CWABS INC
8-K, 1998-03-13
ASSET-BACKED SECURITIES
Previous: CWABS INC, 8-K, 1998-03-13
Next: MELLON BANK PREMIUM FINANCE LOAN MASTER TRUST, 8-K, 1998-03-13



______________________________________________________________________


                      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) February 27, 1998


          CWABS, INC. (as depositor under the Pooling and Servicing
          Agreement, dated as of February 20, 1998, providing for
          the issuance of the CWABS, INC., Asset-Backed
          Certificates, Series     1998-1).


                              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<F*>
- -----------------------------------------------------

     On February 27, 1998, CWABS, Inc. (the "Company") entered into a Pooling
and Servicing Agreement dated as of February 20, 1998 (the "Pooling and
Servicing Agreement"), by and among the Company, as depositor, Countrywide
Home Loans, Inc. ("CHL"), as seller and as master servicer, and The Bank of
New York, as trustee (the "Trustee"), providing for the issuance of the
Company's Asset-Backed Certificates, Series 1998-1.  The Pooling and
Servicing Agreement is annexed hereto as Exhibit 99.1.


____________________________
[FN]


<F*> Capitalized terms used and not otherwise defined herein shall have the
     meanings assigned to them in the Prospectus dated February 20, 1998 and
     the Prospectus Supplement dated February 23, 1998, of CWABS, Inc.,
     relating to its Asset-Backed Certificates, Series 1998-1.
</FN>

     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.


MORTGAGE LOAN STATISTICS

FIXED RATE LOANS

Number of Mortgage Loans:                                               1,170

Lien Status:                       First Liens:                       89.542%
                                   Second Liens:                      10.458%

Aggregate Unpaid Principal Balance:                             84,016,603.92
Aggregate Original Principal Balance:                           84,238,703.86

Weighted Average Gross Coupon:                                          9.917
Gross Coupon Range:                                            7.000 - 15.750

Average Unpaid Principal Balance:                                   71,809.06
Average Original Principal Balance:                                 71,998.89

Maximum Unpaid Principal Balance:                                  488,132.52

Minimum Unpaid Principal Balance:                                   10,000.00

Maximum Original Principal Balance:                                490,000.00
Minimum Original Principal Balance:                                 10,000.00

Weighted Avg. Stated Rem. Term                                        298.306
Stated Rem Term Range:                                              116 - 360

Weighted Average Age (First Pay
  thru Paid Thru Date):                                                  2.05
Age Range:                                                             0 - 12

Weighted Average Original Term:                                       300.318
Original Term Range:                                                120 - 360

Weighted Average Original LTV:                                         65.799
Original LTV Range:                                              2.66 - 90.00

Weighted Average  CLTV:                                                72.049
CLTV Range:                                                     6.62 - 100.00

Zip Code Max Concentration per Zone:                                    0.61%

The Earliest First Payment Date                                    05/01/1997
The Latest Maturity Date:                                          03/01/2028

GROSS MORTGAGE INTEREST RATE RANGE

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                   Aggregate              Cut-Off Date
Gross Mortgage                            Number of                   Unpaid                 Aggregate
Interest Rate                              Mortgage                Principal                 Principal
Range                                         Loans                  Balance                   Balance
<S>                                          <C>              <C>                             <C>
6.751-7.000                                       2               268,802.95                      0.32
7.001-7.250                                       1                49,534.15                      0.06
7.251-7.500                                       1               134,000.00                      0.16
7.501-7.750                                       3               302,631.11                      0.36
7.751-8.000                                      11             1,283,486.06                      1.53
8.001-8.250                                      20             1,636,798.56                      1.95
8.251-8.500                                      51             5,211,094.30                      6.20
8.501-8.750                                      64             6,154,911.85                      7.33
8.751-9.000                                     111            11,674,332.96                     13.90
9.001-9.250                                      54             5,669,654.76                      6.75
9.251-9.500                                      88             8,189,975.00                      9.75
9.501-9.750                                      76             6,646,922.50                      7.91
9.751-10.000                                    109             8,855,344.67                     10.54
10.001-10.250                                    41             3,352,287.51                      3.99
10.251-10.500                                    59             4,530,964.48                      5.39
10.501-10.750                                    46             3,360,258.66                      4.00
10.751-11.000                                    25             1,343,043.97                      1.60
11.001-11.250                                    26             1,354,170.31                      1.61
11.251-11.500                                    29             1,303,333.45                      1.55
11.501-11.750                                    82             3,251,993.48                      3.87
11.751-12.000                                    60             2,360,545.61                      2.81
12.001-12.250                                    25               930,944.33                      1.11
12.251-12.500                                    56             1,983,237.71                      2.36
12.501-12.750                                    31               899,208.03                      1.07
12.751-13.000                                    36             1,033,063.20                      1.23
13.001-13.250                                    20               823,872.68                      0.98
13.201-13.500                                     8               326,445.06                      0.39
13.501-13.750                                    14               441,949.74                      0.53
13.751-14.000                                     8               196,325.21                      0.23
14.001-14.250                                     2                34,862.28                      0.04
14.251-14.500                                     1                17,299.80                      0.02
14.501-14.750                                     4               219,261.21                      0.26
14.751-15.000                                     2                76,115.47                      0.09
15.251-15.500                                     2                56,606.32                      0.07
15.501-15.750                                     2                43,326.54                      0.05

Total . . . . . . . . . .                     1,170            84,016,603.92                   100.00%

</TABLE>


LOAN SUMMARY STRATIFIED BY
LAST PAYMENT DATE

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                                          Cut-Off Date
                                                            Aggregate Unpaid       Aggregate Principal
                           Number of Mortgage Loans        Principal Balance                   Balance
<S>                                          <C>              <C>                             <C>
12/01/1997                                        3               364,929.93                      0.43
01/01/1998                                       51             2,951,655.88                      3.51
02/01/1998                                      990            71,534,779.61                     85.14
03/01/1998                                      120             8,849,824.82                     10.53
04/01/1998                                        4               213,652.00                      0.25
05/01/1998                                        1                58,248.63                      0.07
01/01/1999                                        1                43,513.05                      0.05

Total . . . . . . . . . .                     1,170            84,016,603.92                   100.00%

</TABLE>


COMBINED LOAN-TO VALUE

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                                          Cut-Off Date
                                                                                             Aggregate
                               Number of       Aggregate Unpaid                              Principal
                          Mortgage Loans      Principal Balance                                Balance
<S>                               <C>            <C>                                          <C>
5.001-10.000                           1              12,250.00                                   0.01
10.001-15.000                          4             115,398.33                                   0.14
15.001-20.000                          8             369,384.26                                   0.44
20.001-25.000                          3              77,467.08                                   0.09
25.001-30.000                         15             487,479.95                                   0.58
30.001-35.000                         20           1,111,465.61                                   1.32
35.001-40.000                         23           1,150,961.22                                   1.37
40.001-45.000                         23           1,409,283.18                                   1.68
45.001-50.000                         45           2,129,794.98                                   2.53
50.001-55.000                         56           3,844,586.48                                   4.58
55.001-60.000                         62           3,540,389.82                                   4.21
60.001-65.000                         84           5,502,054.88                                   6.55
65.001-70.000                        149           9,812,306.63                                  11.68
70.001-75.000                        178          14,136,023.20                                  16.83
75.001-80.000                        262          23,723,025.69                                  28.24
80.001-85.000                        182          14,077,902.89                                  16.76
85.001-90.000                         19           1,229,410.59                                   1.46
90.001-95.000                         17             526,192.00                                   0.63
95.001-100.000                        19             761,227.13                                   0.91
Total . . . . . . . .              1,170          84,016,603.92                                100.00%


</TABLE>


REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                                          Cut-Off Date
                                                    Aggregate Unpaid Principal     Aggregate Principal
                           Number of Mortgage Loans                    Balance                 Balance
<S>                                          <C>                <C>                           <C>
109-120                                          25                 537,257.86                    0.64
169-180                                         537              27,031,089.83                   32.17
229-240                                           4                 164,487.31                    0.20
349-360                                         604              56,283,768.92                   66.99
Total . . . . . . . . . .                     1,170              84,016,603.92                 100.00%

</TABLE>


ORIGINAL LOAN-TO VALUE

<TABLE>
<CAPTION>
                                                                                 Percentage of Cut-Off
Original                           Number of Mortgage         Aggregate Unpaid          Date Aggregate
Loan-To-Value Ratio                             Loans        Principal Balance       Principal Balance
<S>                                            <C>              <C>                           <C>
0.001-5.000                                         5               117,557.04                    0.14
5.001-10.000                                       40             1,017,971.53                    1.21
10.001-15.000                                      89             2,807,158.74                    3.34
15.001-20.000                                      71             2,368,311.36                    2.82
20.001-25.000                                      37             1,440,885.38                    1.72
25.001-30.000                                      37             1,391,901.77                    1.66
30.001-35.000                                      26             1,408,198.69                    1.68
35.001-40.000                                      27             1,308,432.33                    1.56
40.001-45.000                                      23             1,428,843.43                    1.70
45.001-50.000                                      36             1,934,642.85                    2.30
50.001-55.000                                      45             3,585,073.45                    4.27
55.001-60.000                                      52             3,267,978.44                    3.89
60.001-65.000                                      72             5,201,754.56                    6.19
65.001-70.000                                     124             9,206,052.77                   10.96
70.001-75.000                                     148            12,826,604.61                   15.27
75.001-80.000                                     214            21,930,515.71                   26.10
80.001-85.000                                     117            11,931,629.17                   14.20
85.001-90.000                                       7               843,092.09                    1.00
Total . . . . . . . . . . . .                   1,170            84,016,603.92                 100.00%

</TABLE>


CURRENT MORTGAGE LOAN AMOUNTS

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                       Aggregate          Cut-Off Date
Current                                         Number of                 Unpaid             Aggregate
Mortgage Loan                                    Mortgage              Principal             Principal
Principal Balance                                   Loans                Balance               Balance
<S>                                                <C>            <C>                         <C>
5000.01-10000.00                                        2              20,000.00                  0.02
10000.01-15000.00                                      52             738,662.75                  0.88
15000.01-20000.00                                      79           1,412,932.02                  1.68
20000.01-25000.00                                      77           1,748,336.19                  2.08
25000.01-30000.00                                      76           2,138,173.35                  2.54
30000.01-35000.01                                      76           2,498,364.56                  2.97
35000.01-40000.00                                      64           2,418,825.13                  2.88
40000.01-45000.00                                      50           2,151,181.69                  2.56
45000.01-50000.00                                      63           3,008,228.02                  3.58
50000.01-55000.00                                      65           3,427,013.91                  4.08
55000.01-60000.00                                      63           3,628,294.65                  4.32
60000.01-65000.00                                      41           2,582,984.11                  3.07
65000.01-70000.00                                      42           2,853,052.49                  3.40
70000.01-75000.00                                      30           2,184,467.81                  2.60
75000.01-80000.00                                      30           2,332,411.37                  2.78
80000.01-85000.00                                      33           2,734,399.53                  3.25
85000.01-90000.00                                      22           1,931,483.76                  2.30
90000.01-95000.00                                      24           2,232,000.60                  2.66
95000.01-100000.00                                     38           3,733,841.34                  4.44
100000.01-105000.00                                    10           1,028,043.93                  1.22
105000.01-110000.00                                    15           1,623,892.09                  1.93
110000.01-115000.00                                    22           2,493,689.49                  2.97
115000.01-120000.00                                    18           2,122,152.37                  2.53
120000.01-125000.00                                    15           1,845,218.51                  2.20
125000.01-130000.00                                    19           2,418,203.80                  2.88
130000.01-135000.00                                    11           1,455,154.65                  1.73
135000.01-140000.00                                    10           1,375,366.93                  1.64
140000.01-145000.00                                    11           1,568,439.30                  1.87
145000.01-150000.00                                    10           1,492,030.58                  1.78
150000.01-200000.00                                    50           8,622,157.32                 10.26
200000.01-250000.00                                    24           5,351,811.92                  6.37
250000.01-300000.00                                    14           3,897,378.62                  4.64
300000.01-350000.00                                    10           3,303,865.19                  3.93
350000.01-400000.00                                     2             735,845.68                  0.88
400000.01-450000.00                                     1             420,567.74                  0.50
450000.01-500000.00                                     1             488,132.52                  0.58

Total . . . . . . . . . . . . . . .                 1,170          84,016,603.92               100.00%

</TABLE>


GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                         Percentage of
                       Number of Mortgage      Aggregate Unpaid       Cut-Off Date Aggregate Principal
State                               Loans     Principal Balance                                Balance
<S>                                  <C>         <C>                                            <C>
CA                                    259         25,806,869.89                                  30.72
FL                                     88          5,043,568.69                                   6.00
WA                                     67          4,709,033.64                                   5.60
HI                                     17          3,650,403.21                                   4.34
OH                                     58          3,209,821.77                                   3.82
AZ                                     42          2,894,376.13                                   3.45
UT                                     40          2,668,224.85                                   3.18
MI                                     48          2,522,481.23                                   3.00
OR                                     26          2,441,209.96                                   2.91
IN                                     48          2,372,374.23                                   2.82
LA                                     45          2,249,171.28                                   2.68
NY                                     24          2,246,680.33                                   2.67
TX                                     36          2,125,209.51                                   2.53
TN                                     27          1,845,909.70                                   2.20
GA                                     29          1,785,360.46                                   2.13
CO                                     29          1,759,242.73                                   2.09
PA                                     31          1,722,148.01                                   2.05
WI                                     26          1,445,657.87                                   1.72
MT                                     22          1,376,666.40                                   1.64
NJ                                     11          1,175,635.98                                   1.40
MA                                     19            970,948.61                                   1.16
ID                                     19            967,366.43                                   1.15
IL                                     11            853,711.84                                   1.02
MO                                     22            837,322.30                                   1.00
VA                                      9            765,379.41                                   0.91
NV                                      6            748,287.12                                   0.89
KY                                     17            729,731.74                                   0.87
OK                                     10            697,113.88                                   0.83
NM                                     14            660,844.10                                   0.79
WY                                     11            645,355.26                                   0.77
MD                                      6            602,103.74                                   0.72
NC                                     13            494,990.93                                   0.59
RI                                      5            321,350.92                                   0.38
MS                                      5            252,466.24                                   0.30
AL                                      2            195,991.72                                   0.23
AR                                      5            177,010.18                                   0.21
SC                                      4            164,060.79                                   0.20
IA                                      4            155,130.35                                   0.18
MN                                      2            135,130.63                                   0.16
NE                                      2            130,762.51                                   0.16
WV                                      1            127,787.98                                   0.15
NH                                      3            121,503.58                                   0.14
CT                                      3             88,184.59                                   0.10
DE                                      2             83,205.62                                   0.10
DC                                      1             23,927.50                                   0.03
KS                                      1             16,890.08                                   0.02
                                    1,170         84,016,603.92                                 100.00

</TABLE>


LOAN SUMMARY STRATIFIED BY
LOAN PURPOSE

<TABLE>
<CAPTION>
                                                                                       Percentage of Cut-Off
                                                              Aggregate Unpaid      Date Aggregate Principal
                             Number of Mortgage Loans         Principal Balance                       Amount
<S>                         <C>                                <C>                          <C> 
PURCHASE                       133                              10,490,060.17                  12.49
REFINANCE                    1,037                              73,526,543.75                  87.51
Total . . . . . . . . . .    1,170                              84,016,603.92                100.00%

</TABLE>


DISTRIBUTION OF PREPAYMENT PENALTIES ON MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                      Percentage of Cut-Off
                                                            Aggregate Unpaid       Date Aggregate Principal
                          Number of Mortgage Loans         Principal Balance                         Amount
<S>                          <C>                              <C>                         <C>
N                               303                            16,309,965.83                19.41
Y                               867                            67,706,638.09                80.59
Total . . . . . . . . . .     1,170                            84,016,603.92               100.00%

</TABLE>


MORTGAGE LOAN STATISTICS

ADJUSTABLE RATE LOANS

Number of Mortgage Loans:

Index:                                  6 Month Libor:                 99.70%
                                        1 Yr CMT:                       0.30%

Lien Status:                                                      First Liens

Aggregate Unpaid Principal Balance:                            178,037,734.96
Aggregate Original Principal Balance:                          178,312,190.00

Weighted Average Coupon (Gross)                                         8.967
Gross Coupon Range:                                            4.625 - 14.200

Weighted Average Margin (Gross)                                         6.224
Gross Margin Range:                                              2.750 -9.700

Weighted Average Life Cap (Gross):                                     15.871
Gross Life Cap Range:                                         11.625 - 20.875

Weighted Average Life Floor (Gross):                                    8.966
Gross Life Floor Range:                                        4.625 - 14.200

Average Unpaid Principal Balance:                                  104,237.55
Average Original Principal Balance:                                104,398.24

Maximum Unpaid Principal Balance:                                  695,000.00
Minimum Unpaid Principal Balance:                                   11,250.00

Maximum Original Principal Balance:                                695,000.00
Minimum Original Principal Balance:                                 11,250.00

Weighted Avg. Stated Rem. Term                                        358.116
Stated Rem Term Range:                                              175 - 360

Weighted Average Age (First Pay thru Paid Thru):                         1.34
Age Range:                                                             0 - 11

Weighted Average Original Term:                                       359.461
Original Term Range:                                                180 - 360

Weighted Average Original LTV:                                         74.847
Original LTV Range:                                             4.15 - 94.82 

Weighted Average Periodic Interest Cap:                                 1.452
Periodic Interest Cap Range:                                      1.00 - 2.00

Weighted Average Months to Interest Roll:                              18.850
Months to Interest Roll Range:                                         1 - 48

Weighted Average Interest Roll Frequency:                               6.018
Interest Frequency Range:                                              6 - 12

Zip Code Max Concentration per zone:                                    0.50%

6 Month Libor Loans
Percent of loans rolling every 6 months:                                21.86
Percent of loans rolling 2/28:                                          77.42
Percent of loans rolling 3/27:                                           0.42

1 Year CMT Loans
Percent of loans rolling every 12 months:                                0.23
Percent of loans rolling 5/1:                                            0.07

The Earliest First Payment Date                                    03/01/1997
The Latest Maturity Date:                                          03/01/2028


GROSS MORTGAGE INTEREST RATE RANGE



<TABLE>
<CAPTION>

Gross Mortgage                                          Number of         Aggregate      Percentage of
Interest Rate                                            Mortgage            Unpaid       Cut-Off Date
Range                                                       Loans         Principal          Aggregate
                                                                            Balance          Principal
                                                                                               Balance
<S>                                                        <C>      <C>                       <C>
4.501-      4.750                                               1         64,912.07               0.04
4.751-      5.000                                               7        737,016.92               0.41
5.001-      5.250                                               3        241,501.35               0.14
5.251-      5.500                                               2        245,900.00               0.14
5.501-      5.750                                              14      1,577,765.06               0.89
5.751-      6.000                                               6        510,350.00               0.29
6.001-      6.250                                              22      2,780,394.69               1.56
6.251-      6.500                                              26      3,246,277.18               1.82
6.501-      6.750                                              26      3,047,021.97               1.71
6.751-      7.000                                              26      4,523,017.40               2.54
7.001-      7.250                                              27      3,120,143.01               1.75
7.251-      7.500                                              40      4,530,782.96               2.54
7.501-      7.750                                              41      4,775,525.90               2.68
7.751-      8.000                                              85      9,644,629.97               5.42
8.001-      8.250                                              69      7,466,704.08               4.19
8.251-      8.500                                             120     14,354,481.93               8.06
8.501-      8.750                                             136     16,504,268.79               9.27
8.751-      9.000                                             136     15,066,677.76               8.46
9.001-      9.250                                             124     13,056,981.43               7.33
9.251-      9.500                                             133     16,813,410.59               9.44
9.501-      9.750                                             137     13,101,462.36               7.36
9.751-     10.000                                             120     11,379,862.52               6.39
10.001-     10.250                                             78      6,202,590.97               3.48
10.251-     10.500                                             78      6,517,253.61               3.66
10.501-     10.750                                             61      5,007,244.86               2.81
10.751-     11.000                                             76      5,903,683,28               3.32
11.001-     11.250                                             30      2,245,521.63               1.26
11.251-     11.500                                             23      1,530,189.35               0.86
11.501-     11.750                                             21      1,582,775.54               0.89
11.751-     12.000                                             12        849,490.75               0.48
12.001-     12.250                                              4        249,493.32               0.14
12.251-     12.500                                             10        484,855.77               0.27
12.501-     12.750                                              7        393,333.81               0.22
12.751-     13.000                                              3         73,570.00               0.04
13.001-     13.250                                              1         26,600.00               0.01
13.251-     13.500                                              1         30,000.00               0.02
13.751-     14.000                                              1        118,300.00               0.07
14.001-     14.250                                              1         33,744.13               0.02
Total..................                                     1,708    178,037,734.96            100.00%
</TABLE>


REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                       Number of           Aggregate     Percentage of
                                                        Mortgage              Unpaid      Cut-Off Date
                                                           Loans           Principal         Aggregate
                                                                             Balance         Principal
                                                                                               Balance
<S>                                                       <C>        <C>                      <C>
169-   180                                                     6          532,843.87              0.30
337-   348                                                     1          129,850.23              0.07
349-   360                                                 1,701      177,375,040.86             99.63

Total........                                              1,708      178,037,734.96           100.00%

</TABLE>


LOAN SUMMARY STRATIFIED BY
LAST PAYMENT DATE

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
                                                       Number of              Unpaid         Aggregate
                                                        Mortgage           Principal         Principal
                                                           Loans             Balance           Balance
<S>                                                       <C>        <C>                      <C>
12/01/1997                                                    13          909,815.55              0.51
01/01/1998                                                    64        7,198.351.16              4.04
02/01/1998                                                  1370      145,033,764.66             81.46
03/01/1998                                                   256       24,364,672.83             13.69
04/01/1998                                                     5          531,130.76              0.30

Total......                                                1,708      178,037,734.96           100.00%

</TABLE>


LOAN SUMMARY STRATIFIED BY
LOAN PURPOSE

<TABLE>
<CAPTION>
                                                       Number of           Aggregate     Percentage of
                                                        Mortgage              Unpaid      Cut-Off Date
                                                           Loans           Principal         Aggregate
                                                                             Balance         Principal
                                                                                               Balance
<S>                                                       <C>        <C>                      <C> 
PURCHASE                                                     581       57,860,627.41             32.50
REFINANCE                                                  1,127      120,177,107.55             67.50

Total........                                              1,708      178,037,734.96           100.00%

</TABLE>


ORIGINAL LOAN-TO-VALUE


<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
Original                                               Number of              Unpaid         Aggregate
Loan-To-Value                                           Mortgage           Principal         Principal
Ratio                                                      Loans             Balance           Balance
<S>                                                       <C>        <C>                      <C>
0.001-      5.000                                              1          207,500.00              0.12
10.001-     15.000                                             1           35,000.00              0.02
15.001-     20.000                                             3           50,946.05              0.03
20.001-     25.000                                             4          158,844.82              0.09
25.001-     30.000                                             8          588,691.91              0.33
30.001-     35.000                                             9          696,250.31              0.39
35.001-     40.000                                            15          926,333.48              0.52
40.001-     45.000                                            11          898,706.81              0.50
45.001-     50.000                                            37        2,707,800.00              1.52
50.001-     55.000                                            38        3,678,149.11              2.07
55.001-     60.000                                            75        6,223,066.11              3.50
60.001-     65.000                                           124       10,443,449.45              5.87
65.001-     70.000                                           260       22,899,391.33             12.86
70.001-     75.000                                           354       35,429,772.19             19.90
75.001-     80.000                                           485       57,942,746.82             32.55
80.001-     85.000                                           219       27,078,466.23             15.21
85.001-     90.000                                            63        8,019,559.51              4.50
90.001-     95.000                                             1           53,060.83              0.03

Total......                                                1,708      178,037,734.96           100.00%

</TABLE>


DISTRIBUTION OF
MARGINS

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
                                                      Number of               Unpaid         Aggregate
Gross                                                  Mortgage            Principal         Principal
Margin                                                    Loans              Balance           Balance
<S>                                                      <C>         <C>                      <C>
2.501-      3.000                                             1           129,850.23              0.07
4.001-      4.500                                             7           722,802.79              0.41
4.501-      5.000                                            78         8,646,849.42              4.86
5.001-      5.500                                           213        22,301,795.90             12.53
5.501-      6.000                                           463        54,481,982.06             30.60
6.001-      6.500                                           411        45,200,743.02             25.39
6.501-      7.000                                           260        25,172,960.38             14.14
7.001-      7.500                                           165        11,641,011.62              6.54
7.501-      8.000                                            83         7,286,643.92              4.09
8.001-      8.500                                            25         2,037,450.96              1.14
8.501-      9.000                                             1           381,900.53              0.21
9.501-     10.000                                             1            33,744.13              0.02

Total......                                               1,708       178,037,734.96           100.00%

</TABLE>


LOAN SUMMARY STRATIFIED BY
LIFECAP

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
                                                       Number of              Unpaid         Aggregate
Gross                                                   Mortgage           Principal         Principal
Life Cap                                                   Loans             Balance           Balance
<S>                                                       <C>        <C>                      <C>
11.501-     12.000                                             8          801,928.99              0.45
12.001-     12.500                                             5          487,401.35              0.27
12.501-     13.000                                            21        2,217,965.29              1.25
13.001-     13.500                                            48        6,026,671.87              3.39
13.501-     14.000                                            57        8,008,996.58              4.50
14.001-     14.500                                            75        8,792,601.81              4.94
14.501-     15.000                                           149       18,426,389.98             10.35
15.001-     15.500                                           207       23,980,292.27             13.47
15.501-     16.000                                           272       30,196,254.92             16.96
16.001-     16.500                                           248       28,588,648.28             16.06
16.501-     17.000                                           238       22,327,507.65             12.54
17.001-     17.500                                           153       11,470,535.71              6.44
17.501-     18.000                                           123        9,590,064.33              5.39
18.001-     18.500                                            49        3,644,080.60              2.05
18.501-     19.000                                            31        2,343,976.91              1.32
19.001-     19.500                                            12          612,732.27              0.34
19.501-     20.000                                             8          313,042.02              0.18
20.001-     20.500                                             3           90,344.13              0.05
20.501-     21.000                                             1          118,300.00              0.07

Total....                                                  1,708      178,037,734.96           100.00%

