or accept a transfer, pledge or other disposition of the
Transferor Certificates, any interest in the Transferor Certificates or any
other similar security from, or otherwise approached or negotiated with
respect to the Transferor Certificates, any interest in the Transferor
Certificates or any other similar security with, any person in any manner, or
made any general solicitation by means of general advertising or in any other
manner, or taken any other action, that would constitute a distribution of the
Transferor Certificates under the Act or that would render the disposition of
the Transferor Certificates a violation of Section 5 of the Act or require
registration pursuant thereto, nor will act, nor has authorized or will
authorize any person to act, in such manner with respect to the Transferor
Certificates and (f) we are a "qualified institutional buyer" as that term is
defined in Rule 144A under the Act and have completed either of the forms of
certification to that effect attached hereto as Annex 1 or Annex 2. We are
aware that the sale to us is being made in reliance on Rule 144A. We are
acquiring the Transferor Certificates for our own account or for resale
pursuant to Rule 144A and further, understand that such Transferor
Certificates may be resold, pledged or transferred only (i) to a person
reasonably believed to be a qualified institutional buyer that purchases for
its own account or for the account of a qualified institutional buyer to whom
notice is given that the resale, pledge or transfer is being made in reliance
on Rule 144A, or (ii) pursuant to another exemption from registration under
the Act. All capitalized terms used herein but not defined herein shall have
the meanings assigned to them in the Pooling and Servicing Agreement dated as
of November 14, 1998 among CWABS, Inc. as Depositor, Countrywide Home Loans,
Inc., as Sponsor Master Servicer, and The First National Bank of Chicago, as
Trustee.

                                 Name of Buyer

                                 By: _______________________________
                                     Name:
                                     Title:



                                                          ANNEX 1 TO Exhibit F

              QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE

         [For Transferees Other Than Registered Investment Companies]

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

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

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

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

            _______________           Bank.  The Buyer (a) is a national  bank
                                      or banking  institution  organized under
                                      the laws of any State,  territory or the
                                      District of  Columbia,  the  business of
                                      which  is   substantially   confined  to
                                      banking and is  supervised  by the state
                                      or  territorial  banking  commission  or
                                      similar official or is a foreign bank or
                                      equivalent  institution,  and (b) has an
                                      audited    net   worth   of   at   least
                                      $25,000,000  as   demonstrated   in  its
                                      latest annual  financial  statements,  a
                                      copy of which is attached hereto.

            ______________            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.

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

1     Buyer   must own   and/or   invest   on   a discretionary basis at least
      $100,000,000  in securities unless Buyer is a dealer, and, in that case,
      Buyer  must  own   and/or   invest  on  a   discretionary basis at least
      $10,000,000 in securities.

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

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

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

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

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

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

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

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

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

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

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

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


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

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

                                            Date:  ____________________________



                                                          ANNEX 2 TO Exhibit F

           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees that are Registered Investment Companies]

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

     7. 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.

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


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

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

     9. 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).

     10. 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.

     11. 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.

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


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

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

                                        IF AN ADVISER:

                                        --------------------------------------
                                        Name of Advisor

                                        Date:


                                                                     Exhibit G

                   FORM OF REQUEST FOR RELEASE OF DOCUMENTS

                                                                         [DATE]

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

Attn:  Corporate Trust Services Division

         Re:      CWABS, Inc. Revolving Home Equity Loan
                  Asset Backed Certificates, Series 1998-D

Gentlemen:

     In connection with the administration of the Mortgage Loans held by you
as Trustee under the Pooling and Servicing Agreement dated as of November 14,
1998, among CWABS, Inc. as Depositor, Countrywide Home Loans, Inc., as Sponsor
and Master Servicer, and you, as Trustee (the "Agreement"), we hereby request
a release of the Mortgage File held by you as Trustee with respect to the
following described Mortgage Loan for the reason indicated below.

Loan No.:

Reason for requesting file:

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

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

            ______________   3.      The Mortgage Loan is being foreclosed.

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

            ______________   5.      Other (Describe).

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

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

                                           COUNTRYWIDE HOME LOANS, INC.

                                           By:________________________________
                                              Name:
                                              Title: Servicing Officer



                                   EXHIBIT H


                         FORM OF INITIAL CERTIFICATION

                                    [date]

[Depositor]

[Master Servicer]

[Sponsor]
- -----------------
- -----------------

                  Re:      Pooling and Servicing Agreement among
                           CWABS, Inc., as Depositor, Countrywide
                           Home Loans, Inc., as Sponsor and Master
                           Servicer, and First National Bank of Chicago,
                           as Trustee, Revolving Home Equity Loan Asset
                           Backed Certificates, Series 1998-D              

Gentlemen:

         In accordance  with Section 2.02 of the  above-captioned  Pooling and
Servicing Agreement (the "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 any
Mortgage  Loan  listed  on the  attached  Document  Exception  Report)  it has
received:

          (i) the original Mortgage Note endorsed in blank; and

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

     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
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 collectability,
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 Pooling and Servicing Agreement.