</TABLE>


LOAN SUMMARY STRATIFIED BY
LIFE FLOOR

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
                                                       Number of              Unpaid         Aggregate
Gross                                                   Mortgage           Principal         Principal
Life Floor                                                 Loans             Balance           Balance
<S>                                                       <C>        <C>                      <C>
4.501-      5.000                                              8          801,928.99              0.45
5.001-      5.500                                              5          487,401.35              0.27
5.501-      6.000                                             20        2,088,115.06              1.17
6.001-      6.500                                             48        6,026,671.87              3.39
6.501-      7.000                                             53        7,631,537.30              4.29
7.001-      7.500                                             67        7,650,925.97              4.30
7.501-      8.000                                            125       14,358,657.94              8.06
8.001-      8.500                                            189       21,821,186.01             12.26
8.501-      9.000                                            272       31,570,946.55             17.73
9.001-      9.500                                            258       29,900,310.73             16.79
9.501-     10.000                                            256       24,451,406.17             13.73
10.001-     10.500                                           156       12,719,844.58              7.14
10.501-     11.000                                           137       10,910,928.14              6.13
11.001-     11.500                                            53        3,775,710.98              2.12
11.501-     12.000                                            33        2,432,266.29              1.37
12.001-     12.500                                            14          734,349.09              0.41
12.501-     13.000                                            10          466,903.81              0.26
13.001-     13.500                                             2           56,600.00              0.03
13.501-     14.000                                             1          118,300.00              0.07
14.001-     14.500                                             1           33,744.13              0.02

Total....                                                  1,708      178,037,734.96           100.00%

</TABLE>


<TABLE>
<CAPTION>
                                                                                         Percentage of
NON-2/28 ARM LOANS                                                         Aggregate      Cut-Off Date
NEXT INTEREST ROLLDATE DATE                            Number of              Unpaid         Aggregate
                                                        Mortgage           Principal         Principal
Next Roll Date                                             Loans             Balance           Balance
<S>                                                         <C>      <C>                        <C>
03/01/1998                                                    23        2,489,973.47              1.40
04/01/1998                                                    36        4,313,142.36              2.42
05/01/1998                                                    47        5,593,776.80              3.14
06/01/1998                                                    46        4,687,635.35              2.63
07/01/1998                                                    71        8,610,321.57              4.84
08/01/1998                                                    67       10,336,978.00              5.81
09/01/1998                                                    32        2,894,915.00              1.63
11/01/1998                                                     2          403,801.98              0.23
12/01/2000                                                     2          397,572.57              0.22
01/01/2001                                                     2          346,810.06              0.19
02/01/2002                                                     1          129,850.23              0.07

Total.......                                                 329       40,204,777.39             22.58

</TABLE>


2/28 ARM LOANS
NEXT INTEREST ROLLDATE DATE


<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                            Aggregate     Cut-Off Date
                                                         Number of             Unpaid        Aggregate
                                                          Mortgage          Principal        Principal
Next Roll Date                                               Loans            Balance          Balance
<S>                                                         <C>       <C>                       <C> 
04/01/1998                                                       1          99,151.02             0.06
11/01/1998                                                       1         112,772.95             0.06
08/01/1999                                                      12       1,348,246.27             0.76
09/01/1999                                                      63       5,861,086.75             3.29
10/01/1999                                                     102      10,028,980.90             5.63
11/01/1999                                                     134      11,794,325.87             6.62
12/01/1999                                                     162      18,008,010.93            10.11
01/01/2000                                                     191      21,704,006.88            12.19
02/01/2000                                                     561      53,884,886.00            30.27
03/01/2000                                                     152      14,991,490.00             8.42

Total......                                                  1,379     137,832,957.57            77.42

</TABLE>


DISTRIBUTION OF PREPAYMENT PENALTIES ON MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
                                                       Number of              Unpaid         Aggregate
                                                        Mortgage           Principal         Principal
                                                           Loans             Balance           Balance
<S>                                                       <C>        <C>                      <C>
N                                                            600       63,413,967.23             35.62
Y                                                          1,108      114,623,767.73             64.38

Total.......                                               1,708      178,037,734.96           100.00%

</TABLE>


CURRENT MORTGAGE LOAN AMOUNTS

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
Current                                               Number of               Unpaid         Aggregate
Mortgage Loan                                          Mortgage            Principal         Principal
Principal Balance                                         Loans              Balance           Balance
<S>                                                      <C>         <C>                      <C>
10000.01-   15000.00                                          6            79,671.05              0.04
15000.01-   20000.00                                         22           392,876.12              0.22
20000.01-   25000.00                                         30           688,410.17              0.39
25000.01-   30000.00                                         32           911,638.98              0.51
30000.01-   35000.00                                         45         1,491,306.05              0.84
35000.01-   40000.00                                         74         2,798,044.17              1.57
40000.01-   45000.00                                         76         3,285,412.34              1.85
45000.01-   50000.00                                         78         3,731,695.58              2.10
50000.01-   55000.00                                         73         3,843,011.16              2.16
55000.01-   60000.00                                         77         4,430,455.90              2.49
60000.01-   65000.00                                         76         4,792,326.13              2.69
65000.01-   70000.00                                         78         5,273,257.02              2.96
70000.01-   75000.00                                         62         4,494,977.24              2.52
75000.01-   80000.00                                         69         5,371,658.85              3.02
80000.01-   85000.00                                         45         3,735,945.74              2.10
85000.01-   90000.00                                         77         6,755,001.41              3.79
90000.01-   95000.00                                         54         5,004,332.96              2.81
95000.01-  100000.00                                         50         4,905,895.17              2.76
100000.01-  105000.00                                        58         5,956,007.81              3.35
105000.01-  110000.00                                        38         4,085,694.90              2.29
110000.01-  115000.00                                        57         6,421,419.47              3.61
115000.01-  120000.00                                        47         5,555,831.14              3.12
120000.01-  125000.00                                        50         6,150,893.09              3.45
125000.01-  130000.00                                        31         3,955,578.18              2.22
130000.01-  135000.00                                        26         3,445,423.57              1.94
135000.01-  140000.00                                        26         3,590,499.20              2.02
140000.01-  145000.00                                        27         3,859,864.99              2.17
145000.01-  150000.00                                        32         4,739,153.18              2.66
150000.01-  200000.00                                       127        21,850,835.44             12.27
200000.01-  250000.00                                        73        16,331,290.34              9.17
250000.01-  300000.00                                        50        13,757,516.28              7.73
300000.01-  350000.00                                        18         5,780,915.35              3.25
350000.01-  400000.00                                        10        3,678,950.71               2.07
400000.01-  450000.00                                         3         1,280,887.28              0.72
450000.01-  500000.00                                         7         3,304,944.12              1.86
500000.01-  550000.00                                         2         1,058,786.26              0.59
550000.01-  600000.00                                         1           552,327.61              0.31
650000.01-  700000.00                                         1           695,000.00              0.39
Total.....                                                1,708       178,037,734.96           100.00%

</TABLE>


GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                         Percentage of
                                                                           Aggregate      Cut-Off Date
                                                         Number of            Unpaid         Aggregate
                                                          Mortgage         Principal         Principal
                                                             Loans           Balance           Balance
<S>                                                           <C>     <C>                       <C>
CA                                                             239     39,813,305.90             22.36
WA                                                              96     11,989,865.05              6.73
MI                                                             110      9,732,009.29              5.47
FL                                                              11      9,593,484.20              5.39
OH                                                             137      9,540,394.80              5.36
UT                                                              81      9,013,373.34              5.06
IL                                                              78      8,631,798.90              4.85
WI                                                             106      8,505,743.06              4.78
CO                                                              63      6,933,302.89              3.89
TX                                                              64      5,324,080.86              2.99
AZ                                                              48      4,779,719.07              2.68
IN                                                              53      4,281,209.48              2.40
NJ                                                              32      4,086,006.43              2.30
ID                                                              41      3,956,153.87              2.22
PA                                                              51      3,706,623.52              2.08
NC                                                              33      3,415,785.17              1.92
MO                                                              52      3,239,645.98              1.82
GA                                                              28      2,790,241.62              1.57
TN                                                              25      2,672,695.89              1.50
LA                                                              33      2,610,722.50              1.47
OR                                                              20      2,546,933.55              1.43
NV                                                              19      2,128,377.53              1.20
NY                                                              11      1,984,962.32              1.11
NM                                                              19      1,568,672.27              0.88
MA                                                              13      1,448,828.47              0.81
CT                                                               7      1,368,466.17              0.77
KS                                                              20      1,221,250.26              0.69
MT                                                              12      1,144,299.40              0.64
MN                                                              14      1,047,286.65              0.59
HI                                                               5        992,024.15              0.56
KY                                                              16        963,137.63              0.54
WY                                                              10        925,867.98              0.52
NH                                                               5        725,276.49              0.41
DE                                                               4        689,970.15              0.39
SC                                                               6        609,199.33              0.34
VA                                                               3        576,330.98              0.32
OK                                                               8        575,816.75              0.32
MD                                                               5        470,375.22              0.26
VT                                                               2        394,049.70              0.22
AR                                                               4        320,821.43              0.18
RI                                                               3        299,484.75              0.17
IA                                                               6        275,351.11              0.15
AK                                                               1        227,868.82              0.13
WV                                                               5        178,737.21              0.10
DC                                                               1        160,300.00              0.09
MS                                                               2        143,625.00              0.08
ND                                                               1        142,195.47              0.08
ME                                                               1        102,935.10              0.06
SD                                                               1         73,368.43              0.04
NE                                                               2         71,750.00              0.04
AL                                                               1         44,010.82              0.02
                                                             1,708    178,037,734.96            100.00%

</TABLE>


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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1.     The Pooling and Servicing Agreement, dated as of February 20,
               1998, by and among the Company, CHL and the Trustee.

                                  SIGNATURES


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

                                CWABS, INC.


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



Dated:  February 27, 1998


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



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

99.1.     Pooling and Servicing Agreement, 
          dated as of February 20, 1998, by
          and among, the Company, CHL
          and the Trustee.



                               Exhibit 99.1
                               ------------

                                 CWABS, INC.,

                                  Depositor

                        COUNTRYWIDE HOME LOANS, INC.,

                          Seller and Master Servicer

                                     and

                            THE BANK OF NEW YORK,

                                   Trustee


                    ______________________________________

                       POOLING AND SERVICING AGREEMENT

                        Dated as of February 20, 1998
                    ______________________________________


                   ASSET-BACKED CERTIFICATES, SERIES 1998-1



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

                                                                         Page
                                                                         ----

                                  ARTICLE I

                                 DEFINITIONS

     SECTION 1.01.  Defined Terms . . . . . . . . . . . . . . . . . . . . I-1
                    -------------
     Accrual Period . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
     Adjustment Date  . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
     Advance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
     Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
     Amount Held for Future Distribution  . . . . . . . . . . . . . . . . I-2
     Applied Realized Loss Amount . . . . . . . . . . . . . . . . . . . . I-2
     Appraised Value  . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
     Available Funds Cap  . . . . . . . . . . . . . . . . . . . . . . . . I-2
     Bankruptcy Code  . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . . . I-3
     Business Day . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Certificate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Certificate Account  . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Certificate Group  . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Certificate Owner  . . . . . . . . . . . . . . . . . . . . . . . . . I-3
     Certificate Principal Balance  . . . . . . . . . . . . . . . . . . . I-4
     Certificate Register . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Certificateholder or Holder  . . . . . . . . . . . . . . . . . . . . I-4
     Class  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Class AF-1 Certificate . . . . . . . . . . . . . . . . . . . . . . . I-4
     Class AF-1 Certificate Principal Balance . . . . . . . . . . . . . . I-4
     Class AF-1 Current Interest  . . . . . . . . . . . . . . . . . . . . I-5
     Class AF-1 Interest Carryforward Amount  . . . . . . . . . . . . . . I-5
     Class AF-1 Pass-Through Rate . . . . . . . . . . . . . . . . . . . . I-5
     Class AF-2 Certificate . . . . . . . . . . . . . . . . . . . . . . . I-5
     Class AF-2 Certificate Principal Balance . . . . . . . . . . . . . . I-5
     Class AF-2 Current Interest  . . . . . . . . . . . . . . . . . . . . I-5
     Class AF-2 Interest Carryforward Amount  . . . . . . . . . . . . . . I-5
     Class AF-2 Pass-Through Rate . . . . . . . . . . . . . . . . . . . . I-5
     Class AF-3 Certificate . . . . . . . . . . . . . . . . . . . . . . . I-5
     Class AF-3 Certificate Principal Balance . . . . . . . . . . . . . . I-6
     Class AF-3 Current Interest  . . . . . . . . . . . . . . . . . . . . I-6
     Class AF-3 Interest Carryforward Amount  . . . . . . . . . . . . . . I-6
     Class AF-3 Pass-Through Rate . . . . . . . . . . . . . . . . . . . . I-6
     Class AF-4 Certificate . . . . . . . . . . . . . . . . . . . . . . . I-6
     Class AF-4 Certificate Principal Balance . . . . . . . . . . . . . . I-6
     Class AF-4 Current Interest  . . . . . . . . . . . . . . . . . . . . I-6
     Class AF-4 Interest Carryforward Amount  . . . . . . . . . . . . . . I-6
     Class AF-4 Pass-Through Rate . . . . . . . . . . . . . . . . . . . . I-6
     Class AF-4 Principal Distribution Amount . . . . . . . . . . . . . . I-6
     Class AF-4 PDA Factor  . . . . . . . . . . . . . . . . . . . . . . . I-7
     Class AV-1 Certificate . . . . . . . . . . . . . . . . . . . . . . . I-7
     Class AV-1 Certificate Principal Balance . . . . . . . . . . . . . . I-7
     Class AV-1 Interest Carryover Amount . . . . . . . . . . . . . . . . I-7
     Class AV-1 Current Interest  . . . . . . . . . . . . . . . . . . . . I-7
     Class AV-1 Interest Carryforward Amount  . . . . . . . . . . . . . . I-8
     Class AV-1 Margin  . . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Class AV-1 Pass-Through Rate . . . . . . . . . . . . . . . . . . . . I-8
     Class B-IO Certificates  . . . . . . . . . . . . . . . . . . . . . . I-8
     Class BF Applied Realized Loss Amount  . . . . . . . . . . . . . . . I-8
     Class BF Certificate . . . . . . . . . . . . . . . . . . . . . . . . I-8
     Class BF Certificate Principal Balance . . . . . . . . . . . . . . . I-8
     Class BF Current Interest  . . . . . . . . . . . . . . . . . . . . . I-8
     Class BF Interest Carryforward Amount  . . . . . . . . . . . . . . . I-8
     Class BF Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . I-9
     Class BF Unpaid Realized Loss Amount . . . . . . . . . . . . . . . . I-9
     Class BF-IO Certificates . . . . . . . . . . . . . . . . . . . . . . I-9
     Class BF-IO Distributable Amount . . . . . . . . . . . . . . . . . . I-9
     Class BV Applied Realized Loss Amount  . . . . . . . . . . . . . . . I-9
     Class BV Certificate . . . . . . . . . . . . . . . . . . . . . . . . I-9
     Class BV Certificate Principal Balance . . . . . . . . . . . . . . . I-9
     Class BV Current Interest  . . . . . . . . . . . . . . . . . . . . . I-9
     Class BV Interest Carryforward Amount  . . . . . . . . . . . . . . . I-9
     Class BV Interest Carryover Amount . . . . . . . . . . . . . . . .  I-10
     Class BV Margin  . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
     Class BV Pass-Through Rate . . . . . . . . . . . . . . . . . . . .  I-10
     Class BV Unpaid Realized Loss Amount . . . . . . . . . . . . . . .  I-10
     Class BV-IO Certificates . . . . . . . . . . . . . . . . . . . . .  I-10
     Class BV-IO Distributable Amount . . . . . . . . . . . . . . . . .  I-10
     Class MF-1 Applied Realized Loss Amount  . . . . . . . . . . . . .  I-11
     Class MF-1 Certificate . . . . . . . . . . . . . . . . . . . . . .  I-11
     Class MF-1 Certificate Principal Balance . . . . . . . . . . . . .  I-11
     Class MF-1 Current Interest  . . . . . . . . . . . . . . . . . . .  I-11
     Class MF-1 Interest Carryforward Amount  . . . . . . . . . . . . .  I-11
     Class MF-1 Pass-Through Rate . . . . . . . . . . . . . . . . . . .  I-11
     Class MF-1 Unpaid Realized Loss Amount . . . . . . . . . . . . . .  I-11
     Class MF-2 Applied Realized Loss Amount  . . . . . . . . . . . . .  I-11
     Class MF-2 Certificate . . . . . . . . . . . . . . . . . . . . . .  I-11
     Class MF-2 Certificate Principal Balance . . . . . . . . . . . . .  I-12
     Class MF-2 Current Interest  . . . . . . . . . . . . . . . . . . .  I-12
     Class MF-2 Interest Carryforward Amount  . . . . . . . . . . . . .  I-12
     Class MF-2 Pass-Through Rate . . . . . . . . . . . . . . . . . . .  I-12
     Class MF-2 Unpaid Realized Loss Amount . . . . . . . . . . . . . .  I-12
     Class MV-1 Applied Realized Loss Amount  . . . . . . . . . . . . .  I-12
     Class MV-1 Certificate . . . . . . . . . . . . . . . . . . . . . .  I-12
     Class MV-1 Certificate Principal Balance . . . . . . . . . . . . .  I-12
     Class MV-1 Current Interest  . . . . . . . . . . . . . . . . . . .  I-12
     Class MV-1 Interest Carryforward Amount  . . . . . . . . . . . . .  I-13
     Class MV-1 Interest Carryover Amount . . . . . . . . . . . . . . .  I-13
     Class MV-1 Margin  . . . . . . . . . . . . . . . . . . . . . . . .  I-13
     Class MV-1 Pass-Through Rate . . . . . . . . . . . . . . . . . . .  I-13
     Class MV-1 Unpaid Realized Loss Amount . . . . . . . . . . . . . .  I-13
     Class MV-2 Applied Realized Loss Amount  . . . . . . . . . . . . .  I-13
     Class MV-2 Certificate . . . . . . . . . . . . . . . . . . . . . .  I-13
     Class MV-2 Certificate Principal Balance . . . . . . . . . . . . .  I-14
     Class MV-2 Current Interest  . . . . . . . . . . . . . . . . . . .  I-14
     Class MV-2 Interest Carryforward Amount  . . . . . . . . . . . . .  I-14
     Class MV-2 Interest Carryover Amount . . . . . . . . . . . . . . .  I-14
     Class MV-2 Margin  . . . . . . . . . . . . . . . . . . . . . . . .  I-14
     Class MV-2 Pass-Through Rate . . . . . . . . . . . . . . . . . . .  I-14
     Class MV-2 Unpaid Realized Loss Amount . . . . . . . . . . . . . .  I-15
     Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     Combined Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . .  I-15
     Compensating Interest  . . . . . . . . . . . . . . . . . . . . . .  I-15
     Corporate Trust Office . . . . . . . . . . . . . . . . . . . . . .  I-15
     Cut-off Date . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
     Cut-off Date Principal Balance . . . . . . . . . . . . . . . . . .  I-15
     Debt Service Reduction . . . . . . . . . . . . . . . . . . . . . .  I-16
     Deficient Valuation  . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Definitive Certificates  . . . . . . . . . . . . . . . . . . . . .  I-16
     Delay Delivery Mortgage Loans  . . . . . . . . . . . . . . . . . .  I-16
     Deleted Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . .  I-16
     Delinquent . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Denomination . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-16
     Depositor  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Depository . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Depository Agreement . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Depository Participant . . . . . . . . . . . . . . . . . . . . . .  I-17
     Determination Date . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Distribution Account . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Distribution Date  . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Due Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Due Period . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
     Eligible Account . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
     ERISA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
     ERISA Restricted Certificate . . . . . . . . . . . . . . . . . . .  I-18
     Event of Default . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
     Excess Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  I-18
     Extra Master Servicing Fee . . . . . . . . . . . . . . . . . . . .  I-19
     FDIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
     FHLMC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
     FIRREA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
     FNMA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
     Gross Margin . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
     Group I Certificate Principal Balance  . . . . . . . . . . . . . .  I-19
     Group I Certificates . . . . . . . . . . . . . . . . . . . . . . .  I-19
     Group I Class A Certificate Principal Balance  . . . . . . . . . .  I-19
     Group I Class A Certificates . . . . . . . . . . . . . . . . . . .  I-19
     Group I Class A Current Interest . . . . . . . . . . . . . . . . .  I-20
     Group I Class A Interest Carryforward Amount . . . . . . . . . . .  I-20
     Group I Class A Principal Distribution Amount  . . . . . . . . . .  I-20
     Group I Class B Principal Distribution Amount  . . . . . . . . . .  I-20
     Group I Class MF-1 Principal Distribution Amount . . . . . . . . .  I-21
     Group I Class MF-2 Principal Distribution Amount . . . . . . . . .  I-21
     Group I Extra Principal Distribution . . . . . . . . . . . . . . .  I-21
     Group I Interest Funds . . . . . . . . . . . . . . . . . . . . . .  I-22
     Group I Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .  I-22
     Group I Net Rate . . . . . . . . . . . . . . . . . . . . . . . . .  I-22
     Group I Principal Distribution Amount  . . . . . . . . . . . . . .  I-22
     Group I Principal Funds  . . . . . . . . . . . . . . . . . . . . .  I-22
     Group I Stepdown Date  . . . . . . . . . . . . . . . . . . . . . .  I-23
     Group I Subordinated Certificates  . . . . . . . . . . . . . . . .  I-23
     Group II Certificate . . . . . . . . . . . . . . . . . . . . . . .  I-24
     Group II Certificate Principal Balance . . . . . . . . . . . . . .  I-24
     Group II Class A Certificate Principal Balance . . . . . . . . . .  I-24
     Group II Class A Principal Distribution Amount . . . . . . . . . .  I-24
     Group II Class B Principal Distribution Amount . . . . . . . . . .  I-24
     Group II Class MV-1 Principal Distribution Amount  . . . . . . . .  I-25
     Group II Class MV-2 Principal Distribution Amount  . . . . . . . .  I-25
     Group II Extra Principal Distribution  . . . . . . . . . . . . . .  I-26
     Group II Interest Funds  . . . . . . . . . . . . . . . . . . . . .  I-26
     Group II Mortgage Loans  . . . . . . . . . . . . . . . . . . . . .  I-26
     Group II Net Rate  . . . . . . . . . . . . . . . . . . . . . . . .  I-26
     Group II Principal Distribution Amount . . . . . . . . . . . . . .  I-26
     Group II Principal Funds . . . . . . . . . . . . . . . . . . . . .  I-27
     Group II Stepdown Date . . . . . . . . . . . . . . . . . . . . . .  I-27
     Group II Subordinated Certificates . . . . . . . . . . . . . . . .  I-27
     Index  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
     Initial Adjustment Date  . . . . . . . . . . . . . . . . . . . . .  I-28
     Initial Certificate Account Deposit  . . . . . . . . . . . . . . .  I-28
     Initial Certificate Principal Balance  . . . . . . . . . . . . . .  I-28
     Initial Mortgage Rate  . . . . . . . . . . . . . . . . . . . . . .  I-28
     Insurance Policy . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
     Insurance Proceeds . . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Insured Expenses . . . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Interest Determination Date  . . . . . . . . . . . . . . . . . . .  I-29
     Latest Possible Maturity Date  . . . . . . . . . . . . . . . . . .  I-29
     LIBOR Business Day . . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Liquidated Loan  . . . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . .  I-29
     Loan Group . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Master Servicer Advance Date . . . . . . . . . . . . . . . . . . .  I-30
     Master Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Maximum Mortgage Rate  . . . . . . . . . . . . . . . . . . . . . .  I-30
     Minimum Mortgage Rate  . . . . . . . . . . . . . . . . . . . . . .  I-30
     Monthly Statement  . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Mortgage . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Mortgage File  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
     Mortgage Loan Repurchase Price . . . . . . . . . . . . . . . . . .  I-31
     Mortgage Loan Schedule . . . . . . . . . . . . . . . . . . . . . .  I-31
     Mortgage Note  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
     Mortgage Pool  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
     Mortgage Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
     Mortgaged Property . . . . . . . . . . . . . . . . . . . . . . . .  I-32
     Mortgagor  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
     Net Mortgage Rate  . . . . . . . . . . . . . . . . . . . . . . . .  I-32
     Non-Book-Entry Certificate . . . . . . . . . . . . . . . . . . . .  I-32
     Nonrecoverable Advance . . . . . . . . . . . . . . . . . . . . . .  I-32
     Officer's Certificate  . . . . . . . . . . . . . . . . . . . . . .  I-33
     One-Month LIBOR  . . . . . . . . . . . . . . . . . . . . . . . . .  I-33
     Opinion of Counsel . . . . . . . . . . . . . . . . . . . . . . . .  I-33
     Optional Termination . . . . . . . . . . . . . . . . . . . . . . .  I-33
     Optional Termination Date  . . . . . . . . . . . . . . . . . . . .  I-34
     Original Mortgage Loan . . . . . . . . . . . . . . . . . . . . . .  I-34
     Original Value . . . . . . . . . . . . . . . . . . . . . . . . . .  I-34
     OTS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-34
     Outstanding  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-34
     Outstanding Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  I-34
     Ownership Interest . . . . . . . . . . . . . . . . . . . . . . . .  I-34
     Percentage Interest  . . . . . . . . . . . . . . . . . . . . . . .  I-34
     Periodic Rate Cap  . . . . . . . . . . . . . . . . . . . . . . . .  I-35
     Permitted Investments  . . . . . . . . . . . . . . . . . . . . . .  I-35
     Permitted Transferee . . . . . . . . . . . . . . . . . . . . . . .  I-37
     Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-38
     Prepayment Assumption  . . . . . . . . . . . . . . . . . . . . . .  I-38
     Prepayment Interest Excess . . . . . . . . . . . . . . . . . . . .  I-38
     Prepayment Interest Shortfall  . . . . . . . . . . . . . . . . . .  I-38
     Prepayment Period  . . . . . . . . . . . . . . . . . . . . . . . .  I-39
     Principal Prepayment . . . . . . . . . . . . . . . . . . . . . . .  I-39
     Prospectus Supplement  . . . . . . . . . . . . . . . . . . . . . .  I-39
     PUD  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-39
     Purchase Price . . . . . . . . . . . . . . . . . . . . . . . . . .  I-39
     Rating Agency  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-40
     Realized Loss  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-40
     Record Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-40
     Reference Bank Rate
     Reference Banks  . . . . . . . . . . . . . . . . . . . . . . . . .  I-41
     Refinancing Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  I-41
     Regular Certificate  . . . . . . . . . . . . . . . . . . . . . . .  I-41
     REO Property . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-41
     Replacement Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  I-41
     Request for Release  . . . . . . . . . . . . . . . . . . . . . . .  I-42
     Required Insurance Policy  . . . . . . . . . . . . . . . . . . . .  I-43
     Responsible Officer  . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Scheduled Payment  . . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Securities Act . . . . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Servicing Advances . . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Servicing Fee  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . .  I-43
     Servicing Officer  . . . . . . . . . . . . . . . . . . . . . . . .  I-44
     Stated Principal Balance . . . . . . . . . . . . . . . . . . . . .  I-44
     Subservicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-44
     Subservicing Agreement . . . . . . . . . . . . . . . . . . . . . .  I-44
     Substitution Adjustment Amount . . . . . . . . . . . . . . . . . .  I-44
     Substitution Amount  . . . . . . . . . . . . . . . . . . . . . . .  I-44
     Tax Matters Person . . . . . . . . . . . . . . . . . . . . . . . .  I-45
     Tax Matters Person Class R Certificate . . . . . . . . . . . . . .  I-45
     Transfer . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-45
     Trust Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-45
     Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-45
     2/28 Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .  I-45
     Voting Rights  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-45
     Weighted Maximum Rate Cap  . . . . . . . . . . . . . . . . . . . .  I-46

     SECTION 1.02.  Certain REMIC-Related Defined Terms . . . . . . . .  I-46
                    -----------------------------------
     REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-55
     REMIC 1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-55
     REMIC 2  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-55
     REMIC 3  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-55
     REMIC 4  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-55
     REMIC Provisions . . . . . . . . . . . . . . . . . . . . . . . . .  I-55
     Upper Tier REMIC . . . . . . . . . . . . . . . . . . . . . . . . .  I-55

                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES

     SECTION 2.01.  Conveyance of Mortgage Loans  . . . . . . . . . . .  II-1
     SECTION 2.02.  Acceptance by Trustee of the Mortgage Loans . . . .  II-5
     SECTION 2.03.  Representations, Warranties and Covenants of the
                    Master Servicer and the Seller  . . . . . . . . . .  II-8
     SECTION 2.04.  Representations and Warranties of the Depositor . . II-23
     SECTION 2.05.  Delivery of Opinion of Counsel in Connection with
                    Substitutions and Repurchases . . . . . . . . . . . II-25
     SECTION 2.06.  Authentication and Delivery of Certificates . . . . II-25
     SECTION 2.07.  Covenants of the Master Servicer  . . . . . . . . . II-26

                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF MORTGAGE LOANS

     SECTION 3.01.  Master Servicer to Service Mortgage Loans . . . . . III-1
     SECTION 3.02.  Subservicing; Enforcement of the Obligations of
                    Master Servicer . . . . . . . . . . . . . . . . . . III-2
     SECTION 3.03.  Rights of the Depositor, the Trustee in Respect of
                    the Master Servicer . . . . . . . . . . . . . . . . III-3
     SECTION 3.04.  Trustee to Act as Master Servicer . . . . . . . . . III-3
     SECTION 3.05.  Collection of Mortgage Loan Payments; Certificate
                    Account; Distribution Account . . . . . . . . . . . III-4
     SECTION 3.06.  Collection of Taxes, Assessments and Similar Items;
                    Escrow Accounts . . . . . . . . . . . . . . . . . . III-7
     SECTION 3.07.  Access to Certain Documentation and Information
                    Regarding the Mortgage Loans  . . . . . . . . . . . III-8
     SECTION 3.08.  Permitted Withdrawals from the Certificate Account,
                    Distribution Account  . . . . . . . . . . . . . . . III-8
     SECTION 3.09.  (Reserved . . . . . . . . . . . . . . . . . . . .  III-11
     SECTION 3.10.  Maintenance of Hazard Insurance . . . . . . . . .  III-11
     SECTION 3.11.  Enforcement of Due-On-Sale Clauses; Assumption
                    Agreements  . . . . . . . . . . . . . . . . . . .  III-12
     SECTION 3.12.  Realization Upon Defaulted Mortgage Loans;
                    Determination of Excess Proceeds and Realized
                    Losses; Repurchase of Certain Mortgage Loans  . .  III-14
     SECTION 3.13.  Trustee to Cooperate; Release of Mortgage Files .  III-17
     SECTION 3.14.  Documents, Records and Funds in Possession of
                    Master Servicer to be Held for the Trustee  . . .  III-19
     SECTION 3.15.  Servicing Compensation  . . . . . . . . . . . . .  III-19
     SECTION 3.16.  Access to Certain Documentation . . . . . . . . .  III-20
     SECTION 3.17.  Annual Statement as to Compliance . . . . . . . .  III-20
     SECTION 3.18.  Annual Independent Public Accountants' Servicing
                    Statement; Financial Statements . . . . . . . . .  III-21

                                  ARTICLE IV

                              DISTRIBUTIONS AND
                       ADVANCES BY THE MASTER SERVICER

     SECTION 4.01.  Advances  . . . . . . . . . . . . . . . . . . . . .  IV-1
     SECTION 4.02.  Reduction of Servicing Compensation in Connection
                    with Prepayment Interest Shortfalls . . . . . . . .  IV-2
     SECTION 4.04   Distributions . . . . . . . . . . . . . . . . . . .  IV-2
     SECTION 4.05   Monthly Statements to Certificateholders  . . . . .  IV-8

                                  ARTICLE V

                               THE CERTIFICATES

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

                                  ARTICLE VI

              THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER

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

                                 ARTICLE VII

                   DEFAULT; TERMINATION OF MASTER SERVICER

     SECTION 7.01.  Events of Default . . . . . . . . . . . . . . . . . VII-1
     SECTION 7.02.  Trustee to Act; Appointment of Successor  . . . . . VII-3
     SECTION 7.03.  Notification to Certificateholders  . . . . . . . . VII-4

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

     SECTION 8.01.  Duties of Trustee . . . . . . . . . . . . . . . .  VIII-1
     SECTION 8.02.  Certain Matters Affecting the Trustee . . . . . .  VIII-2
     SECTION 8.03.  Trustee Not Liable for Mortgage Loans . . . . . .  VIII-3
     SECTION 8.04.  Trustee May Own Certificates  . . . . . . . . . .  VIII-4
     SECTION 8.05.  Master Servicer to Pay Trustee's Fees and
                    Expenses  . . . . . . . . . . . . . . . . . . . .  VIII-4
     SECTION 8.06.  Eligibility Requirements for Trustee  . . . . . .  VIII-5
     SECTION 8.07.  Resignation and Removal of Trustee  . . . . . . .  VIII-5
     SECTION 8.08.  Successor Trustee . . . . . . . . . . . . . . . .  VIII-6
     SECTION 8.09.  Merger or Consolidation of Trustee  . . . . . . .  VIII-7
     SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee . .  VIII-7
     SECTION 8.11.  Tax Matters . . . . . . . . . . . . . . . . . . .  VIII-9

                                  ARTICLE IX

                                 TERMINATION

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

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

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


          POOLING  AND SERVICING AGREEMENT,  dated as  of February  20, 1998,
among CWABS, INC.,  a Delaware corporation,  as depositor (the  "Depositor"),
COUNTRYWIDE HOME  LOANS, INC.,  a New York  corporation (in  its capacity  as
seller  hereunder, the  "Seller",  and  in its  capacity  as master  servicer
hereunder, the  "Master Servicer"),  and The  Bank of  New York,  a New  York
banking corporation, as trustee (the "Trustee").

                            PRELIMINARY STATEMENT

          The  Depositor  is the  owner  of  the Trust  Fund  that is  hereby
conveyed to the Trustee in return for the Certificates.  
As provided herein,  the Trustee shall elect  that the Trust Fund  be treated
for  Federal  income tax  purposes  as  four  separate real  estate  mortgage
investment conduits (each a  "REMIC" or, in the  alternative,"REMIC 1","REMIC
2","REMIC 3", and  "REMIC 4", respectively, REMIC 4 also being referred to as
the "Upper Tier REMIC."  The Class AF-1, Class AF-2, Class AF-3,  Class AF-4,
Class MF-1, Class MF-2,  Class BF, Class AV-1, Class MV-1,  Class MV-2, Class
BV, Class BF-IO, and Class  BV-IO Certificates represent ownership of all  of
the  regular interests in REMIC 4.  The Class R4 Interest represents the sole
class of "residual interest" in REMIC 4 for purposes of the REMIC provisions.
Each of the Class R-1, Class R-2, and Class R-3 Interests  represent the sole
class of residual  interest in REMIC 1,  REMIC 2, and REMIC  3, respectively,
for purposes of the  REMIC provisions.  Under this Agreement,  there are also
six classes of uncertificated REMIC 1 regular interests issued (the Class T1-
F1,  Class T1-F2,  Class T1-F3,  Class  T1-V1, Class  T1-V2, and  Class T1-V3
Interests), eight classes of uncertificated  REMIC 2 regular interests issued
(the  Class T2-F1, Class T2-F2, Class T2-F3,  Class T2-F4, Class T2-V1, Class
T2-V2,  Class  T2-V3, and  Class  T2-V4  Interests),   seventeen  classes  of
uncertificated REMIC 3  regular interests issued (the Class  T3-F1, Class T3-
F2, Class T3-F3,  Class T3-F4, Class  T3-F5, Class T3-F6, Class  T3-F7, Class
T3-F8,  Class T3-F9,  Class T3-F10,  Class T3-V1,  Class T3-V2,  Class T3-V3,
Class T3-V4,  Class T3-V5,  Class T3-V6,  and Class  T3-V7  Interests), and  
twenty-two classes of uncertificated REMIC 4 regular interests  issued (Class
T4-F1, Class T4-F2, Class T4-F3, Class T4-F4, Class T4-F5, Class T4-F6, Class
T4-F7, Class  T4-F8, Class T4-F9,  Class T4-F10, Class T4-F11,  Class T4-F12,
Class T4-F13, Class T4-F14, Class T4-V1, Class T4-V2, Class T4-V3, Class  T4-
V4, Class  T4-V5, Class T4-V6, Class T4-V7, and  Class T4-V8 Interests).  The
REMIC 1 Regular  Interests will be  held as  assets of REMIC  2, the REMIC  2
Regular Interests will be held as assets of REMIC 3, and the  REMIC 3 Regular
Interests will be  held as assets of  REMIC 4. The "latest  possible maturity
date" for federal income tax purposes of all interests created hereby will be
the Latest Possible Maturity Date.

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


                                  ARTICLE I

                                 DEFINITIONS

          SECTION 1.01.  Defined Terms.
                         -------------

          In  addition  to  those  defined  terms  defined in  Section  1.02,
whenever used in this Agreement, the following  words and phrases, unless the
context otherwise requires, shall have the following meanings:

          Accrual Period:  With respect to the Group I Certificates and any
          --------------
Distribution Date, the calendar month immediately preceding such Distribution
Date.  With respect to  the Group II Certificates and any Distribution  Date,
the period commencing on the  immediately preceding Distribution Date (or, in
the case of the first Distribution Date, the Closing Date) and ending on  the
day immediately  preceding  such  Distribution Date.    All  calculations  of
interest on the Group I Certificates will be  made on the basis of a  360-day
year consisting of twelve 30-day months, and  all calculations of interest on
the Group II Certificates will  be made on the basis of  the actual number of
days elapsed in the related Accrual Period and in a 360 day year.

          Adjustable Rate Certificate Carryover:  With respect to any
          -------------------------------------
Distribution Date, an amount equal to the  sum of (i) the Class AV-1 Interest
Carryover Amount for  such Distribution Date  (if any), (ii)  the Class  MV-1
Carryover  Amount for such Distribution  Date (if any),  (iii) the Class MV-2
Interest Carryover Amount  for such Distribution Date  (if any) and  (iv) the
Class BV Carryover Amount for such  Distribution Date (if any); provided that
when the term Adjustable  Rate Certificate Carryover is used with  respect to
one  Class of  Group  II Certificates,  it shall  mean such  carryover amount
listed in clauses  (i), (ii),  (iii) or  (iv), as applicable,  with the  same
Class designation.

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

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

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

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

          Applied Realized Loss Amount:  With respect to any Distribution
          ----------------------------
Date, the sum of the Realized Losses with respect to the Mortgage Loans which
are to be  applied in reduction of  the Certificate Principal Balance  of the
Certificates pursuant to this Agreement,  which shall on any such Distibution
Date equal the  amount, if  any, by  which, (i) with respect  to the  Group I
Certificates,   the  Group I   Certificate  Principal   Balance  (after   all
distributions  of principal  on such  Distribution Date)  exceeds the  Stated
Principal Balance of the Group I Mortgage Loans as of the preceding Due Date,
and (ii) with respect to the Group II Certificates, the  Group II Certificate
Principal  Balance (after all distributions of principal on such Distribution
Date)  exceeds the Stated Principal Balance of the Group II Mortgage Loans as
of the preceding Due Date.

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

          Available Funds Cap:  As of any Distribution Date and the Group II
          -------------------
Certificates, a per  annum rate equal to twelve times the quotient of (x) the
total scheduled interest collected or Advanced  on the Mortgage Loans in  the
related Loan Group  based on the Mortgage Rates in effect  on the related Due
Date less the related Servicing Fee for such Distribution Date divided by (y)
the Certificate Principal Balance of the Group II Certificates.

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

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

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

          Carryover Reserve Fund: The separate Eligible Account created and
          ----------------------
initially maintained by  the Trustee pursuant to Section 4.08  in the name of
the Trustee for the benefit of the Group II Certificateholders and designated
"The Bank of New York  in trust for registered holders of CWABS, Inc., Asset-
Backed  Certificates, Series 1998-1".   Funds  in the Carryover  Reserve Fund
shall be held in trust  for the Group II Certificateholders for the  uses and
purposes set forth in this Agreement.

          Certificate:  Any one of the certificates of any Class executed and
          -----------
authenticated by  the Trustee in  substantially the forms attached  hereto as
exhibits.

          Certificate Account:  The separate Eligible Account created and
          -------------------
initially maintained by  the Trustee pursuant to Section 3.05(b)  in the name
of the Trustee for the benefit of the  Certificateholders and designated "The
Bank of New York in trust for registered holders of CWABS, Inc., Asset-Backed
Certificates, Series 1998-1".  Funds in the Certificate Account shall be held
in trust for  the Certificateholders for the  uses and purposes set  forth in
this Agreement.

          Certificate Group:  Either of the Group I Certificates or the
          -----------------
Group II Certificates.

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

          Certificate Principal Balance:  As to any Certificate (other than
          -----------------------------
any Class  B-IO Certificates) and  as of  any Distribution Date,  the Initial
Certificate Principal Balance of such Certificate less the sum of (i) all
                                                  ----
amounts  distributed with  respect to  such Certificate  in reduction  of the
Certificate Principal Balance thereof on previous Distribution Dates pursuant
to Section 4.04, and (ii) any Applied Realized Loss Amounts allocated to such
Certificate on  previous Distribution  Dates pursuant  to (i) Section 4.04(k)
for  the Group I  Certificates  and  (ii) Section 4.04(l)  for  the  Group II
Certificates. References  herein to  the Certificate  Principal Balance of  a
Class  of Certificates  or a  Certificate  Group shall  mean the  Certificate
Principal Balances of all Certificates in  such Class or all Certificates  in
such Certificate Group, as the case may be.

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

          Certificateholder or Holder:  The person in whose name a
          -----------------    ------
Certificate is registered in the Certificate Register (initially, Cede & Co.,
as  nominee  for  the  Depository,  in  the  case  of  any  Class of  Regular
Certificates (other than the Class B-IO Certificates), except that solely for
the purpose of giving any consent pursuant to this Agreement, any Certificate
registered in the  name of the  Depositor or any  affiliate of the  Depositor
shall  be deemed  not to be  Outstanding and  the Voting   Interest evidenced
thereby shall not be taken into account in determining whether the  requisite
amount  of  Voting  Interests  necessary  to effect  such  consent  has  been
obtained; provided  that if  any such Person  (including the  Depositor) owns
100%  of the  Voting Interests  evidenced  by a  Class of Certificates,  such
Certificates shall be deemed to be Outstanding for  purposes of any provision
hereof  that requires  the  consent  of  the Holders  of  Certificates  of  a
particular Class as  a condition to the taking of  any action hereunder.  The
Trustee is entitled  to rely conclusively on a certification of the Depositor
or  any affiliate  of the  Depositor  in determining  which Certificates  are
registered in the name of an affiliate of the Depositor.

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

          Class AF-1 Certificate:  Any Certificate designated as a
          ----------------------
"Class AF-1  Certificate" on  the face  thereof, in the  form of  Exhibit A-1
hereto, representing the right to distributions as set forth herein.

          Class AF-1 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,  the   Certificate   Principal  Balance   of  the   Class AF-1
Certificates.

          Class AF-1 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued on  the Class AF-1 Certificate Principal Balance  during the
related Accrual  Period at the  Class AF-1 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class AF-1 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum of (i) the  excess of (a) the Class AF-1 Current  Interest with
respect to prior Distribution Dates over (b) the amount  actually distributed
to the  Class AF-1 Certificates  with respect to  interest and  (ii) interest
thereon (to the extent permitted  by applicable law) at the Class AF-1  Pass-
Through Rate for the related Accrual Period.

          Class AF-1 Pass-Through Rate:  6.45% per annum.
          ----------------------------

          Class AF-2 Certificate:  Any Certificate designated as a
          ----------------------
"Class AF-2 Certificate"  on the  face thereof, in  the form  of Exhibit  A-2
hereto, representing the right to distributions as set forth herein.

          Class AF-2 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,   the  Certificate   Principal  Balance   of  the   Class AF-2
Certificates.

          Class AF-2 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued on  the Class AF-2 Certificate Principal  Balance during the
related Accrual  Period at the  Class AF-2 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class AF-2 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum of  (i) the excess of (a) the Class AF-2  Current Interest with
respect to  prior Distribution Dates over (b) the amount actually distributed
to the  Class AF-2 Certificates  with respect  to interest  and (ii) interest
thereon  (to the  extent permitted  under applicable  law) at  the Class AF-2
Pass-Through Rate for the related Accrual Period.

          Class AF-2 Pass-Through Rate:  6.27% per annum.
          ----------------------------

          Class AF-3 Certificate:  Any Certificate designated as a
          ----------------------
"Class AF-3  Certificate" on  the face  thereof, in the  form of  Exhibit A-3
hereto, representing the right to distributions as set forth herein.

          Class AF-3 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,   the  Certificate   Principal  Balance   of  the   Class AF-3
Certificates.

          Class AF-3 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued on the  Class AF-3 Certificate Principal Balance  during the
related Accrual  Period at the  Class AF-3 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class AF-3 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum of (i) the  excess of (a) the Class AF-3 Current  Interest with
respect to prior Distribution Dates  over (b) the amount actually distributed
to the Class AF-3  Certificates with  respect to  interest and  (ii) interest
thereon (to the extent permitted  by applicable law) at the Class AF-3  Pass-
Through Rate for the related Accrual Period.

          Class AF-3 Pass-Through Rate:  6.79% per annum.
          ----------------------------

          Class AF-4 Certificate:  Any Certificate designated as a
          ----------------------
"Class AF-4 Certificate"  on the  face thereof,  in the form  of Exhibit  A-4
hereto, representing the right to distributions as set forth herein.

          Class AF-4 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,  the   Certificate   Principal  Balance   of  the   Class AF-4
Certificates.

          Class AF-4 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued on the  Class AF-4 Certificate Principal Balance during  the
related Accrual  Period at the  Class AF-4 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class AF-4 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum of (i) the excess  of (a) the Class AF-4 Current Interest  with
respect to prior Distribution Dates over (b) the amount actually  distributed
to  the Class AF-4  Certificates with  respect to interest  and (ii) interest
thereon  (to the extent permitted by  applicable law) at the Class AF-4 Pass-
Through Rate for the related Accrual Period.

          Class AF-4 Pass-Through Rate:  6.39% per annum.
          ----------------------------

          Class AF-4 Principal Distribution Amount:  As of any Distribution
          ----------------------------------------
Date,  an amount  equal to the  product of  (i) a fraction, the  numerator of
which is the Certificate Principal Balance of  the Class AF-4 Certificates on
such Distribution Date  and the denominator of  which is the Group I  Class A
Certificate   Principal   Balance,   (ii) the   Group I   Class A   Principal
Distribution Amount for  such Distribution Date and (iii) the  Class AF-4 PDA
Factor for such Distribution Date.

          Class AF-4 PDA Factor:  As of any Distribution Date set forth
          ---------------------
below, the percentage set forth across from such Distribution Date:

<TABLE>
<CAPTION>
           Distribution Date                                                           Percentage
<S>                                                                                        <C>
March 1998-February 2001  . . . . . . . . . . . . . . . . . . . . . . . . . . . .               0%
March 2001-February 2003  . . . . . . . . . . . . . . . . . . . . . . . . . . . .              45%
March 2003-February 2004  . . . . . . . . . . . . . . . . . . . . . . . . . . . .              80%
March 2004-February 2005  . . . . . . . . . . . . . . . . . . . . . . . . . . . .             100%
March 2005 and thereafter . . . . . . . . . . . . . . . . . . . . . . . . . . . .             300%

</TABLE>

          Class AV-1 Certificate:  Any Certificate designated as a
          ----------------------
"Class AV-1 Certificate" on  the face  thereof, in  the form  of Exhibit  A-9
hereto, representing the right to distributions as set forth herein.

          Class AV-1 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,   the  Certificate   Principal  Balance   of  the   Class AV-1
Certificates.

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

          Class AV-1 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest  accrued on the Class AV-1  Certificate Principal Balance during the
related Accrual  Period at the  Class AV-1 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class AV-1 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum  of (i) the excess of (a) the Class AV-1  Current Interest with
respect  to prior Distribution  Dates (excluding any  AV-1 Interest Carryover
Amount)   over  (b) the  amount   actually  distributed  to   the  Class AV-1
Certificates  with respect  to  interest and  (ii) interest  thereon (to  the
extent permitted by  applicable law) at the Class AV-1  Pass-Through Rate for
the related Accrual Period.

          Class AV-1 Margin:  As of any Distribution Date on or prior to the
          -----------------
Optional Termination Date for the Group II Certificates, 0.21% per annum and,
as of any Distribution Date after  such Optional Termination Date, 0.42%  per
annum.

          Class AV-1 Pass-Through Rate:  For the first Distribution Date,
          ----------------------------
5.84281% per  annum.  As  of any Distribution  Date thereafter, the  least of
(i) One-Month LIBOR  plus the  Class AV-1 Margin,  (ii) the Weighted  Maximum
Rate Cap and (iii) the Available Funds Cap for such Distribution Date.

          Class B-IO Certificates:  Either or both of the Class BF-IO
          -----------------------
Certificates and the Class BV-IO Certificates, as the context may require.

          Class BF Applied Realized Loss Amount:  As of any Distribution
          -------------------------------------
Date,  the sum  of all  Applied  Realized Loss  Amounts with  respect  to the
Group I Mortgage  Loans which  have  been applied  to  the reduction  of  the
Certificate Principal Balance of the Class BF Certificates.

          Class BF Certificate:  Any Certificate designated as a "Class BF
          --------------------
Certificate"  on  the  face thereof,  in  the  form  of Exhibit  A-7  hereto,
representing the right to distributions as set forth herein.

          Class BF Certificate Principal Balance:  As of any date of
          --------------------------------------
determination,   the   Certificate   Principal   Balance  of   the   Class BF
Certificates.

          Class BF Current Interest:  As of any Distribution Date, the
          -------------------------
interest accrued  on the  Class BF Certificate  Principal Balance during  the
related  Accrual Period  at the  Class BF Pass-Through  Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class BF Interest Carryforward Amount:  As of any Distribution
          -------------------------------------
Date,  the sum  of (i) the excess  of (a) the Class BF  Current Interest with
respect  to prior Distribution Dates over (b) the amount actually distributed
to  the  Class BF Certificates  with  respect to  interest  and (ii) interest
thereon  (to the extent  permitted by applicable  law) at  the Class BF Pass-
Through Rate for the related Accrual Period.

          Class BF Pass-Through Rate:  The lesser of (i) 7.58% per annum and
          --------------------------
(ii) the weighted  average Net Mortgage Rate  for Group I Mortgage  Loans for
the related Due Period.

          Class BF Unpaid Realized Loss Amount:  As of any Distribution Date,
          ------------------------------------
the excess of (i) the Class BF Applied Realized Loss Amount over (ii) the sum
of  all distributions  in reduction  of  the Class BF  Applied Realized  Loss
Amount on all previous Distribution Dates.

          Class BF-IO Certificates:  Any Certificate designated as a "Class
          ------------------------
BF-IO Certificate" on  the face thereof, in  the form of Exhibit  A-8 hereto,
representing ownership of  the Class T4-F8, Class T4-F9,  Class T4-F10, Class
T4-F11, Class T4-F12, Class T4-F13, and Class T4-F14 Interests.  

          Class BF-IO Distributable Amount: With respect to any Distribution
          --------------------------------
Date, the  sum of the amounts distributable on the  Class T4-F8, Class T4-F9,
Class  T4-F10, Class  T4-F11, Class  T4-F12, Class  T4-F13, and  Class T4-F14
Interests.

          Class BV Applied Realized Loss Amount:  As of any Distribution
          -------------------------------------
Date,  the sum  of all  Applied  Realized Loss  Amounts with  respect  to the
Group II  Mortgage Loans  which have  been  applied to  the reduction  of the
Certificate Principal Balance of the Class BV Certificates.

          Class BV Certificate:  Any Certificate designated as a "Class BV
          --------------------
Certificate"  on  the face  thereof,  in the  form  of  Exhibit A-12  hereto,
representing the right to distributions as set forth herein.

          Class BV Certificate Principal Balance:  As of any date of
          --------------------------------------
determination,   the   Certificate   Principal  Balance   of   the   Class BV
Certificates.

          Class BV Current Interest:  As of any Distribution Date, the
          -------------------------
interest accrued  on the  Class BV Certificate  Principal Balance during  the
related  Accrual Period  at the  Class BV Pass-Through  Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class BV Interest Carryforward Amount:  As of any Distribution
          -------------------------------------
Date,  the sum of  (i) the excess of  (a) the Class BV Current  Interest with
respect   to  prior  Distribution  Dates  (excluding  any  Class BV  Interest
Carryover Amount) over  (b) the amount actually  distributed to the  Class BV
Certificates  with respect  to  interest and  (ii) interest  thereon (to  the
extent permitted by applicable law) at the Class BV Pass-Through Rate for the
related Accrual Period.

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

          Class BV Margin:  For any Distribution Date on or prior to the
          ---------------
Optional Termination Date for the Group II Certificates, 1.20% per annum and,
as of any  Distribution Date after such Optional Termination  Date, 1.80% per
annum.

          Class BV Pass-Through Rate:  For the first Distribution Date,
          --------------------------
6.83281% per  annum.  As  of any Distribution  Date thereafter, the  least of
(i) One-Month  LIBOR plus the Class BV Margin, (ii) the Weighted Maximum Rate
Cap and (iii) the Available Funds Cap for such Distribution Date.