                                                First National Bank of Chicago,
                                                as Trustee

                                                By:____________________________
                                                   Name:
                                                   Title:



                                   EXHIBIT I


                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    [date]

[Depositor]

[Master Servicer]

[Sponsor]

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

                  Re:      Pooling and Servicing Agreement among
                           CWABS, Inc., as Depositor, Countrywide
                           Home Loans, Inc., as Sponsor and Master
                           Servicer, and First National Bank of Chicago,
                           as Trustee, Revolving Home Equity Loan Asset
                           Backed Certificates, Series 1998-D              

Gentlemen:

     In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement (the "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 in blank;

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

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

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

          (v) a title policy for each Mortgage Loan with a Credit Limit in
excess of $100,000;

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

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

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

     Based on its review and examination and only as to the foregoing
documents, (a) such documents appear regular on their face and related to such
Mortgage Loan, and (b) the information set forth in items (i), (ii), (iii),
(iv), (v), and (vi) 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
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 collectability,
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 Pooling and Servicing Agreement.

                                            First National Bank of Chicago,
                                            as Trustee

                                            By:_______________________________
                                               Name:
                                               Title:



EXHIBIT 99.2

                                                                B&W Draft No.1
                                                                      11/18/98



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












                                  CWABS, INC.

                                 as Purchaser,

                                      and

                         COUNTRYWIDE HOME LOANS, INC.

                                  as Seller,

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

                              PURCHASE AGREEMENT

                         Dated as of November 14, 1998

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

             Revolving Home Equity Loan Asset Backed Certificates
                                 Series 1998-D









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



                               TABLE OF CONTENTS

                                                                          Page

                                   ARTICLE I

                                  DEFINITIONS

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

                                  ARTICLE II

               SALE OF MORTGAGE LOANS; PAYMENT OF PURCHASE PRICE

Section 2.1    Sale of the Mortgage Loans.....................................1
Section 2.2    Obligations of Seller Upon Sale................................2
Section 2.3    Payment of Purchase Price for the Mortgage Loans...............3

                                  ARTICLE III

              REPRESENTATIONS AND WARRANTIES; REMEDIES FOR BREACH

Section 3.1    Seller Representations and Warranties..........................4
Section 3.2    Seller Representations and Warranties Relating to the
               Mortgage Loans.................................................5

                                  ARTICLE IV

                              SELLER'S COVENANTS

Section 4.1    Covenants of the Seller.......................................10

                                   ARTICLE V

                                   SERVICING

Section 5.1    Servicing.....................................................11

                                  ARTICLE VI

                                  TERMINATION

Section 6.1    Termination...................................................11



                                  ARTICLE VII

                           MISCELLANEOUS PROVISIONS

Section 7.1    Amendment.....................................................11
Section 7.2    Governing Law.................................................11
Section 7.3    Notices.......................................................11
Section 7.4    Severability of Provisions....................................12
Section 7.5    Counterparts..................................................12
Section 7.6    Further Agreements............................................12
Section 7.7    Successors and Assigns: Assignment of Purchase Agreement......12
Section 7.8    Survival......................................................12




     PURCHASE AGREEMENT, dated as of November 14, 1998 (this "Agreement"),
between Countrywide Home Loans, Inc., a New York corporation (the "Seller"),
and CWABS, Inc., a Delaware corporation (the "Purchaser").

                              W I T N E S S E T H

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

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

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

     WHEREAS, pursuant to the terms of a Pooling and Servicing Agreement dated
as of November 14, 1998 (the "Pooling and Servicing Agreement") among the
Purchaser, as depositor, the Seller, as sponsor and master servicer, and The
First National Bank of Chicago, as trustee (the "Trustee"), the Purchaser will
convey the Mortgage Loans to the Trust.

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

                                  ARTICLE I

                                  DEFINITIONS

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

                                  ARTICLE II

               SALE OF MORTGAGE LOANS; PAYMENT OF PURCHASE PRICE

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

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

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

     In connection with any conveyance by the Seller, the Seller shall deliver
to the Depositor, or at the Depositor's direction, to the Trustee within 30
days following the Closing Date, the following documents or instruments with
respect to each Mortgage Loan (the "Related Documentation"):

        (i) the original Mortgage Note endorsed in blank;

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

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

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

        (v) a title policy for each Mortgage Loan with a Credit Limit in excess
of $100,000;

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

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

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

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

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

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

     Section 2.3.  Payment of Purchase Price for the Mortgage Loans. In
consideration of the sale of the Mortgage Loans from the Seller to the
Purchaser on the Closing Date, the Purchaser agrees to pay to the Seller on
the Closing Date by transfer of immediately available funds, an amount equal
to $155,610,000 (the "Purchase Price"), and to transfer to the Seller on the
Closing Date the Transferor Certificates.