          Class BV Unpaid Realized Loss Amount:  As of any Distribution Date,
          ------------------------------------
the excess of (i) the Class BV Applied Realized Loss Amount over (ii) the sum
of  all distributions  in reduction  of  the Class BV  Applied Realized  Loss
Amounts on all previous Distribution Dates.

          Class BV-IO Certificates:  Any Certificate designated as a "Class
          ------------------------
BV-IO Certificate" on the face thereof,  in the form of Exhibit A-13  hereto,
representing  ownership of  the Class  T4-V5, Class  T4-V6, Class  T4-V7, and
Class T4-V8 Interests.

          Class BV-IO Distributable Amount:  With respect to any Distribution
          --------------------------------
Date,  the aggregate of  the amounts distributable on  the Class T4-V5, Class
T4-V6, Class T4-V7, and Class T4-V8 Interests.

          Class MF-1 Applied Realized Loss Amount:  As of any Distribution
          ---------------------------------------
Date,  the  sum of  all Applied  Realized  Loss Amounts  with respect  to the
Group I  Mortgage Loans  which  have been  applied  to the  reduction of  the
Certificate Principal Balance of the Class MF-1 Certificates.

          Class MF-1 Certificate:  Any Certificate designated as a
          ----------------------
"Class MF-1  Certificate" on the  face thereof,  in the  form of  Exhibit A-5
hereto, representing the right to distributions as set forth herein.

          Class MF-1 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,   the  Certificate   Principal   Balance  of   the  Class MF-1
Certificates.

          Class MF-1 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued on the  Class MF-1 Certificate Principal Balance  during the
related Accrual  Period at the  Class MF-1 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class MF-1 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum  of (i) the excess  of (a) the  Class MF Current Interest  with
respect to prior Distribution Dates  over (b) the amount actually distributed
to  the  Class MF Certificates  with  respect to  interest  and (ii) interest
thereon (to the extent permitted  by applicable law) at the  Class MF-1 Pass-
Through Rate for the related Accrual Period.

          Class MF-1 Pass-Through Rate:  6.97% per annum.
          ----------------------------

          Class MF-1 Unpaid Realized Loss Amount:  As of any Distribution
          --------------------------------------
Date,  the excess  of  (i) the  Class MF Applied  Realized  Loss Amount  over
(ii) the  sum of  all distributions  in reduction  of the  Class MF-1 Applied
Realized Loss Amount on all previous Distribution Dates.

          Class MF-2 Applied Realized Loss Amount:  As of any Distribution
          ---------------------------------------
Date,  the  sum of  all Applied  Realized  Loss Amounts  with respect  to the
Group I  Mortgage  Loans which  have  been applied  to  the reduction  of the
Certificate Principal Balance of the Class MF-2 Certificates.

          Class MF-2 Certificate:  Any Certificate designated as a
          ----------------------
"Class MF-2 Certificate"  on the face  thereof, in  the form  of Exhibit  A-6
hereto, representing the right to distributions as set forth herein.

          Class MF-2 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,  the   Certificate   Principal  Balance   of  the   Class MF-2
Certificates.

          Class MF-2 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued on  the Class MF-2 Certificate Principal  Balance during the
related Accrual  Period at the  Class MF-2 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class MF-2 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the  sum of (i) the excess of  (a) the Class MF-2 Current Interest with
respect to prior  Distribution Dates over (b) the amount actually distributed
to the  Class MF-2 Certificates  with respect  to interest  and (ii) interest
thereon (to the  extent permitted by applicable law) at  the Class MF-2 Pass-
Through Rate for the related Accrual Period.

          Class MF-2 Pass-Through Rate:  7.24% per annum.
          ----------------------------

          Class MF-2 Unpaid Realized Loss Amount:  As of any Distribution
          --------------------------------------
Date,  the excess  of (i) the  Class MF-2 Applied  Realized Loss  Amount over
(ii) the  sum of  all distributions  in reduction  of the  Class MF-2 Applied
Realized Loss Amount on all previous Distribution Dates.

          Class MV-1 Applied Realized Loss Amount:  As of any Distribution
          ---------------------------------------
Date, the sum  of all Realized Losses  with respect to the  Group II Mortgage
Loans  which have been applied to the  reduction of the Certificate Principal
Balance of the Class MV-1 Certificates.

          Class MV-1 Certificate:  Any Certificate designated as a
          ----------------------
"Class MV-1 Certificate"  on the  face thereof, in  the form of  Exhibit A-10
hereto, representing the right to distributions as set forth herein.

          Class MV-1 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,   the  Certificate   Principal  Balance   of  the   Class MV-1
Certificates.

          Class MV-1 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest  accrued on  the Class MV Certificate  Principal Balance  during the
related  Accrual Period  at the  Class MV Pass-Through  Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class MV-1 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date, the sum  of (i) the  excess of (a) the  Class MV Current Interest  with
respect  to prior  Distribution  Dates  (excluding  any  Class MV-1  Interest
Carryover Amount) over (b) the amount actually distributed to the  Class MV-1
Certificates  with respect  to  interest and  (ii) interest  thereon (to  the
extent permitted by  applicable law) at the Class MV-1  Pass-Through Rate for
the related Accrual Period.

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

          Class MV-1 Margin:  As of any Distribution Date on or prior to the
          -----------------
Optional Termination Date for the Group II Certificates, 0.40% per annum and,
as of  any Distribution Date after such  Optional Termination Date, 0.60% per
annum.

          Class MV-1 Pass-Through Rate:  For the first Distribution Date,
          ----------------------------
6.03281% per  annum.  As  of any Distribution  Date thereafter, the  least of
(i) One-Month LIBOR  plus the  Class MV-1 Margin,  (ii) the Weighted  Maximum
Rate Cap and (iii) the Available Funds Cap for such Distribution Date.

          Class MV-1 Unpaid Realized Loss Amount:  As of any Distribution
          --------------------------------------
Date,  the excess  of (i) the  Class MV-1 Applied  Realized Loss  Amount over
(ii) the  sum of  all distributions  in reduction  of the  Class MV-1 Applied
Realized Loss Amounts on all previous Distribution Dates.

          Class MV-2 Applied Realized Loss Amount:  As of any Distribution
          ---------------------------------------
Date, the sum  of all Realized Losses  with respect to the  Group II Mortgage
Loans  which have been applied to the  reduction of the Certificate Principal
Balance of the Class MV-2 Certificates.

          Class MV-2 Certificate:  Any Certificate designated as a
          ----------------------
"Class MV-2 Certificate"  on the  face thereof, in  the form of  Exhibit A-11
hereto, representing the right to distributions as set forth herein.

          Class MV-2 Certificate Principal Balance:  As of any date of
          ----------------------------------------
determination,   the  Certificate   Principal  Balance   of  the   Class MV-2
Certificates.

          Class MV-2 Current Interest:  As of any Distribution Date, the
          ---------------------------
interest accrued  on the Class MV-2 Certificate Principal  Balance during the
related Accrual  Period at the  Class MV-2 Pass-Through Rate plus  any amount
previously  distributed with  respect  to  interest for  such  Class that  is
recovered as a voidable preference by a trustee in bankruptcy.

          Class MV-2 Interest Carryforward Amount:  As of any Distribution
          ---------------------------------------
Date,  the sum of (i) the excess of  (a) the Class MV-2 Current Interest with
respect  to prior  Distribution  Dates  (excluding  any  Class MV-2  Interest
Carryover Amount) over (b) the amount actually distributed to the  Class MV-2
Certificates  with respect  to  interest and  (ii) interest  thereon (to  the
extent permitted by  applicable law) at the Class MV-2  Pass-Through Rate for
the related Accrual Period.

          Class MV-2 Interest Carryover Amount:  As of any Distribution Date,
          ------------------------------------
the sum  of (A) if on  such Distribution Date  the Pass-Through Rate  for the
Class MV-2 Certificates  is based upon the Available Funds Cap, the excess of
(i) the  amount of  interest the Class MV-2  Certificates would  otherwise be
entitled to receive  on such Distribution Date had such  rate been calculated
as the  sum of One-Month LIBOR and the  applicable Class MV-2 Margin for such
Distribution Date, up to the Weighted Maximum Rate Cap, over  (ii) the amount
of interest payable on the Class MV-2 Certificates at the Available Funds Cap
for such Distribution  Date and (B) the Class MV-2 Interest  Carryover Amount
for  all  previous   Distribution  Dates  not  previously  paid  pursuant  to
Section 4.04(j), together with interest thereon at a rate equal to the sum of
One-Month  LIBOR and the  applicable Class MV-2 Margin  for such Distribution
Date.

          Class MV-2 Margin:  As of any Distribution Date on or prior to the
          -----------------
Optional Termination Date for the Group II Certificates, 0.61% per annum and,
as of any Distribution Date after such Optional Termination Date,  0.915% per
annum.

          Class MV-2 Pass-Through Rate:  For the first Distribution Date,
          ----------------------------
6.24281% per  annum.  As  of any Distribution  Date thereafter, the  least of
(i) One-Month LIBOR  plus the  Class MV-2 Margin,  (ii) the Weighted  Maximum
Rate Cap and (iii) the Available Funds Cap for such Distribution Date.

          Class MV-2 Unpaid Realized Loss Amount:  As of any Distribution
          --------------------------------------
Date,  the excess  of (i) the  Class MV-2 Applied  Realized Loss  Amount over
(ii) the  sum of  all distributions  in reduction  of the  Class MV-2 Applied
Realized Loss Amounts on all previous Distribution Dates.

          Class R Certificate:  Any one of the Class R Certificates executed
          -------------------
and  authenticated by  the Trustee  in substantially  the  form set  forth in
Exhibits D and E hereto, and evidencing ownership of  the Class R-1, Class R-
2, Class R-3, and Class R-4 Interests.

          Closing Date:  February 27, 1998.
          ------------

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

          Combined Loan-to-Value Ratio:  The fraction, expressed as a
          ----------------------------
percentage, the numerator of  which is the sum of (x)  the original principal
balance  of the  related  Mortgage  Loan and  (y)  the outstanding  principal
balance at  the  date of  origination  of the  Mortgage  Loan of  any  senior
mortgage loan, or in the case of an open-ended senior mortgage loan (if any),
the  maximum available  line of  credit with  respect to such  mortgage loan,
regardless  of  any  lesser  amount  actually  outstanding  at  the  date  of
origination  of  the Mortgage  Loan,  and  the denominator  of  which  is the
Appraised Value of the related Mortgaged Property.

          Compensating Interest:  With respect to any Mortgage Loan, an
          ---------------------
amount equal to one-half of the Servicing  Fee, to be applied to the interest
portion of a Prepayment Interest Shortfall on such  Mortgage Loan pursuant to
Section 4.02 hereof.

          Corresponding Certificate:  With respect to each REMIC 4 Regular
          -------------------------
Interest, the  Certificate that evidences  ownership of that REMIC  4 Regular
Interest.

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

          Cut-off Date:  February 20, 1998.
          ------------

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

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

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

          Definitive Certificates:  As defined in Section 5.06.
          -----------------------

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

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

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

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

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

          Depository:  The initial Depository shall be The Depository Trust
          ----------
Company  ("DTC"),  the  nominee  of  which  is  Cede  &  Co.,  or  any  other
organization registered as a "clearing agency" pursuant to Section 17A of the
Securities Exchange Act of 1934, as  amended.  The Depository shall initially
be  the registered  Holder of  the Book-Entry  Certificates.   The Depository
shall   at  all   times   be   a  "clearing   corporation"   as  defined   in
Section 8-102(a)(5) of the Uniform Commercial Code of the State of New York.

          Depository Agreement:  With respect to the Class of Book-Entry
          --------------------
Certificates, the agreement among the  Depositor, the Trustee and the initial
Depository,  dated  as of  the  Closing Date,  substantially  in the  form of
Exhibit 0.

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

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

          Distribution Account:  The separate Eligible Account created and
          --------------------
maintained by the Trustee pursuant to Section 3.05 in the name of the Trustee
for the benefit  of the Certificateholders  and designated  "The Bank of  New
York,  in   trust  for  registered  holders  of   CWABS,  Inc.,  Asset-Backed
Certificates,  Series 1998-1".   Funds in  the Distribution Account  shall be
held in trust for the Certificateholders for the uses and purposes  set forth
in this Agreement.

          Distribution Date:  The 25th day of each calendar month after the
          -----------------
initial issuance of the Certificates, or  if such 25th day is not a  Business
Day, the next succeeding Business Day, commencing in March 1998.

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

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

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

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

          ERISA Restricted Certificate:  Each of the Class MF-1, Class MF-2,
          ----------------------------
Class BF,   Class MV-1,   Class MV-2,   Class BV,  Class B-IO   and   Class R
Certificates.

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

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

          Extra Master Servicing Fee:  The Extra Master Servicing Fee payable
          --------------------------
pursuant to Sections 4.07 hereof.

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

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

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

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

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

          Group I Certificate Principal Balance:  The sum of the Class AF-1
          -------------------------------------
Certificate  Principal Balance, the Class AF-2 Certificate Principal Balance,
the  Class AF-3  Certificate Principal  Balance,  the  Class AF-4 Certificate
Principal  Balance,  the  Class MF-1   Certificate  Principal  Balance,   the
Class MF-2  Certificate  Principal  Balance  and  the   Class BF  Certificate
Principal Balances.

          Group I Certificates:  Any of the Class AF-1, Class AF-2,
          --------------------
Class AF-3, Class AF-4,  Class MF-1, Class MF-2, Class BF and/or  Class BF-IO
Certificates.

          Group I Class A Certificate Principal Balance:  The sum of the
          ---------------------------------------------
Class AF-1  Certificate   Principal  Balance,   the  Class AF-2   Certificate
Principal  Balance,  the  Class AF-3 Certificate  Principal  Balance  and the
Class AF-4 Certificate Principal Balance.

          Group I Class A Certificates:  Any of the Class AF-1, Class AF-2,
          ----------------------------
Class AF-3 and/or Class AF-4 Certificates.

          Group I Class A Current Interest:  Any one or more of the following
          --------------------------------
(as the  context requires): Class  AF-1 Current Interest, Class  AF-2 Current
Interest, Class AF-3 Current Interest and/or Class AF-4 Current Interest.

          Group I Class A Interest Carryforward Amount:  Any one or more of
          --------------------------------------------
the following  (as the  context requires):  Class AF-1 Interest  Carryforward
Amount,   Class  AF-2  Interest  Carryforward  Amount,  Class  AF-3  Interest
Carryforward Amount and/or Class AF-4 Interest Carryforward Amount.

          Group I Class A Principal Distribution Amount:  With respect to
          ---------------------------------------------
(i) any Distribution Date prior to  the Group I Stepdown Date or Distribution
Date on  which a  Group I  Trigger Event has  occurred, 100%  of the  Group I
Principal  Distribution  Amount  for  such  Distribution  Date  and  (ii) any
Distribution Date  on or  after the  Group I Stepdown  Date where  a Group  I
Trigger  Event  has not  occurred,  the  excess  of (A) the  Group I  Class A
Certificate Principal  Balance immediately  prior to  such Distribution  Date
over (B) the  lesser of  (I) 74.00% of  the Stated  Principal Balance  of the
Group I  Mortgage  Loans  on  the  preceding Due  Date  and  (II) the  Stated
Principal Balance  of the Group I  Mortgage Loans on  the preceding  Due Date
less approximately $420,000.

          Group I Class B Principal Distribution Amount:  With respect to any
          ---------------------------------------------
Distribution  Date on or  after the  Group I Stepdown Date  and as long  as a
Group I Trigger Event has not occurred and continuing, the excess  of (i) the
sum of (A) the  Group I Class A Certificate  Principal Balance (after  taking
into  account  distribution  of the  Group I  Class A  Principal Distribution
Amount on such  Distribution Date), (B) the Class MF-1  Certificate Principal
Balance (after taking  into account  distribution of  the Group I  Class MF-1
Distribution   Amount   on  such   Distribution  Date),   (C) the  Class MF-2
Certificate  Principal Balance (after taking into account distribution of the
Group I Class MF-2 Principal Distribution Amount for such Distribution Date),
and (D) the Class BF Certificate Principal  Balance immediately prior to such
Distribution Date over (ii) the lesser  of (A) 98.00% of the Stated Principal
Balance of the Group I  Mortgage Loans on the preceding Due  Date and (B) the
Stated Principal  Balance of the Group I Mortgage  Loans on the preceding Due
Date  less $420,000;  provided  that after  the  Group I Class A  Certificate
Principal  Balance,  the  Class MF-1 Certificate  Principal  Balance  and the
Class MF-2 Certificate  Principal  Balance  has  been reduced  to  zero,  the
Group I Class B Principal Distribution Amount for such Distribution Date will
equal 100% of the Group I Principal Distribution Amount for such Distribution
Date.

          Group I Class MF-1 Principal Distribution Amount:  With respect to
          ------------------------------------------------
any Distribution  Date on  or after the  Group I Stepdown  Date, 100%  of the
Group I  Principal  Distribution Amount  for  such Distribution  Date  if the
Group I  Class A Certificate Principal Balance has been reduced to zero and a
Group  I Trigger  Event has  occurred and  is continuing,  or, if any  of the
Class AF-1, Class AF-2,  Class AF-3  or  Class AF-4  Certificates  are  still
outstanding and as long  as a Group I  Trigger Event has not occurred  and is
not  continuing,  the  excess  of  (i) the sum  of  (A) the  Group I  Class A
Certificate Principal Balance (after taking into account distributions of the
Group I Class A  Principal Distribution Amount on such Distribution Date) and
(B) the  Class MF-1 Certificate Principal  Balance immediately prior  to such
Distribution Date over (ii) the lesser  of (A) 84.00% of the Stated Principal
Balance of the Group I Mortgage Loans  on the preceding Due Date and  (B) the
Stated Principal  Balance of the Group I Mortgage  Loans on the preceding Due
Date less approximately $420,000.

          Group I Class MF-2 Principal Distribution Amount:  With respect to
          ------------------------------------------------
any  Distribution Date  on or after  the Group I  Stepdown Date, 100%  of the
Group I  Principal Distribution  Amount  for such  Distribution  Date if  the
Group I  Class A Certificate Principal Balance and the Class MF-1 Certificate
Principal  Balance have been reduced to zero and  a Group I Trigger Event has
occurred  and  is continuing,  or,  if  any  of the  Class AF-1,  Class AF-2,
Class AF-3, Class AF-4 or  Class MF-1 Certificates are still  outstanding and
as  long as a Group I  Trigger Event has not  occurred and is not continuing,
the excess  of (i) the sum  of (A) the Group I Class A  Certificate Principal
Balance  (after  taking into  account  distributions of  the  Group I Class A
Principal  Distribution Amount on such Distribution Date), (B) the Class MF-1
Certificate Principal Balance (after taking into account distributions of the
Group I Class MF-1 Principal  Distribution Amount on such  Distribution Date)
and (C) the  Class MF-2 Certificate  Principal Balance  immediately prior  to
such  Distribution Date  over (ii) the  lesser  of (A) 91.00%  of the  Stated
Principal Balance of the Group I Mortgage Loans on the preceding Due Date and
(B) the  Stated  Principal Balance  of  the  Group I  Mortgage Loans  on  the
preceding Due Date less approximately $420,000.

          Group I Excess Cashflow:  With respect to any Distribution Date,
          -----------------------
the aggregate remaining amounts constituting Group I Excess Cashflow for such
Distribution Date pursuant to Sections 4.04(a)(v) and 4.04(c)(v).

          Group I Extra Principal Distribution:  With respect to any
          ------------------------------------
Distribution Date,  the lesser  of (i) the  excess, if  any, of  the Group  I
Specified  Overcollateralization Amount for  such Distribution Date  over the
Group I Overcollateralization Amount for such Distribution Date (after giving
effect to  distributions of principal on the  Group I Certificates other than
any Group I  Extra Principal  Distribution Amount)  and (ii) the  sum of  the
Group I  Excess Cashflow  and Group  II Remainder  Excess  Cashflow for  such
Distribution  Date   available  therefor  in   the  priority  set   forth  in
Section 4.04.

          Group I Interest Funds:  With respect to Group I Mortgage Loans and
          ----------------------
any Master  Servicer Advance Date,  the sum, without duplication,  of (i) all
scheduled interest  collected during the  related Due Period with  respect to
the Group I Mortgage Loans less the Servicing Fee, (ii) all Advances relating
to  interest   with  respect  to   the  Group I  Mortgage   Loans,  (iii) all
Compensating  Interest  with  respect  to  the  Group I  Mortgage  Loans  and
(iv) Liquidation Proceeds with respect to  the Group I Mortgage Loans (to the
extent such Liquidation Proceeds relate to interest) less  all Nonrecoverable
Advances relating to interest reimbursed during the related Due Period.

          Group I Mortgage Loans:  The pool of Mortgage Loans identified in
          ----------------------
the related Schedules  of Mortgage Loans as  having a Mortgage Rate  which is
fixed for  the life  of the  related Mortgage,  including any  Mortgage Loans
delivered in replacement thereof.

          Group I Net Rate:  The weighted average Net Mortgage Rate for Group
          ----------------
I Mortgage Loans.

          Group I Overcollateralization Amount: With respect to any
          ------------------------------------
Distribution Date, the excess, if any, of the Stated Principal Balance of the
Group I  Mortgage Loans  as of the  preceding Due  Date over  the Certificate
Principal Balances  of all Group  I Certificates  on such date  (after taking
into account the payment of principal other than  any Group I Extra Principal
Distribution Amount, on such Certificates on such Distribution Date).

          Group I Principal Distribution Amount:  With respect to each
          -------------------------------------
Distribution  Date, the  sum  of  (i) the Group I  Principal  Funds for  such
Distribution  Date and (ii) any  Group I Extra Principal  Distribution Amount
for such Distribution Date.

          Group I Principal Funds:  With respect to the Group I Mortgage
          -----------------------
Loans, the sum, without duplication, of (i) the scheduled principal collected
during the  related Due Period  or Advanced on  or before the  related Master
Servicer Advance Date,  (ii) prepayments collected in the  related Prepayment
Period, (iii) the  Stated Principal  Balance of each  Mortgage Loan  that was
repurchased by the Seller or the Master Servicer, (iv) the amount, if any, by
which the aggregate unpaid principal balance of any Replacement Mortgage Loan
is less  than the aggregate  unpaid principal balance of  the related Deleted
Mortgage Loans delivered by the Seller in connection with a substitution of a
Mortgage  Loan pursuant to  Section 2.03(c) and (v) all  Liquidation Proceeds
collected  during the  related Due  Period  (to the  extent such  Liquidation
Proceeds  related to principal) less all  Nonrecoverable Advances relating to
principal reimbursed during the related Due Period.

          Group I Remainder Excess Cashflow: With respect to any Distribution
          ---------------------------------
Date, the Group I Excess Cashflow  for such Distribution Date remaining after
the applications set forth in Section 4.04(f)(i) through (vii).

          Group I Specified Overcollateralization Amount: Prior to the Group
          ----------------------------------------------
I Stepdown Date, 1.0% of the Stated Principal Balance of the Group I Mortgage
Loans as  of the Cut-off Date,   and on and after the  Group I Stepdown Date,
2.0% of the Stated Principal Balance of the Group I Mortgage Loans  as of the
preceding  Due Date, subject  to a minimum  of 0.50% of  the Stated Principal
Balance of the Group I Mortgage Loans  as of the Cut-off Date; provided that,
if on any Distribution Date a Group I Trigger Event has occurred, the Group I
Specified Overcollateralization Amount shall not be reduced to the applicable
percentage  of  the then  current  Stated Principal  Balance of  the  Group I
Mortgage Loans until the Distribution Date  on which a Group I Trigger  Event
no longer exists.

          Group I Stepdown Date:  With respect to Group I Mortgage Loans, the
          ---------------------
later to occur of  (i) the Distribution Date in March 2001  or (ii) the first
Distribution Date  on which the Group I Class A Certificate Principal Balance
is less  than  or equal  to 74.00%  of the  State Principal  Balances of  the
Group I Mortgage Loans as of the preceding Due Date.

          Group I Subordinated Certificates:  The Class MF-1, MF-2 and
          ---------------------------------
Class BF Certificates.

          Group I Trigger Event:  With respect to any Distribution Date after
          ---------------------
the Group I Stepdown Date, (1) the product of (i) two times (ii) the quotient
of (A) the Stated Principal Balance of  all Group I Mortgage Loans 60 or more
days  delinquent (including  Group I  Mortgage Loans  in foreclosure  and REO
Properties)  and (B)  the Stated  Principal Balance  of the Group  I Mortgage
Loans as of the preceding Master Servicer  Advance Date (2) equals or exceeds
the Required Percentage.

          Group II Adjusted Overcollateralization Amount:  For any
          ----------------------------------------------
Distribution Date,  the excess  of (c)  the Stated  Principal Balance of  the
Group II Mortgage  Loans as of the preceding Due Date  over (d) the aggregate
principal balance of the Class T3-V1, Class T3-V2, Class T3-V3, and the Class
T3-V4 Interests.

          Group II Adjusted Overcollateralization Release Amount:  For any
          ------------------------------------------------------
Distribution Date, the lesser of the (a)  the Group II Principal Distribution
Amount,  and  (b)  the amount,  if  any,  by  which  the  Group  II  Adjusted
Overcollateralization Amount exceeds the sum  of the Stated Principal Balance
of   the   Group   II   Mortgage   Loans   and   the   Group   II   Specified
Overcollateralization Amount. 

          Group II Certificates:  Any of the Class AV-1, Class MV-1,
          ---------------------
Class MV-2, Class BV and/or Class BV-IO Certificates.

          Group II Certificate Principal Balance:  The sum of the Class AV-1,
          --------------------------------------
Class MV-1, Class MV-2 and Class BV Certificate Principal Balances.

          Group II Class A Certificate Principal Balance:  The Class AV-1
          ----------------------------------------------
Certificate Principal Balance.

          Group II Class A Principal Distribution Amount:  With respect to
          ----------------------------------------------
(i) any Distribution Date prior to the Group II Stepdown Date or Distribution
Date on  which a Group  II Trigger Event  has occurred, 100%  of the Group II
Principal  Distribution  Amount  for  such  Distribution  Date  and  (ii) any
Distribution  Date on or  after the Group II  Stepdown Date where  a Group II
Trigger  Event has  not  occurred,  the excess  of  (A) the Group II  Class A
Certificate Principal  Balance immediately  prior to  such Distribution  Date
over (B) the  lesser of  (I) 67.00% of  the Stated  Principal Balance of  the
Group II Mortgage  Loans on the  immediately preceding Due Date  and (II) the
Stated Principal  Balance of the  Group II Mortgage Loans on  the immediately
preceding Due Date less approximately $890,000.

          Group II Class B Principal Distribution Amount:  With respect to
          ----------------------------------------------
any Distribution Date on or after the Group II Stepdown Date and as long as a
Group II Trigger Event has not occurred and continuing, the excess of (i) the
sum of (A) the  Group II Class A Certificate Principal Balance  (after taking
into  account distribution  of the  Group II  Class A Principal  Distribution
Amount on such  Distribution Date), (B) the Class MV-1  Certificate Principal
Balance  (after taking into  account distribution of  the Group II Class MV-1
Distribution   Amount  on   such  Distribution   Date),  (C) the   Class MV-2
Certificate Principal  Balance (after taking into account distribution of the
Group II  Class MV-2  Principal  Distribution  Amount for  such  Distribution
Date), and (D) the  Class BV Certificate Principal Balance  immediately prior
to such  Distribution Date over (ii) the  lesser of (A) 97.00% of  the Stated
Principal Balance of  the Group II Mortgage Loans  on the preceding Due  Date
and (B) the  Stated Principal Balance  of the Group II Mortgage  Loans on the
preceding Due  Date less  $890,000 provided that  after the  Group II Class A
Certificate Principal Balance,  the Class MV-1 Certificate  Principal Balance
and the  Class MV-2 Certificate Principal  Balance has been reduced  to zero,
the Group II Class B Principal Distribution Amount for such Distribution Date
will  equal 100%  of  the  Group II Principal  Distribution  Amount for  such
Distribution Date.

          Group II Class MV-1 Principal Distribution Amount:  With respect
          -------------------------------------------------
to  any Distribution Date on or after the Group II Stepdown Date, 100% of the
Group II Principal  Distribution  Amount for  such Distribution  Date if  the
Group II Class A Certificate Principal Balance has been reduced to zero and a
Group II Trigger  Event has occurred  and is  continuing, or, if  any of  the
Class AV-1  Certificates are  still outstanding  and as  long as  a  Group II
Trigger Event has not  occurred and is not continuing, the  excess of (i) the
sum  of (A) the Group II Class A Certificate  Principal Balance (after taking
into account  distributions of  the Group II  Class A Principal  Distribution
Amount   on  such  Distribution  Date)  and  (B) the  Class MV-1  Certificate
Principal Balance immediately  prior to such Distribution  Date over (ii) the
lesser of (A) 79.00% of the Stated Principal Balance of the Group II Mortgage
Loans on the preceding  Due Date and (B) the Stated Principal  Balance of the
Group II  Mortgage  Loans  on  the  preceding  Due  Date  less  approximately
$890,000.

          Group II Class MV-2 Principal Distribution Amount:  With respect
          -------------------------------------------------
to any Distribution Date on or after the  Group II Stepdown Date, 100% of the
Group II  Principal Distribution  Amount for  such Distribution  Date if  the
Group II Class A Certificate Principal Balance and the Class MV-1 Certificate
Principal Balance have been reduced  to zero and a Group II Trigger Event has
occurred  and is  continuing,  or, if  any of  the  Class AV-1 or  Class MV-1
Certificates are still  outstanding and as long  as a Group II  Trigger Event
has not occurred and is not continuing,  the excess of (i) the sum of (A) the
Group II Class A  Certificate Principal  Balance (after  taking into  account
distributions of the  Group II Class A Principal Distribution  Amount on such
Distribution  Date), (B) the Class MV-1  Certificate Principal Balance (after
taking  into account  distributions  of  the  Group II  Class MV-1  Principal
Distribution  Amount  on  such  Distribution  Date)  and  (C) the  Class MV-2
Certificate Principal  Balance immediately  prior to  such Distribution  Date
over (ii) the  lesser of (A) 90.00%  of the Stated  Principal Balance of  the
Group II  Mortgage  Loans  on  the  preceding Due  Date  and  (B) the  Stated
Principal Balance  of the Group II Mortgage  Loans on the preceding  Due Date
less approximately $890,000.

          Group II Excess Cashflow: With respect to any Distribution Date,
          ------------------------
the aggregate  remaining amounts  constituting Group II  Excess Cashflow  for
such Distribution Date pursuant to Sections 4.04(b)(v) and 4.04(e)(v).

          Group II Extra Principal Distribution:  With respect to any
          -------------------------------------
Distribution  Date, the  lesser of (i)  the excess,  if any, of  the Group II
Specified  Overcollateralization Amount for  such Distribution Date  over the
Group  II  Overcollateralization  Amount for  such  Distribution  Date (after
giving  effect to  distributions of  principal on  the Group  II Certificates
other than any Group II Extra Principal Distribution Amount) and (ii) the sum
of the Group  II Excess Cashflow  and Group I  Remainder Excess Cashflow  for
such  Distribution Date  available  therefor  in the  priority  set forth  in
Section 4.04.

          Group II Interest Funds:  With respect to Group II Mortgage Loans
          -----------------------
and  any Master  Servicer  Advance  Date, the  sum,  without duplication,  of
(i) all  scheduled interest  collected  during the  related  Due Period  with
respect  to the  Group II Mortgage  Loans  less the  Servicing Fee,  (ii) all
Advances relating  to interest with  respect to the Group II  Mortgage Loans,
(iii) all Compensating  Interest with respect to the  Group II Mortgage Loans
and (iv) Liquidation Proceeds with respect to the Group II Mortgage Loans (to
the   extent  such   Liquidation  Proceeds   relate   to  interest)less   all
Nonrecoverable  Advances relating to  interest reimbursed during  the related
Due Period.

          Group II Mortgage Loans:  The pool of Mortgage Loans identified in
          -----------------------
the related Schedules  of Mortgage Loans as  having a Mortgage Rate  which is
adjustable for the life of the related Mortgage, including any Mortgage Loans
delivered in replacement thereof.

          Group II Net Rate:  The weighted average Net Mortgage Rate for
          -----------------
Group II Mortgage Loans.

          Group II Overcollateralization Amount: With respect to any
          -------------------------------------
Distribution Date, the  excess, if any, the  Stated Principal Balance  of the
Group  II Mortgage Loans  as of the  preceding due date  over the Certificate
Principal Balances of  all Group II Certificates  on such date (after  taking
into account the payment of principal other than any Group II Extra Principal
Distribution Amount, on such Certificates on such Distribution Date).

          Group II Principal Distribution Amount:  With respect to each
          --------------------------------------
Distribution  Date, the  sum of  (i) the  Group II Principal  Funds for  such
Distribution Date and  (ii) any Group II Extra Principal  Distribution Amount
for such Distribution Date.

          Group II Principal Funds:  With respect to the Group II Mortgage
          ------------------------
Loans, the sum, without duplication, of (i) the scheduled principal collected
during the related  Due Period or  Advanced on or  before the related  Master
Servicer Advance Date,  (ii) prepayments collected in the  related Prepayment
Period, (iii) the  Stated Principal Balance  of each Mortgage Loans  that was
repurchased by the Seller or the Master Servicer, (iv) the amount, if any, by
which the aggregate unpaid principal balance of any Replacement Mortgage Loan
is less than  the aggregate unpaid principal  balance of the  related Deleted
Mortgage Loans delivered by the Seller in connection with a substitution of a
Mortgage  Loan pursuant to  Section 2.03(c) and (v) all  Liquidation Proceeds
collected  during the  related Due  Period  (to the  extent such  Liquidation
Proceeds related to principal)  less all Nonrecoverable Advances  relating to
principal reimbursed during the related Due Period.

          Group II Remainder Excess Cashflow: With respect to any
          ----------------------------------
Distribution Date,  the Group II  Excess Cashflow for such  Distribution Date
remaining after  the applications  set  forth in  Section 4.04(g)(i)  through
(vii).

          Group II Specified Overcollateralization Amount: Prior to the Group
          -----------------------------------------------
II  Stepdown Date,  1.5% of  the  Stated Principal  Balance of  the  Group II
Mortgage Loans  as  of the  Cut-off Date,   and  on  and after  the Group  II
Stepdown Date, 3.0%  of the Stated Principal Balance of the Group II Mortgage
Loans as  of the preceding  Due Date, subject  to a  minimum of 0.50%  of the
Stated Principal Balance  of the Group  II Mortgage Loans  as of the  Cut-off
Date; provided that, if on any Distribution Date a Group II Trigger Event has
occurred, the  Group II Specified  Overcollateralization Amount shall  not be
reduced to  the applicable  percentage of the  then current  Stated Principal
Balance of the Group II Mortgage Loans until the Distribution Date on which a
Group II Trigger Event no longer exists.

          Group II Stepdown Date:  With respect to Group II Mortgage Loans,
          ----------------------
the later to  occur of (i) the  Distribution Date in  March 2001 or  (ii) the
first Distribution Date on  which the Group II Class A Certificate  Principal
Balance is  less than or equal  to 67.00% of the Stated  Principal Balance of
Group II Mortgage Loans as of the preceding Due Date.

          Group II Subordinated Certificates:  The Class MV-1, MV-2 and
          ----------------------------------
Class BV Certificates.

          Group II Trigger Event:  With respect to any Distribution Date
          ----------------------
after the Group II Stepdown Date, (1)  the product of (i) 2.5 times (ii)  the
quotient of (A) the Stated Principal Balance of all Group I Mortgage Loans 60
or more days delinquent (including Group I Mortgage  Loans in foreclosure and
REO Properties) and (B) the Stated Principal Balance of the Group  I Mortgage
Loans as of the preceding Master Servicer  Advance Date (2) equals or exceeds
the Required Percentage.

          Index:  As to any Group II Mortgage Loan on any Adjustment Date
          -----
related thereto, the index for the adjustment of the Mortgage Rate  set forth
as such in the related Mortgage Note,  such index in general being either (i)
the  average of the London interbank offered  rates for six-month U.S. dollar
deposits in the London market, as set forth in The Wall Street Journal, or,
                                               -----------------------
if the Index ceases to be published in The Wall Street Journal or becomes
                                       -----------------------
unavailable for  any reason, then the Index shall  be a new index selected by
the Trustee, as holder of the  Mortgage Note, based on comparable information
or (ii) is  the weekly  average yield  on United  States Treasury  securities
adjusted to a constant  maturity of one year, as made available  by the Board
of Governors of the Federal Reserve System, in  the case of both (i) and (ii)
above  as  most  recently announced  as  of  a date  45  days  prior  to such
Adjustment Date.   The Master  Servicer hereby agrees  that should the  Index
become  unavailable, the  Master Servicer,  on  behalf of  the Trustee,  will
select a new index that is based upon comparable information.

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

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

          Initial Certificate Principal Balance:  With respect to any
          -------------------------------------
Certificate, the Certificate  Principal Balance  of such  Certificate or  any
predecessor Certificate on the Closing Date.

          Initial Mortgage Rate:  As to each Mortgage Loan, the Mortgage Rate
          ---------------------
in effect prior to the Initial Adjustment Date.

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

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

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

          Interest Determination Date:  With respect to the Group II
          ---------------------------
Certificates for the first  Accrual Period, February 25, 1998.   With respect
to the  Group II Certificates and  any Accrual Period thereafter,  the second
LIBOR Business Day preceding the commencement of such Accrual Period.

          Interest Rate Cap Agreement:  The interest rate cap contract
          ---------------------------
referred to in the last paragraph of  Section 8.11 and all related provisions
of this Agreement.

          Latest Possible Maturity Date:  The Distribution Date following the
          -----------------------------
third anniversary of the scheduled maturity date of the Mortgage Loan  in the
Trust Fund having the latest scheduled maturity date as of the Cut-off Date.

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

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

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

          Loan Group:  Either of the Group I Mortgage Loans or the Group II
          ----------
Mortgage Loans.

          Loan-to-Value Ratio:  The fraction, expressed as a percentage, the
          -------------------
numerator  of which is the original principal balance of the related Mortgage
Loan and  the denominator  of which  is the  Appraised Value  of the  related
Mortgaged Property.

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

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

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

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

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

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

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

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

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

          Mortgage Loan Schedule:  The list of Mortgage Loans (as from time
          ----------------------
to  time amended by  the Master Servicer  to reflect the  deletion of Deleted
Mortgage Loans and the addition of Replacement Mortgage Loans pursuant to the
provisions of this Agreement) transferred to the Trustee as part of the Trust
Fund and  from time  to time subject  to this  Agreement, attached  hereto as
Exhibit F-1,  setting forth  the following information  with respect  to each
Mortgage Loan:

          (i)  the loan number;

         (ii)  (Reserved);

        (iii)  the Appraised Value;

         (iv)  the Initial Mortgage Rate;

          (v)  the maturity date;

         (vi)  the original principal balance;

        (vii)  the Cut-off Date Principal Balance;

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

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

          (x)  the Loan-to-Value  Ratio or  Combined Loan-to-Value  Ratio, as
     applicable, at origination;

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

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

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

               (a)  the frequency of each Adjustment Date;

               (b)  the next Adjustment Date;

               (c)  the Maximum Mortgage Rate;

               (d)  the Minimum Mortgage Rate;

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

               (f)  the related Periodic Rate Cap;

               (g)  the Gross Margin; and

             (xiv)  the purpose of the Mortgage Loan.

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

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

          Mortgage Pool:  The aggregate of the Mortgage Loans identified in
          -------------
the Mortgage Loan Schedule.

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

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

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

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

          Non-Book-Entry Certificate:  Any Certificate other than a Book
          --------------------------
Entry Certificate.

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

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

          One-Month LIBOR:  With respect to any Accrual Period, the rate
          ---------------
determined by the Trustee on the  related Interest Determination Date on  the
basis of  the rate for  U.S. dollar  deposits for one  month that appears  on
Telerate  Screen Page 3750  as of 11:00  a.m. (London time)  on such Interest
Determination Date; provided  that the parties  hereto acknowledge that  One-
Month LIBOR calculated for the first Accrual Period shall equal 5.63281%  per
annum.  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 One-Month  LIBOR or comparable rates as may
be reasonably  selected by the  Trustee), One-Month LIBOR for  the applicable
Accrual Period will be the Reference Bank Rate.  If no such quotations can be
obtained  by the Trustee and  no Reference Bank  Rate is available, One-Month
LIBOR will be One-Month LIBOR applicable to the preceding Accrual Period.

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

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

          Optional Termination Date:  With respect to either Loan Group, the
          -------------------------
Distribution Date on which the Stated Principal Balance of the Mortgage Loans
in  such Loan Group  is equal  to or  less than 10%  of the  Stated Principal
Balance of the Mortgage Loans in such Loan Group as of the Cut-off Date.

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

          Original Value:  The value of the property underlying a Mortgage
          --------------
Loan based, in the case of the purchase of the underlying Mortgaged Property,
on the lower of an appraisal satisfactory to the Master Servicer or the sales
price  of such property  or, in  the case of  a refinancing, on  an appraisal
satisfactory to the Master Servicer.

          OTS:  The Office of Thrift Supervision.
          ---

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

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

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

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

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

          Percentage Interest:  With respect to:
          -------------------

            (i)  any  Class,  the  percentage   interest  in  the   undivided
     beneficial ownership interest in the related Certificate Group evidenced
     by such  Class which shall be  equal to the  Class Certificate Principal
     Balance  of  such Class divided  by the  Class Principal Balance  of all
     Classes in such Certificate Group; and

           (ii)  any Certificate, the  Percentage Interest evidenced  thereby
     of the related Class shall equal the percentage obtained by dividing the
     Denomination of such Certificate by  the aggregate of the  Denominations
     of all Certificates of such Class.

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

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

            (i)   obligations of  the United  States or  any agency  thereof,
     provided such obligations are backed by the full faith and credit of the
     United States;

           (ii)  general  obligations of  or  obligations  guaranteed by  any
     state  of the  United States or  the District of  Columbia receiving the
     highest  long-term  debt  rating  of  each  Rating  Agency  rating   the
     Certificates, or such lower rating as will not result in the downgrading
     or withdrawal of the ratings  then assigned to the Certificates by  each
     such Rating Agency;

          (iii)  (Reserved);

           (iv)  commercial  or finance company paper which is then receiving
     the  highest commercial  or finance  company paper  rating of  each such
     Rating  Agency,  or  such  lower  rating  as  will  not  result  in  the
     downgrading  or  withdrawal  of   the  ratings  then  assigned  to   the
     Certificates by each such Rating Agency;

            (v)  certificates   of  deposit,  demand  or  time  deposits,  or
     bankers'  acceptances  issued  by any  depository  institution  or trust
     company incorporated under the laws of the United States or of any state
     thereof and  subject to  supervision and  examination by  federal and/or
     state banking  authorities, provided  that the  commercial paper  and/or
     long term  unsecured debt obligations of such  depository institution or
     trust company (or in the case of the principal depository institution in
     a holding company  system,  the commercial  paper or long-term unsecured
     debt obligations  of such  holding company, but only if Moody's is not a
     Rating Agency) are then rated one of the two highest long-term and the 
     highest short-term ratings of each such Rating Agency for such securities,
     or such lower ratings as will not result in the downgrading or withdrawal
     of the rating then assigned to the Certificates by any such Rating Agency;

           (vi)  demand or time deposits or certificates of deposit issued by
     any bank or trust company or savings institution to the extent that such
     deposits are fully insured by the FDIC;

          (vii)  guaranteed  reinvestment  agreements  issued  by  any  bank,
     insurance company  or other corporation  containing, at the time  of the
     issuance  of such  agreements, such  terms  and conditions  as will  not
     result in  the downgrading or withdrawal of  the rating then assigned to
     the Certificates by any such Rating Agency;

         (viii)  repurchase  obligations   with  respect   to  any   security
     described in clauses  (i) and (ii)  above, in  either case entered  into
     with a  depository institution  or trust  company (acting  as principal)
     described in clause (v) above;

           (ix)  securities (other than  stripped bonds, stripped  coupons or
     instruments sold  at a  purchase price  in excess  of 115%  of the  face
     amount  thereof) bearing interest  or sold at  a discount  issued by any
     corporation  incorporated under  the laws  of the  United States  or any
     state thereof which, at the time of such investment, have one of the two
     highest long term  ratings of each Rating  Agency (except if  the Rating
     Agency is  Moody's, such  rating shall be  the highest  commercial paper
     rating of Moody's for any such securities), or such lower rating as will
     not result in the downgrading or withdrawal of the  rating then assigned
     to the Certificates by any such Rating Agency, as evidenced by  a signed
     writing delivered by each such Rating Agency;

            (x)  interests  in any  money market  fund which  at the  date of
     acquisition of the interests in  such fund and throughout the time  such
     interests are held  in such fund  has the highest  applicable long  term
     rating by  each such  Rating Agency  or such  lower rating  as will  not
     result in the  downgrading or withdrawal of the ratings then assigned to
     the Certificates by each such Rating Agency;

           (xi)  short term investment  funds sponsored by any  trust company
     or  national banking  association  incorporated under  the  laws of  the
     United States or any state thereof which on the date of  acquisition has
     been  rated by  each  such  Rating Agency  in  their respective  highest
     applicable rating  category or such lower  rating as will not  result in
     the  downgrading or  withdrawal  of  the ratings  then  assigned to  the
     Certificates by each such Rating Agency; 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  such  Rating  Agency,  as
     evidenced by a signed writing delivered by each such Rating Agency;

provided, that no  such instrument  shall be a  Permitted Investment if  such
instrument (i) evidences the  right to  receive interest  only payments  with
respect to the obligations underlying such instrument, (ii) is purchased at a
premium or (iii) is  purchased at a  deep discount; provided further  that no
such instrument  shall  be  a Permitted  Investment  (A) if  such  instrument
evidences principal and interest payments derived from obligations underlying
such instrument  and the  interest payments with  respect to  such instrument
provide a yield to maturity of greater than 120% of  the yield to maturity at
par of such underlying obligations, or  (B) if it may be redeemed at  a price
below  the  purchase  price  (the   foregoing  clause  (B) not  to  apply  to
investments in units of money  market funds pursuant to clause  (vii) above);
provided further that  no amount beneficially owned by  any REMIC (including,
without limitation, any amounts collected by  the Master Servicer but not yet
deposited in the  Certificate Account) may be invested  in investments (other
than money  market funds) treated as equity  interests for Federal income tax
purposes,  unless the Master Servicer shall receive an Opinion of Counsel, at
the expense of Master  Servicer, to the effect that such  investment will not
adversely  affect the status of any  such REMIC as a  REMIC under the Code or
result in  imposition of a tax on any such REMIC.  Permitted Investments that
are  subject to prepayment or call may not  be purchased at a price in excess
of par.

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

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

          Prepayment Assumption:  The applicable rate of prepayment, as
          ---------------------
described  in the  Prospectus Supplement  relating to  the Certificates  in a
Certificate Group.

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

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

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

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

          Prospectus Supplement:  The Prospectus Supplement dated February
          ---------------------
23, 1998 relating  to the public offering of the Group I Certificates and the
Group II Certificates.

          PUD:  A Planned Unit Development.
          ---

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

          Rating Agency:  Moody's Investors Service, Inc. ("Moody's"), and
          -------------
Fitch IBCA, Inc. ("Fitch").  If any such organization or  its successor is no
longer  in  existence, "Rating  Agency"  shall  be  a  nationally  recognized
statistical  rating organization, or  other comparable Person,  designated by
the Depositor,  notice of which  designation shall  be given to  the Trustee.
References herein to  a given rating category  of a Rating Agency  shall mean
such rating category without giving effect to any modifiers.

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

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

          Reference Bank Rate:  With respect to any Accrual Period, the
          -------------------
arithmetic mean (rounded upwards, if necessary, to the nearest whole multiple
of 0.03125%)  of the offered rates for United  States dollar deposits for one
month that are quoted  by the Reference Banks as of 11:00 a.m., New York City
time, on the related Interest Determination Date to prime banks in the London
interbank market for a period of one month in amounts approximately  equal to
the  outstanding  balance of  the  Group  II  Certificates on  such  Interest
Determination Date, 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  (rounded upwards, if necessary,  to the nearest
whole multiple of 0.03125%) of the rates quoted by one or more major banks in
New York City, selected by 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 balance of the
Group II Certificates on such Interest Determination Date.

          Reference Banks:  Barclays Bank PLC, Bankers Trust and NatWest,
          ---------------
N.A., provided  that if any of the foregoing  banks are not suitable to serve
as a Reference Bank, then any leading banks selected by the Trustee which are
engaged  in  transactions   in  Eurodollar  deposits  in   the  international
Eurocurrency  market  (i) with an  established place  of business  in London,
England, (ii) not controlling,  under the control of or  under common control
with  the  Depositor or  any  affiliate  thereof  and (iii) which  have  been
designated as such by the Trustee.

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

          Regular Certificate:  Any one of the Group I Certificates and the
          -------------------
Group II Certificates.

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

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

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

          Required Carryover Reserve Fund Deposit: With respect to any
          ---------------------------------------
Distribution Date, an amount  equal to the lesser of (i)  the Adjustable Rate
Certificate Carryover for  such Distribution Date and (ii) (A)  for the first
Distribution Date, $10,000 and (B)  for each Distribution Date thereafter, an
amount that when added  to other amounts already on deposit  in the Carryover
Reserve Fund, the aggregate amount on deposit therein is equal to $10,000.

          Required Percentage: With respect to: (i) the Group I Trigger Event
          -------------------
and any  Distribution Date after the  Group I Stepdown Date, is  equal to the
quotient of (x) the excess of (I) the Stated Principal Balance of the Group I
Mortgage Loans  as  of  the preceding  Due  Date over  (II)  the  Certificate
Principal  Balance of  the most  senior  Class of  the  Group I  Certificates
outstanding as of  the preceding Master Servicer Advance  Date (provided that
the  Certificate  Principal Balance  of  the  most senior  Class  of  Group I
Certificates shall  mean the  Group I Class  A Certificate  Principal Balance
until such  principal balance  is reduced to  zero) and  (y) the  Certificate
Principal  Balance of  the  most  senior Class  of  the Group I  Certificates
outstanding  (provided that  the Certificate  Principal Balance  of the  most
senior  Class  of  Group  I  Certificates  shall  mean  the  Group I  Class A
Certificate Balance  until such  principal balance is  reduced to  zero); and
(ii) the Group II Trigger Event and any Distribution Date  after the Group II
Stepdown Date,  is equal to the quotient of (x)  the excess of (I) the Stated
Principal Balance of  the Group II Mortgage  Loans as of as  of the preceding
Due Date over (II) the Certificate Principal Balance of the most senior Class
of the Group II Certificates outstanding as  of the preceding Master Servicer
Advance Date  and (y) the  Certificate Principal Balance  of the  most senior
Class of Group II Certificates outstanding.

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

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

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

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

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

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

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

          Servicing Fee Rate:  With respect to each Mortgage Loan, 0.50% per
          ------------------
annum.

          Servicing Officer:  Any officer of the Master Servicer involved in,
          -----------------
or responsible  for, the administration  and servicing of the  Mortgage Loans
whose name and  facsimile signature appear  on a  list of servicing  officers
furnished to the Trustee by the Master Servicer on the Closing  Date pursuant
to this Agreement, as such list may from time to time be amended.

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

          Subservicer:  As defined in Section 3.02(a).
          -----------

          Subservicing Agreement:  As defined in Section 3.02(c).
          ----------------------

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

          Substitution Amount:  With respect to any Mortgage Loan substituted
          -------------------
pursuant to Section 2.03(c),  the excess of (x) the principal  balance of the
Mortgage Loan that is substituted for, over (y) the principal  balance of the
related substitute  Mortgage Loan,  each balance being  determined as  of the
date of substitution.

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

          Tax Matters Person Class R Certificate:  A Class R Certificate
          --------------------------------------
designated  as the  Tax  Matters Person  Class R  Certificate and  evidencing
0.001% Percentage Interest of the Class R Certificates.

          Transfer:  Any direct or indirect transfer or sale of any Ownership
          --------
Interest in a Certificate.

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

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

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

          Voting Rights:  The portion of the voting rights of all the
          -------------
Certificates that is allocated to any Certificates for purposes of the voting
provisions hereunder.  Voting Rights  allocated to each Class of Certificates
shall be allocated 95% to  the Group I Certificates and Group II Certificates
(other  than  the  Class  B-IO  Certificates),  and  5%  to  the  Class  B-IO
Certificates and  the Class R  Certificates, with  the  allocation among  the
Group I Certificates  and Group II  Certificates to be  in proportion  to the
Class Certificate   Principal  Balance   of   each  Class relative   to   the
Class Certificate Principal Balance  of all other such Classes,  and with the
allocation among the Class  BF-IO, Class BV-IO and Class R Certificates being
two-fifths, two  fifths and one fifth,  respectively.  Voting Rights  will be
allocated among the Certificates of  each such Class in accordance with their
respective Percentage Interests.

          Weighted Maximum Rate Cap:  As of any Distribution Date, a rate
          -------------------------
equal  to  (i) the weighted  average  of the  Maximum Mortgage  Rates  on the
Group II Mortgage  Loans on such  Distribution Date minus  (ii) the Servicing
Fee Rate.