                                 ARTICLE III

                        REPRESENTATIONS AND WARRANTIES;
                              REMEDIES FOR BREACH

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

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

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

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

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

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

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

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

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

     (ii) As of the Closing Date with respect to the Mortgage Loans and as of
the applicable date of substitution with respect to any Eligible Substitute
Mortgage Loan, either (A) this Agreement constitutes a valid transfer and
assignment to the Purchaser of all right, title and interest of the Seller in
and to the Cut-off Date Asset Balances with respect to the applicable Mortgage
Loans, all monies due or to become due with respect thereto (excluding
payments in respect of accrued interest due on or prior to the Cut-off Date),
and all proceeds of such Cut-off Date Asset Balances with respect to the
Mortgage Loans and such funds as are from time to time deposited in the
Collection Account (excluding any investment earnings thereon) and all other
property specified in the first paragraph of Section 2.01(a) of the Pooling
and Servicing Agreement as being part of the corpus of the Trust conveyed to
the Trust by the Purchaser, and upon payment for the Additional Balances, will
constitute a valid transfer and assignment to the Purchaser of all right,
title and interest of the Seller in and to the Additional Balances, all monies
due or to become due with respect thereto, and all proceeds of such Additional
Balances and all other property specified in the first paragraph of Section
2.01 of the Pooling and Servicing Agreement relating to the Additional
Balances or (B) this Agreement constitutes a grant of a security interest (as
defined in the UCC as in effect in California) in such property to the
Purchaser. If this Agreement constitutes the grant of a security interest to
the Purchaser in such property, the Purchaser shall have a first priority
perfected security interest in such property, subject to the effect of Section
9-306 of the UCC with respect to collections on the Mortgage Loans that are
deposited in the Collection Account in accordance with the next to last
paragraph of Section 3.02(b) of the Pooling and Servicing Agreement;

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

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

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

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

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

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

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

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

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

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

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

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

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

     (xvi) As of the Cut-off Date for the Mortgage Loans no more than 0.52% of
such Mortgage Loans, by aggregate principal balance, are secured by Mortgaged
Properties located in one United States postal zip code;

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

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

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

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

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

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

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

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

     (xxv) The weighted average remaining term to maturity of the Mortgage
Loans on a contractual basis as of the Cut-off Date for the Mortgage Loans is
approximately 272 months. On each date that the Loan Rates have been adjusted,
interest rate adjustments on the Mortgage Loans were made in compliance with
the related Mortgage and Mortgage Note and applicable law. Over the term of
each Mortgage Loan, the Loan Rate may not exceed the related Loan Rate Cap, if
any. The Loan Rate Caps range between 12.00% and 18.00% and the weighted
average Loan Rate Cap is approximately 17.86%. The Gross Margins range between
- -1.375% and 6.500% and the weighted average Gross Margin is approximately
2.030% as of the Cut-off Date for the Mortgage Loans. The Loan Rates on such
Mortgage Loans range between 5.99% and 12.75% and the weighted average Loan
Rate is approximately 6.81%.

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

     (xxvii) No more than 17.66% (by Cut-off Date Pool Balance) of the
Mortgage Loans are secured by real property improved by individual condominium
units, units in planned unit developments, townhouses or two-to-four family
residences erected thereon, and at least 82.34% (by Cut-off Date Pool Balance)
of the Mortgage Loans are secured by real property with a detached one-family
residence erected thereon;

     (xxviii) The Credit Limits on the Mortgage Loans range between
approximately $10,000 and $1,000,000 with an average of approximately
$35,607.89. As of the Cut-off Date for the Mortgage Loans, no Mortgage Loan
had a principal balance in excess of approximately $1,000,000 and the average
principal balance of the Mortgage Loans is equal to approximately $22,104.03;
and

     (xxix) Approximately 3.07% and 96.93% of the Mortgage Loans, by aggregate
principal balance as of the Cut-off Date for the Mortgage Loans, are first and
second liens, respectively.

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

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

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

                                  ARTICLE IV

                              SELLER'S COVENANTS

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

                                  ARTICLE V

                                  SERVICING

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

                                  ARTICLE VI

                                  TERMINATION

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

                                 ARTICLE VII

                           MISCELLANEOUS PROVISIONS

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

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

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

                  (i)      if to the Seller:

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

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

                  (ii)     if to the Purchaser:

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

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

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

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

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

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

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



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

                                      CWABS, INC.,
                                          as Purchaser

                                      By:____________________________________
                                         Name:
                                         Title:

                                      COUNTRYWIDE HOME LOANS, INC.,
                                          as Seller

                                      By:____________________________________
                                         Name:
                                         Title:



                                                                     Schedule I

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

                        [Delivered to the Trustee only]


`
STATE OF _____________)
                      ) ss.:
COUNTY OF ____________)

     On the ____ day of November 1998 before me, a Notary Public in and for
said State, personally appeared ______________, known to me to be a
_________________ of CWABS, Inc., the corporation that executed the within
instrument, and also known to me to be the person who executed it on behalf of
said corporation, and acknowledged to me that such corporation executed the
within instrument.

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


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

STATE OF _____________)
                      ) ss.:
COUNTY OF ____________)

     On the ____ day of November 1998 before me, _______________ of
Countrywide Home Loans, Inc., personally appeared, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person whose
name is subscribed to the within instrument and acknowledged to me that he
executed the same in his authorized capacity, and that by his signature on the
instrument the person, or the entity upon behalf of which the person acted,
executed the instrument.

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


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



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