          SECTION 1.02.  Certain REMIC-Related Defined Terms.
                         -----------------------------------

          In  addition to  those  defined  terms  defined  in  Section  1.01,
whenever  used in this Agreement, the following words and phrases, unless the
context otherwise requires, shall have the following meanings:

          Class R-1 Interest:  The uncertificated residual interest in REMIC
          ------------------
1.

          Class R-2 Interest:  The uncertificated residual interest in REMIC
          ------------------
2.

          Class R-3 Interest:  The uncertificated residual interest in REMIC
          ------------------
3.  

          Class R-4 Interest:  The uncertificated residual interest in REMIC
          ------------------
4.

          Class T1-F1 Interest:  A regular interest in REMIC 1 that is held
          --------------------
as an asset of REMIC 2, that has an initial principal balance equal to 98% of
the Stated  Principal Balance of the Group I Mortgage Loans as of the Cut-off
Date, that  bears interest at a per annum rate equal to the Group I Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T1-F2 Interest:  A regular interest in REMIC 1 that is held
          --------------------
as an asset of REMIC 2, that has an initial principal balance  equal to 1% of
the Stated Principal Balance of the Group I Mortgage Loans as  of the Cut-off
Date, that bears interest at a per annum  rate equal to the Group I Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T1-F3 Interest:  A regular interest in REMIC 1 that is held
          --------------------
as an  asset of REMIC 2, that has an initial principal balance equal to 1% of
the Stated  Principal Balance of the Group I Mortgage Loans as of the Cut-off
Date, that bears interest at a per annum rate equal to the  Group I Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T1-V1 Interest:  A regular interest in REMIC 1 that is held
          --------------------
as an asset of REMIC 2, that has an initial principal balance equal to 98% of
the Stated Principal Balance of the Group II Mortgage Loans as of the Cut-off
Date, that bears interest at a per annum rate equal to the Group II Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T1-V2 Interest:  A regular interest in REMIC 1 that is held
          --------------------
as an asset of REMIC 2, that has an initial principal balance  equal to 1% of
the Stated Principal Balance of the Group II Mortgage Loans as of the Cut-off
Date, that bears interest at a per annum rate equal to the Group II Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T1-V3 Interest:  A regular interest in REMIC 1 that is held
          --------------------
as an  asset of REMIC 2, that has an initial principal balance equal to 1% of
the Stated Principal Balance of the Group II Mortgage Loans as of the Cut-off
Date, that bears interest at a per annum rate equal to the Group II Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T2-F1 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that has an initial principal balance equal to 98% of
the Stated Principal Balance of the Group I Mortgage Loans as of  the Cut-off
Date, that  bears interest at a per annum rate equal to the Group I Net Rate,
and has such other terms as are described in Section 4.06.

          Class T2-F2 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that has an initial principal balance  equal to 1% of
the Stated Principal Balance of the Group I  Mortgage Loans as of the Cut-off
Date, that bears interest  at a per annum rate  equal to the lesser of  7.58%
and the  Group I  Net Rate,  and has  such other  terms as  are described  in
Section 4.06.

          Class T2-F3 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that has  an initial principal balance equal to 1% of
the Stated Principal Balance of the Group I Mortgage  Loans as of the Cut-off
Date, that  bears interest at a per annum rate equal to the Group I Net Rate,
and has such other terms as are described in Section 4.06.

          Class T2-F4 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that is entitled to 100% of  the interest accruals on
the Class  T1-F2 Interest in excess of interest  accruals at a rate of 7.58%,
and that has such  other terms as are  described in Section 4.06.   The Class
T2-F4 interest shall not have a principal balance.

          Class T2-V1 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that has an initial principal balance equal to 98% of
the Stated Principal Balance of the Group II Mortgage Loans as of the Cut-off
Date, that bears interest at a per annum rate equal to the Group II Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T2-V2 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that has  an initial principal balance equal to 1% of
the Stated Principal Balance of the Group II Mortgage Loans as of the Cut-off
Date, that  bears interest at  a per annum rate  equal to the  Class BV Pass-
Through Rate, and that has such other terms as are described in Section 4.06.

          Class T2-V3 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an asset of REMIC 3, that has an initial principal balance  equal to 1% of
the Stated Principal Balance of the Group II Mortgage Loans as of the Cut-off
Date, that bears interest at a per annum rate equal to the Group II Net Rate,
and that has such other terms as are described in Section 4.06.

          Class T2-V4 Interest:  A regular interest in REMIC 2 that is held
          --------------------
as an  asset of REMIC 3, that is entitled to 100% of the interest accruals on
the Class T1-V2 Interest in excess of interest accruals at the Class BV Pass-
Through Rate, and that has such other terms as are described in Section 4.06.
The Class T2-F4 interest shall not have a principal balance.

          Class T3-F1 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4, that has an initial principal balance of  $31,920,000, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F2 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4, that has an initial principal balance of  $22,000,000, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F3 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4, that has an initial principal balance of  $10,000,000, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F4 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4, that has an initial principal balance of  $10,000,000, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F5 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of  REMIC 4, that has an initial  principal balance of $4,200,000, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F6 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of  REMIC 4, that has an initial  principal balance of $2,940,000, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F7 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of  REMIC 4, that has an initial  principal balance of $2,956,603, that
bears interest at  a rate equal  to the lesser of  7.58% and the Group  I Net
Rate, and that has such other terms as are described in Section 4.06.

          Class T3-F8 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4 that has such terms as are described in Section 4.06.

          Class T3-F8 Distributable Amount:  With respect to any Distribution
          --------------------------------
Date, an  amount equal to  the product of  (i) a  fraction, the numerator  of
which is the number of days in the related Accrual Period and the denominator
of which is  360, (ii) the  Class T3-F8  Notional Balance immediately  before
such distribution date, and (iii) the Class T3-F8 Pass-Through Rate.

          Class T3-F8 Notional Balance:  A notional principal balance equal
          ----------------------------
as of  any date to the sum  of the principal balances of  the Class T2-F1 and
T2-F3 interests for such date.

          Class T3-F8 Pass-Through Rate:  With respect to any Distribution
          -----------------------------
Date, a per annum rate  equal to (i) the excess of  the Group I Net Rate  for
such date over (ii) the product of two and a fraction, the numerator of which
is the product of (x) 7.58% and  (y) the principal balance of the Class T2-F2
Interest immediately prior to such  Distribution Date, and the denominator of
which is  the sum  of the  principal balances  of the  Class T2-F2  and T2-F3
Interests immediately before such Distribution Date.

           Class T3-F9 Interest:  A regular interest in REMIC 3 held as an
           --------------------
asset of REMIC 4 that has such terms as are described in Section 4.06.

          Class T3-F9 Distributable Amount:  With respect to any Distribution
          --------------------------------
Date, an amount  equal to  the product of  (i) a  fraction, the numerator  of
which is the number of days in the related Accrual Period and the denominator
of  which is  360, (ii) the  Class T3-F9 Notional  Balance immediately before
such Distribution Date, and (iii) the Class T3-F9 Pass-Through Rate.

          Class T3-F9 Notional Balance:  A notional principal balance equal
          ----------------------------
as of any date to the principal balance  of the Class T2-F2 interest for such
date.

          Class T3-F9 Pass-Through Rate:  With respect to any Distribution
          -----------------------------
Date, a per annum  rate equal to (i)  the excess of  the 7.58% over (ii)  the
product  of two and a fraction, the numerator  of which is the product of (x)
7.58% and (y) the Class T2-F2 Interest immediately prior to such Distribution
Date,  and the denominator of which  is the sum of  the principal balances of
the  Class T2-F2  and T2-F3  Interests immediately  before such  Distribution
Date.

          Class T3-F10 Interest:  A regular interest in REMIC 3 held as an
          ---------------------
asset  of  REMIC   4  that  is  entitled  to  receive  100%  of  the  amounts
distributable with respect to the Class T2-F4 Interest, and has such terms as
are described in Section 4.06.

          Class T3-V1 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC  4 that has an  initial principal balance of  $151,300,000 and
bears interest at a rate equal to the Class BV Pass-Through Rate.

          Class T3-V2 Interest:  A regular interest in REMIC 3 held as an
          ---------------------
asset of REMIC 4  that has an initial principal balance  of $10,680,000 bears
interest at a rate equal to the Class BV Pass-Through Rate.

          Class T3-V3 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of  REMIC 4  that has an  initial principal  balance of  $9,790,000 and
bears interest at a rate equal to the Class BV Pass-Through Rate.

          Class T3-V4 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset  of REMIC  4 that has  an initial  principal balance of  $6,267,734 and
bears interest at a rate equal to the Class BV Pass-Through Rate.

          Class T3-V5 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4 that has such terms as are described in Section 4.06.

          Class T3-V5 Distributable Amount:  With respect to any Distribution
          --------------------------------
Date, an amount  equal to the  product of  (i) a fraction,  the numerator  of
which is the number of days in the related Accrual Period and the denominator
of which is  360, (ii) the Class T3-V5 Notional Balance,  and (iii) the Class
T3-V5 Pass-Through Rate.  

          Class T3-V5 Notional Balance:   A notional principal balance equal
          ----------------------------
as of any  date to the sum of  the principal balances of the  Class T2-V1 and
T2-V3 Interests for such date.

          Class T3-V5 Pass-Through Rate:  With respect to any Distribution
          -----------------------------
Date,  a per annum rate equal to the excess  of (i) the Group II Net Rate for
such date over (ii) the product of two and a fraction, the numerator of which
is the product of  (x) the Class BV  Pass-Through Rate and (y)  the principal
balance of  the Class T2-V2  Interest immediately prior to  such Distribution
Date,  and the denominator of  which is the sum  of the principal balances of
the  Class  T2-V1  and  Class  T2-V3  Interests  immediately  prior  to  such
Distribution Date.

          Class T3-V6 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset of REMIC 4 that has such terms as are described in Section 4.06.

          Class T3-V6 Distributable Amount:  With respect to any Distribution
          --------------------------------
Date, an amount  equal to the  product of  (i) a fraction,  the numerator  of
which is the number of days in the related Accrual Period and the denominator
of which is  360, (ii) the Class T3-V6 Notional Balance,  and (iii) the Class
T3-V6 Pass-Through Rate.  

          Class T3-V6 Notional Balance:   A notional principal balance equal
          ----------------------------
as of any date to the principal balance of the Class T2-V2 Interests for such
date.

          Class T3-V6 Pass-Through Rate:  With respect to any Distribution
          -----------------------------
Date, a per annum rate equal  to the excess of (i) the Class  BV Pass-Through
Rate for such date over (ii)  the product of (x) two and (y)  a fraction, the
numerator of which is the product of the  Class BV Pass-Through Rate, and the
denominator of which is the sum of the principal balances of the Class  T2-V2
and Class T2-V3 Interests immediately prior to such Distribution Date.

          Class T3-V7 Interest:  A regular interest in REMIC 3 held as an
          --------------------
asset  of  REMIC  4  that  is  entitled  to  receive  100%  of   the  amounts
distributable with respect to the Class T2-V4 Interest, and has such terms as
are described in Section 4.06.

          Class T4-F1 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial principal  balance  of  $31,920,000  and  bears  interest  at  6.45%.
Ownership  of  the  Class  T4-F1 Interest  is  evidenced  by  the  Class AF-1
Certificates.  

          Class T4-F2 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial  principal  balance  of  $22,000,000  and  bears interest  at  6.27%.
Ownership of  the  Class  T4-F2  Interest is  evidenced  by  the  Class  AF-2
Certificates.  

          Class T4-F3 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial principal  balance  of  $10,000,000  and  bears  interest  at  6.79%.
Ownership  of the  Class  T4-F3  Interest  is evidenced  by  the  Class  AF-3
Certificates.
       
          Class T4-F4 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial  principal  balance  of  $10,000,000 and  bears  interest  at  6.39%.
Ownership  of  the Class  T4-F4  Interest  is  evidenced by  the  Class  AF-4
Certificates.

          Class T4-F5 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial  principal  balance  of  $4,200,000  and  bears  interest  at  6.97%.
Ownership  of  the  Class T4-F5  Interest  is  evidenced  by the  Class  MF-1
Certificates.

          Class T4-F6 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial  principal  balance  of  $2,940,000  and  bears  interest  at  7.24%.
Ownership  of  the  Class  T4-F6 Interest  is  evidenced  by  the Class  MF-2
Certificates.

          Class T4-F7 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial principal balance of  $2,956,603 and bears interest at  the lesser of
7.58%  and the Group  I Net  Rate, Ownership of  the Class  T4-F6 Interest is
evidenced by the Class MF-2 Certificates.

          Class T4-F8 Interest:  A regular interest in REMIC 4 that is
          --------------------
entitled to  100% of  the interest accruals  on the  Class T3-F1  Interest in
excess of the  Class AF-1  Certificate Pass-Through Rate.   Ownership of  the
Class T4-F8 Interest is represented by the Class BF-IO Certificates.

          Class T4-F9 Interest:  A regular interest in REMIC 4 that is
          --------------------
entitled to  100% of  the interest accruals  on the  Class T3-F2  Interest in
excess of  the Class AF-2  Certificate Pass-Through  Rate.  Ownership  of the
Class T4-F9 Interest is evidenced by the Class BF-IO Certificates.  

          Class T4-F10 Interest:  A regular interest in REMIC 4 that is
          ---------------------
entitled to  100% of  the interest accruals  on the  Class T3-F3  Interest in
excess of  the Class AF-3  Certificate Pass-Through  Rate.  Ownership  of the
Class T4-F10 Interest is evidenced by the Class BF-IO Certificates.  

          Class T4-F11 Interest:  A regular interest in REMIC 4 that is
          ---------------------
entitled to  100% of  the interest accruals  on the  Class T3-F4  Interest in
excess of the  Class AF-4 Certificate  Pass-Through Rate.   Ownership of  the
Class T4-F11 Interest is evidenced by the Class BF-IO Certificates.

          Class T4-F12 Interest:  A regular interest in REMIC 4 that is
          ---------------------
entitled to  100% of  the interest accruals  on the  Class T3-F5  Interest in
excess  of the Class  MF-1 Certificate Pass-Through  Rate.   Ownership of the
Class T4-F11 Interest is evidenced by the Class BF-IO Certificates.

          Class T4-F13 Interest:  A regular interest in REMIC 4 that is
          ---------------------
entitled to  100% of  the interest accruals  on the  Class T3-F6  Interest in
excess of the  Class MF-2 Certificate  Rate.  Ownership  of the Class  T4-F11
Interest is evidenced by the Class BF-IO Certificates.

          Class T4-F14 Interest:  A regular interest in REMIC 4 that is
          ---------------------
entitled to  100% of the amounts distributable on  the Class T3-F8, Class T3-
F9, and Class T3-F10 Interests.

          Class T4-V1 Interest:  A regular interest in REMIC 4 that has an 
          --------------------
initial principal balance of $151,300,000  and that bears interest at the  
Class AV-1 Pass-Through Rate.  Ownership of the Class T4-V1 Interest is 
evidenced by the Class AV-1 Certificates. 

          Class T4-V2 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial principal balance of $10,680,000 and that bears interest at the Class
MV-1 Pass-Through Rate.  Ownership  of the Class T4-V2 Interest is  evidenced
by the Class MV-1 Certificates. 

          Class T4-V3 Interest:  A regular interest in REMIC 4 that has an
          --------------------
initial principal balance of $9,790,000 and that  bears interest at the Class
MV-2  Pass-Through Rate.  Ownership of  the Class T4-V3 Interest is evidenced
by the Class MV-2 Certificates.

           Class T4-V4 Interest:  A regular interest in REMIC 4 that has an
           --------------------
initial principal balance of $6,267,734 and that bears  interest at the Class
BV Pass-Through Rate.   Ownership of the Class T4-V4 Interest is evidenced by
the Class BV Certificates.

          Class T4-V5 Interest:  A regular interest in REMIC 4 that is
          --------------------
entitled to 100%  of the  interest accruals  on the Class  T3-V1 Interest  in
excess of  the Class AV-1  Pass-Through Rate.   Ownership of the  Class T4-V5
Interest is evidenced by the Class BV-IO Certificates.

          Class T4-V6 Interest:  A regular interest in REMIC 4 that is
          --------------------
entitled to 100%  of the  interest accruals  on the Class  T3-V2 Interest  in
excess of  the Class MV-1  Pass-Through Rate.   Ownership of the  Class T4-V6
Interest is evidenced by the Class BV-IO Certificates.

          Class T4-V7 Interest:  A regular interest in REMIC 4 that is
          --------------------
entitled to 100%  of the  interest accruals  on the Class  T3-V3 Interest  in
excess of  the Class MV-2  Pass-Through Rate.   Ownership of the  Class T4-V6
Interest is evidenced by the Class BV-IO Certificates.

          Class T4-V8 Interest:  A regular interest in REMIC 4 that is
          --------------------
entitled to 100% of  the amounts distributable with respect to  the Class T3-
V5, Class T3-V6, and  Class T3-V7 Interests.  

          Group I Adjusted Overcollateralization Amount:  For any
          ---------------------------------------------
Distribution Date,  the excess  of (a) the  Stated Principal  Balance of  the
Group I Mortgage  Loans as of the  preceding Due Date over  (b) the aggregate
principal balance of the Class T3-F1, Class T3-F2, Class T3-F-3, Class T3-F4,
Class T3-F5, Class T3-F6, and the Class T3-F7 Interests.

          Group I Adjusted Overcollateralization Release Amount:  For any
          -----------------------------------------------------
Distribution  Date, the  lesser of  (a)  the Group  I Principal  Distribution
Amount,  and  (b)  the  amount,  if  any,  by  which  the  Group  I  Adjusted
Overcollateralization    Amount    exceeds     the    Group    I    Specified
Overcollateralization Amount.

          Group II Adjusted Overcollateralization Amount:  For any
          ----------------------------------------------
Distribution Date,  the excess  of (c)  the Stated  Principal Balance  of the
Group II Mortgage Loans  as of the preceding Due Date  over (d) the aggregate
principal balance of the Class T3-V1, Class T3-V2, Class T3-V3, and the Class
T3-V4 Interests.

          Group II Adjusted Overcollateralization Release Amount:  For any
          ------------------------------------------------------
Distribution Date, the lesser of the (a) the Group  II Principal Distribution
Amount,  and  (b)  the  amount,  if  any,  by which  the  Group  II  Adjusted
Overcollateralization    Amount    exceeds    the    Group    II    Specified
Overcollateralization Amount. 

          REMIC:  As described in the Preliminary Statements, which term
          -----
shall mean  "real estate mortgage  investment conduit" within the  meaning of
section 860D of the Code.

          REMIC 1:  As described in the Preliminary Statement.
          -------

          REMIC 2:  As described in the Preliminary Statement.
          -------

          REMIC 3:  As described in the Preliminary Statement.
          -------

          REMIC 4:  As described in the Preliminary Statement.
          -------

          REMIC 1 Regular Interests:  As described in the Preliminary
          -------------------------
Statement.

          REMIC 2 Regular Interests:  As described in the Preliminary
          -------------------------
Statement.

          REMIC 3 Regular Interests:  As described in the Preliminary
          -------------------------
Statement.

          REMIC 4 Regular Interests:  As described in the Preliminary
          -------------------------
Statement.

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

          Upper Tier REMIC:  As described in the Preliminary Statement.
          ----------------

                                  ARTICLE II


                        CONVEYANCE OF MORTGAGE LOANS;
                        REPRESENTATIONS AND WARRANTIES

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

          The   Seller  hereby  sells,  transfers,  assigns,  sets  over  and
otherwise conveys  to the Depositor,  without recourse, all the  right, title
and interest  of  the Seller  in and  to the  Mortgage  Loans, including  all
interest and  principal  received and  receivable by  the Seller  on or  with
respect to  the Mortgage Loans on and  after the Cut-off Date  (to the extent
not  applied in  computing the  Cut-off  Date Principal  Balance thereof)  or
deposited  into  the  Certificate  Account   by  the  Seller  as  an  Initial
Certificate  Account  Deposit  as  provided  in  this  Agreement,  other than
principal due on  the Mortgage Loans prior  to the Cut-off Date  and interest
accruing  prior to February 1, 1998.   The Seller confirms that, concurrently
with  such transfer  and assignment,  it has  deposited into  the Certificate
Account the Initial Certificate Account Deposit.

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

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

          In connection with  any such transfer and assignment, the Depositor
has delivered to, and  deposited with, the  Trustee (or, in  the case of  the
Delay Delivery Mortgage Loans, will deliver to, and deposit with, the Trustee
within  seven  (7) Business  Days  following  the  Closing Date)  (except  as
provided in clause (vi) below) for the benefit of the Certificateholders, the
following  documents or  instruments with  respect to  each Mortgage  Loan so
assigned:

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

         (ii)  original recorded Mortgage;

        (iii)  a duly executed assignment of the Mortgage to "The Bank of New
     York, a New York banking corporation,  as trustee under the Pooling  and
     Servicing Agreement dated  as of February 20, 1998,  CWABS, Inc., Asset-
     Backed  Certificates,  Series  1998-1,  without   recourse"  (each  such
     assignment, when  duly and validly  completed, to be in  recordable form
     and sufficient to effect the assignment of and transfer to the  assignee
     thereof, under the Mortgage to which such assignment relates);

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

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

         (vi)  the original or  duplicate original lender's title  policy and
     all riders  thereto or, in the event such  original title policy has not
     been  received  from the  insurer, such  original or  duplicate original
     lender's title policy  and all riders thereto shall  be delivered within
     one year of the Closing Date.

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

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

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

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

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

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

          The  Trustee  acknowledges  receipt,  subject  to  the  limitations
contained  in and  any exceptions noted  in the Initial  Certification in the
form  annexed hereto as  Exhibit G-1 and  in the list  of exceptions attached
thereto,  of  the   documents  referred  to  in  clauses   (i)  and  (iii) of
Section 2.01 above  and  all other  assets  included in  the Trust  Fund  and
declares that  it holds and will hold such  documents and the other documents
delivered to it  constituting the Mortgage Files,  and that it holds  or will
hold such other assets included in the Trust Fund, in trust for the exclusive
use and benefit of all present and future Certificateholders.

          The Trustee  agrees to execute  and deliver on the  Closing Date to
the Depositor, the Master Servicer and the Seller an Initial Certification in
the  form annexed  hereto as  Exhibit  G-1 to  the  effect that,  as to  each
Mortgage  Loan listed in the Mortgage Loan  Schedule (other than any Mortgage
Loan  paid in  full  or any  Mortgage Loan  specifically  identified in  such
certification as not  covered by such certification), the documents described
in Section 2.01(i) and  (iii) with respect to  such Mortgage Loan are  in its
possession,  and based  on its  review  and examination  and only  as  to the
foregoing documents, such  documents appear regular on their  face and relate
to such Mortgage Loan.  The Trustee  agrees to execute and deliver within  30
days  after the Closing  Date to the  Depositor, the Master  Servicer and the
Seller an Interim Certification in the form  annexed hereto as Exhibit G-2 to
the  effect that,  as  to each  Mortgage  Loan listed  in  the Mortgage  Loan
Schedule (other  than any  Mortgage Loan paid  in full  or any  Mortgage Loan
specifically  identified  in  such  certification  as  not  covered  by  such
certification), all documents required to be delivered to it pursuant to this
Agreement  with respect to  such Mortgage Loan are  in its possession (except
those described in  Section 2.01(v)) and based on its  review and examination
and  only as to the foregoing documents, (i) such documents appear regular on
their face  and relate  to such Mortgage  Loan, and (ii) the  information set
forth in items  (i), (iv), (v), (vi), (viii) and (xiii)  of the definition of
the "Mortgage Loan Schedule" accurately reflects information set forth in the
Mortgage File.  The Trustee shall be under no duty  or obligation to inspect,
review or examine such  documents, instruments, certificates or  other papers
to determine  that the same are  genuine, enforceable or  appropriate for the
represented purpose  or that  they have  actually been  recorded in the  real
estate records or that they  are other than what they purport to  be on their
face.

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

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

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

                (ii)  the original recorded Mortgage;

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

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

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

                (vi)  the  original  or  duplicate  original  lender's  title
          policy and all riders thereto if delivered pursuant to Section 2.06
          (vi)  (otherwise such original or duplicate original lender's title
          policy  and all riders  thereto shall be held  in the Mortgage File
          upon delivery as provided in such Section).

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

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

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

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

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

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

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

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

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

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

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

          (b)  The Seller hereby represents and warrants to the Depositor and
the Trustee as follows, as of the date hereof (unless otherwise  indicated or
the  context  otherwise requires,  percentages with  respect to  the Mortgage
Loans in  a Loan Group are measured by  the Cut-off Date Principal Balance of
the Mortgage Loans in the related Loan Group):

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

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

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

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

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

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

        (vii)  The information set forth on  Exhibit F-1 hereto with  respect
     to each Mortgage Loan is true and correct in all material respects as of
     the Closing Date.

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

         (ix)  No Mortgage Loan is more than 59 days delinquent in payment of
     principal  and interest,  and no  more than  1% of the  Group I Mortgage
     Loans and no more than 1% of the Group II Mortgage  Loans are 30-59 days
     delinquent in the payment of principal and interest.

          (x)  No Group I Mortgage  Loan that was secured by  a first lien on
     the related Mortgaged Property had  a Loan-to-Value Ratio at origination
     in excess of 90%; no Group I Mortgage Loan that  was secured by a second
     lien  on the  related  Mortgaged Property  had a  Combined Loan-to-Value
     Ratio  at origination in  excess of 100%; and  no Group II Mortgage Loan
     had a Loan-to-Value Ratio at origination in excess of 95%.

         (xi)  Each  Group  I  Mortgage  Loan  is  secured  by  a  valid  and
     enforceable first or  second lien on the related  Mortgaged Property and
     each Group I Mortgage Loan is  secured by a valid and enforceable  first
     lien on  the related Mortgaged  Property, in each  case subject  only to
     (1) the  lien  of   non-delinquent  current  real  property   taxes  and
     assessments, (2) covenants, conditions and  restrictions, rights of way,
     easements and other matters of public record as of the date of recording
     of  such Mortgage, such exceptions  appearing of record being acceptable
     to  mortgage lending institutions generally or specifically reflected in
     the appraisal  made in  connection with the  origination of  the related
     Mortgage Loan,  (3) other matters to which like  properties are commonly
     subject  that do  not  materially  interfere with  the  benefits of  the
     security intended to  be provided by such  Mortgage and (4) only  in the
     case of each such  Group I Mortgage Loan which is secured by a valid and
     enforceable  second lien on the Mortgaged  Property, any senior mortgage
     loan secured by  such Mortgaged Property and identified  in the Mortgage
     File related to such Mortgage  Loan. Approximately 89.54% of the Group I
     Mortgage  Loans and 100% of the Group II  Mortgage Loans were secured by
     first liens on the related Mortgaged Properties. Approximately 10.46% of
     the Group I Mortgage  Loans were secured by second liens  on the related
     Mortgaged Properties.

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

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

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

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

        (xvi)  As of the Closing Date, to the best of the Seller's knowledge,
     each  Mortgaged Property  is  free of  material  damage and  is  in good
     repair.

       (xvii)  Each Mortgage  Loan at  origination complied  in all  material
     respects  with applicable  state and  federal  laws, including,  without
     limitation,  usury,  equal credit  opportunity,  real estate  settlement
     procedures, truth-in-lending and  disclosure laws,  and consummation  of
     the  transactions contemplated hereby will not  involve the violation of
     any such laws.

      (xviii)  As  of the  Closing Date,  neither  the Seller  nor any  prior
     holder of any Mortgage has modified the Mortgage in any material respect
     (except  that a  Mortgage  Loan  may have  been  modified  by a  written
     instrument that  has  been recorded  or  submitted for  recordation,  if
     necessary, to protect  the interests of  the Certificateholders and  the
     original  or  a copy  of  which  has  been delivered  to  the  Trustee);
     satisfied, cancelled or subordinated such  Mortgage in whole or in part;
     released the related  Mortgaged Property  in whole or  in part from  the
     lien   of  such  Mortgage;  or  executed   any  instrument  of  release,
     cancellation,  modification (except  as  expressly permitted  above)  or
     satisfaction with respect thereto.

        (xix)  A  lender's  policy   of  title  insurance  together   with  a
     condominium   endorsement   and   extended   coverage  endorsement,   if
     applicable,  in  an amount  at least  equal to  the Cut-off  Date Stated
     Principal Balance of each such Mortgage Loan or a commitment (binder) to
     issue the same  was effective  on the  date of the  origination of  each
     Mortgage Loan, each such policy is  valid and remains in full force  and
     effect, and each such policy was issued by a title insurer  qualified to
     do business in the jurisdiction  where the Mortgaged Property is located
     and acceptable  to FNMA or FHLMC and is in  a form acceptable to FNMA or
     FHLMC,  which  policy  insures  the  Seller  and   successor  owners  of
     indebtedness secured by  the insured Mortgage, as to  the first priority
     lien, of the Mortgage subject to  the exceptions set forth in  paragraph
     (iv) above;  to the best of the Seller's  knowledge, no claims have been
     made under such mortgage  title insurance policy and no prior  holder of
     the  related  Mortgage,  including  the  Seller, has  done,  by  act  or
     omission, anything that would impair the coverage of such mortgage title
     insurance policy.

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

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

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

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

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

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

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

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

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

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

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

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

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

     (xxxiii)  Approximately   4.27%  of  the   Group I  Mortgage  Loans  and
     approximately 4.98% of  the Group II Mortgage Loans are  secured by two-
     to  four-family dwellings.  Approximately 1.85%  of the Group I Mortgage
     Loans and approximately 4.17% of the Group II Mortgage Loans are secured
     by  condominium units.   Approximately  87.78% of  the  Group I Mortgage
     Loans  and  approximately 84.43%  of  the  Group II Mortgage  Loans  are
     secured by detached one-family dwellings.

      (xxxiv)  No Group I Mortgage Loan had  a principal balance in excess of
     $488,000 at  origination and no  Group II Mortgage Loan had  a principal
     balance in excess of $695,000 at origination.

       (xxxv)  Each  Group I Mortgage Loan  was originated in  or after March
     1997.

      (xxxvi)  Each Group II Mortgage Loan was originated in  or after August
     1997; each Group II Mortgage Loan other than a 2/28 Mortgage Loan had an
     initial  Adjustment Date  no  later  than February  1,  2002; each  2/28
     Mortgage Loan  had an  initial Adjustment Date  no later  than March  1,
     2000.

     (xxxvii)  Approximately  80.58%  of  the  Group I  Mortgage   Loans  and
     approximately 64.38%  of  the  Group II Mortgage  Loans  provide  for  a
     prepayment penalty.

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

      (xxxix)  On  the basis  of representations  made by  the Mortgagors  in
     their loan applications, no more than approximately 7.81% of the Group I
     Mortgage  Loans  are  secured  by  investor  properties,  and  at  least
     approximately  91.76% of the  owner-occupied Group I Mortgage  Loans are
     secured  by  owner-occupied  Mortgaged   Properties  that  are   primary
     residences (in each case measured  by the Cut-off Date Principal Balance
     of the Group I Mortgage Loans).

         (xl)  On  the basis  of representations  made by  the  Mortgagors in
     their  loan  applications,  no  more than  approximately  6.97%  of  the
     Group II Mortgage Loans are secured by investor properties, and at least
     approximately 92.52% of  the owner-occupied Group II Mortgage  Loans are
     secured   by  owner-occupied  Mortgaged   Properties  that  are  primary
     residences (in each case measured  by the Cut-off Date Principal Balance
     of the Group II Mortgage Loans).

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

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

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

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

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

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

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

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

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

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

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

        (lii)  The Mortgage Rates  borne by the Group I Mortgage  Loans as of
     the Cut-off Date ranged from 7.00% per annum to 15.75% per annum and the
     weighted average  Mortgage Rate as  of the  Cut-off Date was  9.917% per
     annum.

       (liii)  The Mortgage Rates borne by  the Group II Mortgage Loans as of
     the Cut-off Date ranged from 4.625%  per annum to 14.200% per annum  and
     the weighted average Mortgage Rate as of the Cut-off Date was 8.967% per
     annum.

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

         (lv)  The  Gross Margins on  the Group II Mortgage  Loans range from
     approximately 2.75% to  9.70% and the weighted average  Gross Margin was
     approximately 6.224%.

        (lvi)  Except   for   40   Group I    Mortgage   Loans   representing
     approximately 3.58%  of the  Group I Mortgage Loans  and except  for 183
     Group II  Mortgage   Loans  representing  approximately  10.01%  of  the
     Group II Mortgage  Loans each  Mortgage Loan  has a  payment date on  or
     before the Due Date in the month of the first Distribution Date.

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

      (lviii)  (Reserved)

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

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

        (lxi)  (Reserved)

       (lxii)  Each Mortgage Loan  represents a  "qualified mortgage"  within
     the meaning of Section 860(a)(3) of the Code (but without regard to  the
     rule  in  Treasury  Regulation  Section 1.860G-2(f)(2)  that   treats  a
     defective  obligation  as  a qualified  mortgage,  or  any substantially
     similar  successor   provision)  and  applicable   Treasury  regulations
     promulgated thereunder.

      (lxiii)  Each  Mortgage  Loan  was originated  (within  the  meaning of
     Section 3(a) (41) of the Securities Exchange Act of 1934, as amended) by
     an entity that satisfied at the  time of origination the requirements of
     Section 3(a)(41) of the Securities Exchange Act of 1934, as amended.

       (lxiv)  No Mortgage Loan was either  a "consumer credit contract" or a
     "purchase money loan" as such terms are defined in 16 C.F.R. Section 433
     nor  is  any  Mortgage  Loan  a  "mortgage"  as  defined  in  15  U.S.C.
     Section 1602(aa).

          (c)  Upon discovery by any  of the parties hereto of a  breach of a
representation  or  warranty  set  forth  in  Section 2.03(a)  or   (b)  that
materially and adversely  affects the interests of the  Certificateholders in
any Mortgage Loan, the party discovering such breach shall give prompt notice
thereof to the  other parties.   Each of the  Master Servicer and  the Seller
(each,  a  "Representing  Party")  hereby  covenants  with   respect  to  the
representations  and  warranties  set  forth  in  Sections  2.03(a)  and (b),
respectively, that  within 90 days  of the earlier  of the discovery  by such
Representing Party  or receipt of  written notice by such  Representing Party
from any party of a breach of any representation or warranty set forth herein
made   that  materially   and   adversely  affects   the  interests   of  the
Certificateholders in any  Mortgage Loan, it  shall cure such  breach in  all
material respects and,  if such breach  is not so  cured, shall, (i) if  such
90-day period expires  prior to the second  anniversary of the  Closing Date,
remove such Mortgage Loan (a "Deleted Mortgage Loan") from the Trust Fund and
substitute  in  its place  a  Replacement Mortgage  Loan, in  the  manner and
subject  to the conditions set forth  in this Section; or (ii) repurchase the
affected  Mortgage Loan or  Mortgage Loans from  the Trustee at  the Purchase
Price in  the manner  set forth  below; provided that  any such  substitution
pursuant to  (i) above  or repurchase  pursuant to  (ii) above  shall not  be
effected prior  to the  delivery to  the Trustee  of the  Opinion of  Counsel
required  by  Section 2.05 hereof  and  any  such  substitution  pursuant  to
(i) above shall  not be  effected  prior to  the additional  delivery to  the
Trustee of a Request for Release substantially in the form of Exhibit N.  Any
Representing Party liable for a breach under this Section 2.03 shall promptly
reimburse the  Master Servicer  and the Trustee  for any  expenses reasonably
incurred by the  Master Servicer or the  Trustee in respect of  enforcing the
remedies  for  such breach.    To enable  the  Master Servicer  to  amend the
Mortgage Loan Schedule, Any Representing Party liable for a breach under this
Section 2.03 shall,  unless it cures such breach in a timely fashion pursuant
to  this  Section 2.03,  promptly notify  the  Master  Servicer whether  such
Representing Party  intends either to  repurchase, or to substitute  for, the
Mortgage Loan affected by such  breach.  With respect to the  representations
and warranties described  in this Section  that are made  to the best of  the
Representing  Party's knowledge, if it is discovered by any of the Depositor,
the  Master Servicer, the  Seller or 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, notwithstanding the
Representing Party's lack of knowledge with respect to the  substance of such
representation or warranty,  such inaccuracy shall be deemed  a breach of the
applicable representation or warranty.

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

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

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

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

          SECTION 2.04.  Representations and Warranties of the Depositor.
                         -----------------------------------------------

          The Depositor hereby represents and warrants to the Master Servicer
and the Trustee as follows, as of the date hereof:

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

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

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

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

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

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

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

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

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

          (b)  Upon  discovery by  the  Depositor,  the  Seller,  the  Master
Servicer or  the  Trustee  that  any Mortgage  Loan  does  not  constitute  a
"qualified mortgage"  within the meaning  of section 86OG(a)(3) of  the Code,
the  party discovering such  fact shall promptly  (and in any  event within 5
Business Days of discovery) give written notice thereof to the other parties.
In  connection  therewith, the  Trustee  shall  require  the Seller,  at  the
Seller's   option,   to   either  (i) substitute,   if   the   conditions  in
Section 2.03(b)  with respect to  substitutions are satisfied,  a Replacement
Mortgage Loan for the affected Mortgage Loan, or (ii) repurchase the affected
Mortgage Loan within 90 days of such discovery in the same manner as it would
a  Mortgage Loan  for a  breach of  representation or  warranty contained  in
Section 2.03.  The  Trustee shall reconvey to the Seller the Mortgage Loan to
be released  pursuant hereto in  the same manner,  and on the same  terms and
conditions,  as  it  would  a  Mortgage  Loan  repurchased  for  breach  of a
representation or warranty contained in Section 2.03.

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

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

          SECTION 2.07.  Covenants of the Master Servicer.
                         --------------------------------

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

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

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


                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF MORTGAGE LOANS

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

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

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

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

          SECTION 3.02.  Subservicing; Enforcement of the Obligations of
                         -----------------------------------------------
Master Servicer.
- ---------------

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

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

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

          Neither the Trustee nor the Depositor shall have any responsibility
or liability for  any action or failure  to act by  the Master Servicer,  and
none of them is obligated to supervise the performance of the Master Servicer
hereunder or otherwise.

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

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

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

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

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

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

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

         (ii)  (a) all payments on account  of interest on the Mortgage Loans
     net of  the related  Servicing Fee  permitted under Section 3.15,  other
     than interest accrued  on the Mortgage Loans prior  to February 1, 1998,
     and (b) the Initial Certificate Account Deposit;

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

         (iv)  all Compensating Interest;

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

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

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

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

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

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

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

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

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

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

          (d)  (Reserved.)

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          In addition,  no later than  1:00 p.m. Pacific  time on the  Master
Servicer Advance  Date,  the  Trustee shall  withdraw  from  the  Certificate
Account the amount  of Group I Interest Funds, Group I Principal Funds, Group
II Interest Funds and Group II Principal Funds, to the extent on deposit, and
the Trustee shall deposit such amount in the Distribution Account.

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

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

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

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

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

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

          (i)  to withdraw pursuant  to Section 3.05 any amount  deposited in
     the Carryover Reserve Fund and not required to be deposited therein; and

         (ii)  to  clear  and  terminate  the  Carryover  Reserve  Fund  upon
     termination of the Agreement pursuant to Section 9.01 hereof.

          SECTION 3.09.  (Reserved.)

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

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

          In  the event that the Master Servicer  shall obtain and maintain a
blanket policy insuring  against hazard losses on all of  the Mortgage Loans,
it  shall conclusively be  deemed to  have satisfied  its obligations  as set
forth in the  first sentence of  this Section 3.10, it  being understood  and
agreed  that   such  policy  may   contain  a  deductible  clause   on  terms
substantially  equivalent to those  commercially available and  maintained by
comparable  servicers.   If such  policy  contains a  deductible clause,  the
Master Servicer shall, in the event that there shall not have been maintained
on the related Mortgaged Property a policy complying with  the first sentence
of this  Section 3.10, and there shall have been  a loss that would have been
covered  by such  policy, deposit in  the Certificate Account  the amount not
otherwise payable under the blanket policy because of such deductible clause.
In  connection with  its  activities  as administrator  and  servicer of  the
Mortgage Loans, the Master Servicer  agrees to present, on behalf of  itself,
the  Depositor and  the Trustee  for the  benefit of  the Certificateholders,
claims under any such blanket policy.

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

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

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

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

          (a)  The  Master Servicer shall use reasonable efforts to foreclose
upon  or otherwise comparably  convert the  ownership of  properties securing
such  of the Mortgage  Loans as come into  and continue in  default and as to
which no satisfactory  arrangements can be made for  collection of delinquent
payments.   In  connection with  such  foreclosure or  other conversion,  the
Master Servicer shall  follow such practices and procedures as  it shall deem
necessary or  advisable  and as  shall be  normal and  usual  in its  general
mortgage servicing activities  and the requirements of the  insurer under any
Required Insurance  Policy; provided  that the Master  Servicer shall  not be
required  to expend  its own  funds  in connection  with  any foreclosure  or
towards the  restoration of any  property unless it shall  determine (i) that
such restoration and/or foreclosure will increase the proceeds of liquidation
of  the Mortgage  Loan  after reimbursement  to itself  of such  expenses and
(ii) that  such  expenses  will  be recoverable  to  it  through  Liquidation
Proceeds (respecting which it shall have priority for purposes of withdrawals
from the  Certificate Account pursuant  to Section 3.08 hereof).   The Master
Servicer shall be responsible for all other costs and expenses incurred by it
in any such proceedings; provided that it shall  be entitled to reimbursement
thereof from the  proceeds of liquidation of the  related Mortgaged Property,
as contemplated in Section 3.08 hereof.  If the Master Servicer has knowledge
that a Mortgaged Property that the Master Servicer is contemplating acquiring
in foreclosure or by deed-in-lieu of foreclosure is located within a one-mile
radius of  any site with environmental or hazardous  waste risks known to the
Master Servicer, the  Master Servicer will, prior to  acquiring the Mortgaged
Property,  consider such risks  and only take  action in accordance  with its
established environmental review procedures.

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

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

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

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

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

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

          (c)  The Master Servicer,  in its sole  discretion, shall have  the
right  to elect (by written notice  sent to the Trustee)  to purchase for its
own  account from the  Trust Fund any Mortgage  Loan that is  91 days or more
delinquent at a  price equal to the  Purchase Price.  The  Purchase Price for
any Mortgage Loan purchased  hereunder shall be delivered to  the Trustee for
deposit  in the  Certificate Account  and the  Trustee, upon receipt  of such
deposit  and a Request  for Release from  the Master Servicer in  the form of
Exhibit N hereto, shall  release or cause to be released to  the purchaser of
such Mortgage  Loan the related  Mortgage File and shall  execute and deliver
such instruments of transfer or assignment prepared by the purchaser of  such
Mortgage Loan, in each case without  recourse, as shall be necessary to  vest
in the purchaser of  such Mortgage Loan any  Mortgage Loan released  pursuant
hereto and  the purchaser  of such  Mortgage Loan  shall succeed  to all  the
Trustee's  right, title  and interest in  and to  such Mortgage Loan  and all
security  and  documents  related  thereto.   Such  assignment  shall  be  an
assignment outright  and not for  security.  The  purchaser of such  Mortgage
Loan shall thereupon  own such Mortgage Loan, and all security and documents,
free of any further obligation to  the Trustee or the Certificateholders with
respect thereto.

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

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

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

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

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

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

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

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

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

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

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

          The Master Servicer shall deliver  to the Depositor and the Trustee
on  or before  May 31  of each  year  commencing May  31, 1999,  an Officer's
Certificate  stating, as  to the  signer thereof,  that  (i) a review  of the
activities  of the Master Servicer during the  preceding calendar year and of
the performance  of the Master  Servicer under  this Agreement has  been made
under  such officer's  supervision and  (ii) to  the best  of such  officer's
knowledge, based on  such review, the  Master Servicer has fulfilled  all its
obligations  under this Agreement throughout such year, or, if there has been
a default  in the  fulfillment of any  such obligation, specifying  each such
default known to  such officer and the nature and status thereof and (iii) to
the best of such officer's knowledge, each  Subservicer has fulfilled all its
obligations  under its  Subservicing Agreement throughout  such year,  or, if
there has been a default in the fulfillment of any such obligation specifying
each such default  known to such officer  and the nature and  status thereof.
The  Trustee  shall forward  a copy  of  each such  statement to  each Rating
Agency.  Copies  of such statement  shall be provided  by the Trustee  to any
Certificateholder upon  request at  the Master  Servicer's expense,  provided
such statement is delivered by the Master Servicer to the Trustee.

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

          On or before the later of  (i) May 31 of each year, beginning  with
May  31, 1999 or  (ii) within 30 days  of the issuance  of the annual audited
financial statements beginning with the audit  for the period ending in 1998,
the Master Servicer at its  expense shall cause a nationally recognized  firm
of independent public accountants (who may also render other services  to the
Master Servicer, the Seller or any affiliate thereof) that is a member of the
American Institute of Certified Public Accountants to furnish a report to the
Trustee,  Depositor and  the Seller  in  compliance with  the Uniform  Single
Attestation Program for  Mortgage Bankers.   Copies of  such report shall  be
provided  by the Trustee to any  Certificateholder upon request at the Master
Servicer's expense, provided such report  is delivered by the Master Servicer
to the Trustee.   Upon written request, the Master Servicer  shall provide to
the  Certificateholders its  publicly available  annual financial  statements
(or, for  so long  as Countrywide  Home Loans,  Inc. is  the Master  Servicer
hereunder, the Master  Servicer's parent company's publicly  available annual
financial statements), if any, promptly after they become available.


                                  ARTICLE IV

                              DISTRIBUTIONS AND
                       ADVANCES BY THE MASTER SERVICER

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

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

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

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

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

          SECTION 4.03   REMIC Distributions
                         -------------------

     On each  Distribution Date the  Trustee shall allocate  distributions to
the  REMIC 1 Regular  Interests, the REMIC  2 Regular Interests,  the REMIC 3
Regular  Interests, and  the REMIC  4  Regular Interests  in accordance  with
Section 4.06 hereof.

          SECTION 4.04   Distributions.
                         -------------

          (a)  On   each  Distribution  Date,  the  Trustee  shall  make  the
following allocations from the Distribution Account of an amount equal to the
Group I Interest Funds  in the following order of  priority (unless otherwise
specified):

          (i)  to each Class of the Group I Class A Certificates, the Group I
     Class A  Current Interest and any Group  I Class A Interest Carryforward
     Amount for  each such Class  of Group I  Class A Certificates;  provided
     that if  the Group I Interest  Funds are not  sufficient to make  a full
     distribution of all  Group I Class  A Current Interest  and any Group  I
     Class A Interest  Carryforward Amount for all Classes of Group I Class A
     Certificates, the  Group I Interest  Funds will be distributed  pro rata
     among each Class of the Group I  Class A Certificates based on the ratio
     of (x) the Group  I Class A  Current Interest  and any Group  I Class  A
     Interest  Carryforward  Amount  for such  Class of  the  Group I Class A
     Certificates to (y) the total amount of Group I Class A Current Interest
     and any Group  I Class A Interest Carryforward Amount for all Classes of
     Group I Class A Certificates;

         (ii)  to  the   Class MF-1  Certificates,  the   Class MF-1  Current
     Interest;

        (iii)  to  the   Class MF-2  Certificates,  the   Class MF-2  Current
     Interest;

         (iv)  to the Class BF Certificates,  the Class BF Current  Interest;
     and

          (v)  any  remainder shall  constitute part  of  the Group  I Excess
     Cashflow for such Distribution Date.

          (b)  On   each  Distribution  Date,  the  Trustee  shall  make  the
following allocations from the Distribution Account of an amount equal to the
Group II Interest Funds in the following order of priority:

          (i)  to the Group II  Class A Certificates, the Class  AV-I Current
     Interest  and  any  Class  AV-I  Interest  Carryforward  Amount for  the
     Group II Class A Certificates;

         (ii)  to  the   Class MV-1  Certificates,  the   Class MV-1  Current
     Interest;

        (iii)  to  the   Class MV-2  Certificates,  the   Class MV-2  Current
     Interest;

         (iv)  to the  Class BV Certificates, the Class BV  Current Interest;
     and

          (v)  any remainder  shall constitute  part of  the Group  II Excess
     Cashflow for such Distribution Date.

          (c)  On   each  Distribution  Date,  the  Trustee  shall  make  the
following allocation from the Distribution Account  of an amount equal to the
Group I Principal Distribution Amount in the following order of priority:

          (i)  to  the Group I  Class A  Certificates,  the  Group I  Class A
     Principal Distribution Amount  to be distributed in the  priority and as
     provided in Section 4.04(d);

         (ii)  to  the  Class MF-1  Certificates,  the  Class MF-1  Principal
     Distribution Amount;

        (iii)  to  the  Class MF-2  Certificates,  the  Class MF-2  Principal
     Distribution Amount;

         (iv)  to   the   Class BF  Certificates,   the   Class BF  Principal
     Distribution Amount; and

          (v)  any remainder  shall constitute  part  of the  Group I  Excess
     Cashflow for such Distribution Date.

          (d)  On  each  Distribution  Date,  the  Group  Class  A  Principal
Distribution Amount allocated under Section 4.04(c)(i) to the Group I Class A
Certificates is required to be further allocated by the Trustee to  the Group
I Class A  Certificates in the  following priority: first  to the Class  AF-4
Certificates,  the Class  AF-4 Principal  Distribution Amount,  and then  the
remainder sequentially  to the Class  AF-1, Class AF-2, Class  AF-3 and Class
AF-4 Certificates,  in that order until the  respective Certificate Principal
Balances thereof  are reduced to zero; provided that on any Distribution Date
on which the  Group I Class  A Certificate Principal Balance  is equal to  or
greater than the Stated Principal Balance as of such Distribution Date of the
Group  I Mortgage Loans,  the Group I  Class A  Principal Distribution Amount
will be distributed pro rata and not sequentially.

          (e)  On   each  Distribution  Date,  the  Trustee  shall  make  the
following allocations from the Distribution Account of an amount equal to the
Group II Principal Distribution Amount in the following order of priority:

          (i)  to  the Group II  Class A Certificates, the  Class A Principal
     Distribution Amount;

         (ii)  to  the  Class MV-1  Certificates,  the  Class MV-1  Principal
     Distribution Amount;

        (iii)  to  the  Class MV-2  Certificates,  the  Class MV-2  Principal
     Distribution Amount;

         (iv)  to   the  Class BV   Certificates,   the  Class BV   Principal
     Distribution Amount; and

          (v)  any remainder  shall constitute  part of  the Group  II Excess
     Cashflow for such Distribution Date. 

          (f)  On   each  Distribution  Date,  the  Trustee  shall  make  the
following allocations  from the Distribution  Account of, first, the  Group I
Excess  Cashflow and, second, of  the Group II  Remainder Excess Cashflow, in
the following order of priority:

          (i)  for distribution as part of the Group I Principal Distribution
     Amount, the Group I Extra Principal Distribution Amount;

         (ii)  to  the  Class MF-1  Certificates,  the  Class MF-1   Interest
     Carryforward Amount;

        (iii)  to the Class MF-1 Certificates, the Class MF-1 Unpaid Realized
     Loss Amount;

         (iv)  to  the  Class MF-2   Certificates,  the  Class MF-2  Interest
     Carryforward Amount;

          (v)  to the Class MF-2 Certificates, the Class MF-2 Unpaid Realized
     Loss Amount;

         (vi)  to   the   Class BF   Certificates,  the   Class BF   Interest
     Carryforward Amount;

        (vii)  to  the  Class BF Certificates,  the Class BF  Unpaid Realized
     Loss Amount; and 

       (viii)  the  remainder  (except  for  amounts  representing  Group  II
     Remainder Excess  Cashflow) shall  constitute Group  I Remainder  Excess
     Cashflow.

          (g)  On   each  Distribution  Date,  the  Trustee  shall  make  the
following allocations from  the Distribution Account of, first,  the Group II
Excess Cashflow and, second, of the Group I Remainder Excess Cashflow, in the
following order of priority:

          (i)  for   distribution  as   part   of   the  Group II   Principal
     Distribution Amount, the Group II Extra Principal Distribution Amount;

         (ii)  to  the  Class MV-1   Certificates,  the  Class MV-1  Interest
     Carryforward Amount;

        (iii)  to the Class MV-1 Certificates, the Class MV-1 Unpaid Realized
     Loss Amount;

         (iv)  to  the  Class MV-2   Certificates,  the  Class MV-2  Interest
     Carryforward Amount;

          (v)  to the Class MV-2 Certificates, the Class MV-2 Unpaid Realized
     Loss Amount;

         (vi)  to   the   Class BV   Certificates,  the   Class BV   Interest
     Carryforward Amount;

        (vii)  to the  Class BV  Certificates, the  Class BV Unpaid  Realized
     Loss Amount; and

       (viii)  the  remainder  (except  for  amounts  representing   Group  I
     Remainder  Excess Cashflow) shall  constitute Group II  Remainder Excess
     Cashflow.

          (h)  On  each Distribution  the Trustee  shall  make the  following
allocations from  the Distribution  Account of the  Group I  Remainder Excess
Cashflow in the following order of priority:

          (i)  for allocation pursuant to Section 4.04(g);

          (ii)     to   the  Class BF-IO   Certificates,   the  Class   BF-IO
     Distributable Amount;

          (iii)  
                 to  the  Master Servicer,  in  payment of  the  Extra Master
     Servicing Fee  pursuant to  Section 4.08  hereof  for such  Distribution
     Date; and

          (iv)  any remainder to the Class R Certificates.

          (i)  On  each Distribution  the Trustee  shall  make the  following
allocations from  the Distribution Account  of the Group II  Remainder Excess
Cashflow in the following order of priority:

          (i)  for allocation pursuant to Section 4.04(f);

          (ii) to  the Carryover  Reserve Fund,  in  an amount  equal to  the
     Carryover  Reserve Fund  Deposit  for  further  allocation  pursuant  to
     Section 4.04(j);

          (iii)     to  the   Class BV-IO  Certificates,   the  Class   BV-IO
     Distributable Amount;

          (iv)  
                 to  the Master  Servicer,  in payment  of  the Extra  Master
     Servicing  Fee  for such  Distribution  Date  pursuant to  Section  4.07
     hereof; and

          (v)  any remainder to the Class R Certificates.

          (j)  On  each Distribution  the Trustee  shall  make the  following
allocations from  the Carryover  Reserve Fund of  the Carryover  Reserve Fund
Deposit: to each Class of Group II Certificates pro rata, any Adjustable Rate
Certificate Carryover for such Class.

          (k)  On  each Distribution  Date, the  Trustee  shall allocate  the
Applied  Realized Loss  Amount for  the  Group I Certificates  to reduce  the
Certificate  Principal Balances of  the Group I Subordinated  Certificates in
the following order of priority:

          (i)  to the  Class BF Certificates  until the Class BF  Certificate
     Principal Balance is reduced to zero;

         (ii)  to   the   Class MF-2   Certificates  until   the   Class MF-2
     Certificate Principal Balance is reduced to zero; and

        (iii)  to   the   Class MF-1   Certificates  until   the   Class MF-1
     Certificate Principal Balance is reduced to zero.

          (l)  On  each Distribution  Date, the  Trustee  shall allocate  the
Applied  Realized Loss  Amount for  the Group II  Certificates to  reduce the
Certificate Principal Balances  of the Group II Subordinated  Certificates in
the following order of priority:

          (i)  to the  Class BV Certificates  until the Class BV  Certificate
     Principal Balance is reduced to zero;

         (ii)  to   the   Class MV-2   Certificates  until   the   Class MV-2
     Certificate Principal Balance is reduced to zero; and

        (iii)  to   the   Class MV-1   Certificates  until   the   Class MV-1
     Certificate Principal Balance is reduced to zero.

          (m)  Subject   to   Section 9.02   hereof  respecting   the   final
distribution, on each Distribution Date the  Trustee shall make distributions
to each  Certificateholder of record on  the preceding Record Date  either by
wire transfer in immediately available funds to the account of such holder at
a bank  or other entity  having appropriate facilities therefor,  if (i) such
Holder has so  notified the Trustee  at least  5 Business Days  prior to  the
related Record Date and (ii) such Holder shall hold Regular Certificates with
aggregate principal denominations of not less than $1,000,000 or evidencing a
Percentage Interest aggregating 10% or more with respect to such Class or, if
not, by  check mailed by  first class mail to  such Certificateholder  at the
address   of   such   holder   appearing   in   the   Certificate   Register.
Notwithstanding  the foregoing, but subject to Section 9.02 hereof respecting
the final distribution, distributions with respect to Certificates registered
in  the name of a Depository shall  be made to such Depository in immediately
available funds.

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

          SECTION 4.05   Monthly Statements to Certificateholders.
                         ----------------------------------------

          (n)  Not  later  than  each Distribution  Date,  the  Trustee shall
prepare and  cause to be  forwarded by first  class mail to each Holder  of a
Class of  Certificates  of  the  Trust  Fund, the  Master  Servicer  and  the
Depositor a statement setting forth for the Certificates:

          (i)  the amount  of the  related  distribution to  Holders of  each
     Class allocable to  principal, separately identifying  (A) the aggregate
     amount  of any Principal Prepayments included therein, (B) the aggregate
     of  all scheduled  payments of  principal included  therein and  (C) the
     Group I Extra Principal  Distribution Amount (if any)  and the Group  II
     Extra Principal Distribution Amount (if any);

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

        (iii)  the  Class Certificate Principal  Balance of  each Class after
     giving effect (i) to  all distributions allocable  to principal on  such
     Distribution Date and (ii) the  allocation of any Applied Realized  Loss
     Amounts for such Distribution Date;

         (iv)  the aggregate of the Stated Principal Balance of  the Mortgage
     Loans for each Loan Group for the following Distribution Date;

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

         (vi)  the Pass-Through  Rate  for each  Class of  Certificates  with
     respect to the current Accrual Period;

        (vii)  any Interest Carryforward Amount for each such Class;

       (viii)  the Group I Net Rate and the Group II Net Rate;

         (ix)  the  amount of Advances for each Certificate Group included in
     the distribution on such Distribution Date;

          (x)  the cumulative  amount of  Applied Realized  Loss Amounts  for
     each Certificate Group to date;

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

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

       (xiii)  the total number and  principal balance of any REO  Properties
     in each Loan Group as of the close of business on the Determination Date
     preceding such Distribution Date;

        (xiv)  the Stated Principal  Balance of all Liquidated Loans  in each
     Loan Group;

         (xv)  with respect  to any Liquidated  Loan in each Loan  Group, the
     loan number and Stated Principal Balance relating thereto;

        (xvi)  with respect to  each Loan Group, whether a  Trigger Event has
     occurred; and

       (xvii)  the  Adjustable  Rate  Certificate  Carryover  (if  any)  with
     respect to each Class of Group II Certificates.

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

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

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

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

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

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

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

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

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

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

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

     Section 4.06   REMIC 1, REMIC 2, REMIC 3, and REMIC 4 Allocations.
                    ---------------------------------------------------

     (a)  The initial principal balances of the Class T1-F1, Class T1-F2, and
Class T1-F3  Interests  shall equal  98%, 1%,  and 1%,  respectively, of  the
Stated Principal Balance of the Group I Mortgage Loans as of the Cut-of Date.
On each Distribution Date, 98% of all Group I Principal Funds for the related
Due Period shall be allocated to the Class T1-F1 Interest.  Remaining amounts
of Group  I Principal  Funds for the  related Due  Period shall  be allocated
first  to the Class T1-F3 Interest up to  an amount equal to 2% of any amount
that represents  a Group I Adjusted Overcollateralization Release Amount with
respect to such Distribution  Date and then  equally between the Class  T1-F2
and Class T1-F3 Interests.  Interest accruing  on the Class T1-F3 Interest in
respect of each Distribution Date in an amount equal to 1% of the increase in
the  Group I  Adjusted  Overcollateralization  Amount  from  the  immediately
preceding  Distribution Date  shall be  deferred and  added to  the principal
balance  of the  Class T1-F3 Interest.   The  amount of interest  accrued and
deferred  on  the Class  T1-F3  Interest  in  accordance with  the  preceding
sentence  in  respect of  each  Distribution  Date  shall be  distributed  as
principal on such date to the Class T1-F2 Interest.

     (b)  On each Distribution  Date, the Applied  Realized Loss Amount  with
respect to  the Group I Certificates for such date  shall be allocated 98% to
the  Class T1-F1 Interest.   The remaining  2% of such  Applied Realized Loss
Amount shall be allocated to the Class T1-F3 Interest  to the extent that the
principal balance of  the Class T1-F3 Interest exceeds 1% of the aggregate of
the Stated Principal  Balance of the Group  I Mortgage Loans as  of such date
and then equally between the Class T1-F2 and Class T1-F3 Interests.

     (c)  The initial principal balances of the Class T1-V1, Class T1-V2, and
Class  T1-V3 Interests  shall equal  98%, 1%,  and 1%,  respectively, of  the
Stated  Principal Balance  of the Group  II Mortgage  Loans as of  the Cut-of
Date.  On each Distribution Date, 98% of all Group II Principal Funds for the
related Due Period shall be allocated to the Class T1-V1 Interest.  Remaining
amounts  of Group II  Principal Funds  for the  related  Due Period  shall be
allocated first to the  Class T1-V3 Interest up to  an amount equal to 2%  of
any amount that  represents a Group II Adjusted Overcollateralization Release
Amount  with respect to  such Distribution Date and  then equally between the
Class T1-V2 and Class T1-V3 Interests.  Interest accruing on the  Class T1-V3
Interest in respect of each Distribution Date in an amount equal to 1% of the
increase  in the  Group  II Adjusted  Overcollateralization  Amount from  the
immediately preceding  Distribution Date shall  be deferred and added  to the
principal  balance  of the  Class  T1-V3 Interest.   The  amount  of interest
accrued  and deferred  on  the Class  T1-V3 Interest  in accordance  with the
preceding sentence in respect of  each Distribution Date shall be distributed
as principal on such date to the Class T1-V2 Interest.

     (d)  On  each Distribution Date,  the Applied Realized  Loss Amount with
respect to the Group II Certificates for such date shall be allocated  98% to
the Class  T1-V1 Interest.   The remaining 2%  of such Applied  Realized Loss
Amount shall be allocated to the Class T1-V3 Interest  to the extent that the
principal balance of the Class T1-V3 Interest  exceeds 1% of the aggregate of
the Stated Principal Balance  of the Group II Mortgage Loans  as of such date
and then equally between the Class T1-V2 and Class T1-V3 Interests.

     (e)  The initial principal balances of the Class T2-F1, Class T2-F2, and
Class  T2-F3 Interests  shall equal  98%, 1%,  and  1%, respectively,  of the
Stated Principal Balance of the Group I Mortgage Loans as of the Cut-of Date.
The  Class T2-F4  Interest  shall not  have  a principal  balance.   On  each
Distribution  Date, 98% of  all Group I Principal  Funds for  the related Due
Period shall be allocated to the Class  T2-F1 Interest.  Remaining amounts of
Group I Principal Funds for  the related Due Period shall  be allocated first
to the Class  T2-F3 Interest up to an  amount equal to 2% of  any amount that
represents  a  Group  I Adjusted  Overcollateralization  Release  Amount with
respect to such  Distribution Date and then  equally between the Class  T2-F2
and Class T2-F3 Interests.  Interest accruing on the Class T2-F3  Interest in
respect of each Distribution Date in an amount equal to 1% of the increase in
the  Group I  Adjusted  Overcollateralization  Amount  from  the  immediately
preceding  Distribution Date  shall be  deferred and  added to  the principal
balance of the  Class T2-F3  Interest.   The amount of  interest accrued  and
deferred  on  the Class  T2-F3  Interest  in  accordance with  the  preceding
sentence  in  respect of  each  Distribution  Date  shall be  distributed  as
principal on such date to the Class T2-F2 Interest.

     (f)  On  each Distribution Date,  the Applied Realized  Loss Amount with
respect  to the Group I Certificates for  such date shall be allocated 98% to
the Class  T2-F1 Interest.   The remaining 2%  of such Applied  Realized Loss
Amount  shall be allocated to the Class T2-F3 Interest to the extent that the
principal balance of the Class T2-F3 Interest  exceeds 1% of the aggregate of
the Stated  Principal Balance of the Group  I Mortgage Loans as  of such date
and then equally between the Class T2-F2 and Class T2-F3 Interests.

     (g)  The initial principal balances of the Class T2-V1, Class T2-V2, and
Class T2-V3  Interests shall  equal 98%,  1%, and  1%,  respectively, of  the
Stated  Principal Balance  of the Group  II Mortgage  Loans as of  the Cut-of
Date.  The Class T2-V4 Interest shall not have a principal balance.  On  each
Distribution Date,  98% of all  Group II Principal Funds for  the related Due
Period shall be  allocated to the Class T2-V1 Interest.  Remaining amounts of
Group II Principal  Funds for the related Due Period shall be allocated first
to the  Class T2-V3 Interest up to  an amount equal to 2%  of any amount that
represents  a Group  II Adjusted  Overcollateralization  Release Amount  with
respect  to such Distribution  Date and then equally  between the Class T2-V2
and Class T2-V3 Interests.  Interest accruing  on the Class T2-V3 Interest in
respect of each Distribution Date in an amount equal to 1% of the increase in
the  Group  II  Adjusted Overcollateralization  Amount  from  the immediately
preceding  Distribution Date  shall be  deferred and  added to  the principal
balance  of the  Class T2-V3 Interest.   The  amount of interest  accrued and
deferred  on  the Class  T2-V3  Interest  in  accordance with  the  preceding
sentence  in  respect of  each  Distribution  Date  shall be  distributed  as
principal on such date to the Class T2-V2 Interest.

     (h)  On each Distribution  Date, the Applied  Realized Loss Amount  with
respect to the Group II Certificates for such date  shall be allocated 98% to
the  Class T2-V1 Interest.   The remaining  2% of such  Applied Realized Loss
Amount shall be allocated to the Class  T2-V3 Interest to the extent that the
principal balance of  the Class T2-V3 Interest exceeds 1% of the aggregate of
the Stated Principal Balance of the  Group II Mortgage Loans as of such  date
and then equally between the Class T2-V2 and Class T2-V3 Interests.

     (i)  On each Distribution Date, the  Class T3-F1, Class T3-F2, Class T3-
F3, Class  T3-F4, Class T3-F5, Class  T3-F6, Class T3-F7,  Class T3-V1, Class
T3-V2, Class T3-V3   and Class T3-V4  Interests shall be entitled  to receive
principal distributions that correspond to the principal distributions on the
corresponding  class of Interests  in REMIC 4 (the  Class T4-F1, Class T4-F2,
Class T4-F3, Class T4-F4, Class T4-F5, Class T4-F6, Class T4-F7, Class T4-V1,
Class T4-V2, Class T4-V3, and Class T4-V4 Interests, respectively).

     (j)  On each  Distribution Date, interest  that accrues with  respect to
the Class T3-F8, Class T3-F9 and Class  T3-F10 Interests shall be distributed
as principal on the Class T3-F1, Class T3-F2, Class T3-F3, Class T3-F4, Class
T3-F5, Class T3-F6 and Class T3-F7 Interests to achieve the Group I Specified
Overcollateralization  Amount for such  Distribution Date, and  to the extent
not needed for this  purpose, shall be distributed with respect  to the Class
T3-F8,  Class  T3-F9  and  Class  T3-F10 Interests  in  proportion  to  their
entitlements  to  current  and  accrued  undistributed  interest.    On  each
Distribution Date,  interest that  accrues with respect  to the  Class T3-V5,
Class T3-V6, and Class  T3-V7 Interests shall be distributed  as principal on
the Class  T3-V1, Class  T3-V2, Class  T3-V3, and  Class  T3-V4 Interests  to
achieve   the  Group  II  Specified  Overcollateralization  Amount  for  such
Distribution Date, and  to the extent not  needed for this purpose,  shall be
distributed with  respect to the  Class T3-V5, Class  T3-V6, and  Class T3-V7
Interests  in  proportion  to  their  entitlements  to  current  and  accrued
undistributed interest.   Interest that accrues on the Class T3-F8, Class T3-
F9,  Class T3-F10, Class T3-V5, Class T3-V6,  and Class T3-V7 Interests shall
not itself bear interest.

     (k)  On each Distribution Date, the Applied Realized Loss Amount for the
Group I Certificates shall be allocated as follows:

     first, to  the Class  T3-F1 Interest  to the  extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-F1  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     second, to the  Class T3-F2  Interest to the  extent that its  principal
     balance exceeds  the principal  balance of the  Class T4-F2  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     third,  to the  Class T3-F3  Interest to  the extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-F3  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     fourth,  to the  Class T3-F4 Interest  to the extent  that its principal
     balance exceeds  the principal  balance of the  Class T4-F4  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     fifth,  to the  Class T3-F5  Interest to the  extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-F5  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     sixth, to  the Class  T3-F6 Interest to  the extent  that its  principal
     balance exceeds  the principal  balance of the  Class T4-F6  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     seventh, to the  Class T3-F7 Interest  to the extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-F7  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     eighth,  proportionately to the accrued interest  balances of the T3-F8,
     Class T3-F9, Class T3-F10 Interests; and

     ninth, in  a manner  that will  cause any  amount  due on  each REMIC  3
     Regular Interest to  equal the amount due on the  corresponding Class of
     REMIC 4 Regular Interests.

     (l)  On each Distribution Date, the Applied Realized Loss Amount for the
Group II Certificates shall be allocated as follows:

     first, to the  Class T3-V1  Interest to  the extent  that its  principal
     balance exceeds  the principal  balance of the  Class T4-V1  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     second, to  the Class T3-V2  Interest to  the extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-V2  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     third, to the  Class T3-V3  Interest to  the extent  that its  principal
     balance exceeds  the principal  balance of the  Class T4-V3  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     fourth, to  the Class T3-V4  Interest to  the extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-V4  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     fifth, to  the Class  T3-V5 Interest  to the  extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-V5  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     sixth, to  the Class  T3-V6 Interest  to the  extent that its  principal
     balance exceeds  the principal  balance of the  Class T4-V6  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     seventh, to the  Class T3-V7 Interest to  the extent that  its principal
     balance exceeds  the principal  balance of the  Class T4-V7  Interest on
     such Distribution Date (after giving effect to any distributions made on
     such date);

     eighth, proportionately to  the accrued interest balances  of the T3-V5,
     Class T3-V6, Class T3-V7 Interests; and

     ninth,  in a  manner that  will cause  any amount  due on  each REMIC  3
     Regular Interests to equal the amount due on the corresponding  Class of
     REMIC 4 Regular Interests.

     (m)  On each Distribution Date, the  Class T4-F1, Class T4-F2, Class T4-
F3, Class T4-F4,  Class T4-F5, Class T4-F6,  Class T4-F7, Class T4-V1,  Class
T4-V2, Class  T4-V3, and Class  T4-V4 Interests shall be  entitled to receive
distributions of principal  and interest equal to the  principal and interest
distributions required  to be paid with respect to the corresponding Class of
Certificates (determined  as if  the distributions on  the Certificates  were
computed  without regard  to the  amounts distributed  under  Section 4.04(i)
hereof from the Carryover Reserve Fund).  On each Distribution Date, interest
that  accrues with  respect to the  Class T4-F8,  Class T4-F9,  Class T4-F10,
Class T4-F11,  Class T4-F12, Class  T4-F13, Class T4-F14, during  the related
Accrual Period shall  be distributed as Group  I Excess Cashflow and  Group I
Remainder Excess Cashflow  in accordance with Section 4.04 (f),  (g) and (h),
and interest that accrues with respect to the Class T4-V5, Class T4-V6, Class
T4-V7,  and Class T4-V8 Interests during  the related Accrual Period shall be
distributed as  Group II  Excess Cashflow and  as Group  II Remainder  Excess
Cashflow in  accordance with  Section 4.04(f), (g)  and (i)  hereof. Interest
that accrues on  the Class  T4-F8, Class T4-F9,  Class T4-F10, Class  T4-F11,
Class T4-F12, Class T4-F13, Class T4-F14, Class T4-V5, Class T4-V6, Class T4-
V7, and Class T4-V8 Interests shall not itself bear interest. 

     (n)  On each Distribution Date, the Applied Realized Loss Amount for the
Group I Certificates  and the Applied Realized  Loss Amount for the  Group II
Certificates  shall be  allocated  among  the REMIC  4  Regular Interests  in
accordance with the allocations  provided in Section 4.04 (k) and  (l) hereof
for the corresponding classes of Certificates.

     Section 4.07   Extra Master Servicing Fee
                    --------------------------

     (a)  REMIC 4 shall pay to the Master Servicer the Extra Master Servicing
Fee as an additional fee for services  rendered as Master Servicer.  Such fee
shall be due  and payable on any Distribution  Date only to the  extent their
are  amounts remaining  after all  amounts  required to  be distributed  with
respect to the REMIC 4 Regular Interests have been made for that Distribution
Date.  Furthermore,  if for any Distribution Date an amount would be required
to be  paid from the Carryover Reserve Fund  pursuant to Section 4.04(j), the
Master Servicer shall make an advance  to REMIC 4 in the amount of  any Extra
Master Servicing Fee due for that Distribution Date.)

     (b)  With respect to each Distribution Date,  the Extra Master Servicing
Fee shall equal the sum of the following:

     (i)   an amount equal to the product of the Class AF-1 Pass-Through Rate
     for such Distribution  Date and the excess  of the Class  T3-F1 Interest
     principal  balance over  the  Class  T4-F1  Interest  principal  balance
     (before  giving  effect to  any  reductions  of  such balances  on  such
     Distribution Date);

     (ii)  an amount equal to the product of the Class AF-2 Pass-Through Rate
     for such Distribution Date  and the excess of  the Class T3-F2  Interest
     principal  balance over  the  Class  T4-F2  Interest  principal  balance
     (before  giving  effect to  any  reductions  of  such balances  on  such
     Distribution Date);

     (iii)  an  amount equal to  the product of  the Class AF-3  Pass-Through
     Rate  for such  Distribution  Date and  the excess  of  the Class  T3-F3
     Interest  principal  balance  over the  Class  T4-F3  Interest principal
     balance (before giving effect to any reductions of such balances on such
     Distribution Date);

     (iv)  an amount equal to the product of the Class AF-4 Pass-Through Rate
     for such  Distribution Date and the  excess of the Class  T3-F4 Interest
     principal  balance over  the  Class  T4-F4  Interest  principal  balance
     (before  giving  effect to  any  reductions  of  such balances  on  such
     Distribution Date);

     (v)  an amount equal to the product of the Class MF-1 Pass-Through  Rate
     for such Distribution  Date and the excess  of the Class T3-F5  Interest
     principal  balance over  the  Class  T4-F5  Interest  principal  balance
     (before  giving  effect to  any  reductions  of  such balances  on  such
     Distribution Date);

     (vi)  an amount equal to the product of the Class MF-2 Pass-Through Rate
     for  such Distribution Date  and the excess of  the Class T3-F6 Interest
     principal  balance over  the  Class  T4-F6  Interest  principal  balance
     (before  giving  effect to  any  reductions  of  such balances  on  such
     Distribution Date);

     (vii)  an  amount equal to  the product of  the Class AV-1  Pass-Through
     Rate  for such  Distribution  Date and  the  excess of  the Class  T3-V1
     Interest  principal  balance  over the  Class  T4-V1  Interest principal
     balance (before giving effect to any reductions of such balances on such
     Distribution Date);

     (viii)  an  amount equal to the  product of the Class  MV-1 Pass-Through
     Rate  for  such Distribution  Date  and the  excess  of the  Class T3-V2
     Interest  principal  balance  over the  Class  T4-V2  Interest principal
     balance (before giving effect to any reductions of such balances on such
     Distribution Date); and

     (ix)  an amount equal to the product of the Class MV-2 Pass-Through Rate
     for such Distribution Date  and the excess  of the Class T3-V3  Interest
     principal  balance over  the  Class  T4-V3  Interest  principal  balance
     (before  giving  effect to  any  reductions  of  such balances  on  such
     Distribution Date).

     Section 4.08   Carryover Reserve Fund
                    ----------------------

     (a)  On the  Closing Date, the  Trustee shall establish and  maintain in
its name, in trust  for the benefit of  the Holders of the Class  AV-1, Class
MV-1, Class MV-2, and Class BV Certificates, the Carryover Reserve Fund.  The
Carryover  Reserve Fund shall  be an Eligible  Account, and funds  on deposit
therein shall be  held separate and apart  from, and shall not  be commingled
with  , any other moneys, including without  limitation, other moneys held by
the Trustee pursuant to this Agreement.

     (b)  On each Distribution  Date for which  the amount on deposit  in the
Carryover  Reserve Fund is less than the amount of Required Carryover Reserve
Fund Deposit, the Trustee shall deposit amounts from the Distribution Account
to the Carryover Reserve Fund pursuant to Section 4.04(i).  The Trustee shall
make  withdrawals from  the  Carryover  Reserve  Fund to  make  distributions
pursuant to Section 4.04(i) hereof.

     (c)  Funds  in the Carryover Reserve  Fund may be invested  in Permitted
Investments.  Any earnings on such amounts shall be payable to  the Class BV-
IO Certificates.   The Class  BV-IO Certificates shall evidence  ownership of
the  Carryover Reserve Fund  for federal  tax purposes  and shall  direct the
Trustee in writing as to the investment of amounts therein.

     (d)  Upon  termination of the Trust  Fund, any amounts remaining  in the
Carryover Reserve Fund shall be distributed to the Holders of the Class BV-IO
Certificates in the same manner as if distributed pursuant to Section 4.04(i)
hereof.
                                  ARTICLE V

                               THE CERTIFICATES

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

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

<TABLE>
<CAPTION>
                                                    Integral                        Original
                                                    Multiples                      Certificate
                         Minimum                  in Excess of                      Principal
     Class            Denomination                   Minimum                         Balance
<S>                   <C>                          <C>                          <C>
     AF-1             $25,000                      $1,000                       $31,920,000
     AF-2             $25,000                      $1,000                       $22,000,000
     AF-3             $25,000                      $1,000                       $10,000,000
     AF-4             $25,000                      $1,000                       $10,000,000
     MF-1             $25,000                      $1,000                        $4,200,000
     MF-2             $25,000                      $1,000                        $2,940,000
      BF              $25,000                      $1,000                        $2,956,603
     BF-IO              N/A                            N/A                             N/A
     AV-1             $25,000                      $1,000                      $151,300,000
     MV-1             $25,000                      $1,000                       $10,680,000
     MV-2             $25,000                      $1,000                        $9,790,000
      BV              $25,000                      $1,000                        $6,267,734
     BV-IO              N/A                            N/A                             N/A
      R-1                0.001%                        N/A                             N/A
      R-2                99.999%                       N/A                             N/A

</TABLE>


          The Certificates shall be executed by manual or facsimile signature
on behalf of  the Trustee by an authorized officer.  Certificates bearing the
manual or facsimile signatures of individuals who were, at the time when such
signatures were  affixed, authorized to  sign on behalf of  the Trustee shall
bind the Trustee,  notwithstanding that such individuals or  any of them have
ceased to  be so authorized prior to the  authentication and delivery of such
Certificates or did not hold such offices  at the date of such authentication
and delivery.   No Certificate  shall be entitled  to any benefit  under this
Agreement,  or  be  valid  for any  purpose,  unless  there  appears  on such
Certificate a  certificate of  authentication substantially  in the form  set
forth as  attached hereto executed  by the Trustee  by manual signature,  and
such certificate of authentication upon  any Certificate shall be  conclusive
evidence,  and  the  only  evidence,  that such  Certificate  has  been  duly
authenticated and delivered  hereunder.  All Certificates shall  be dated the
date  of their  authentication.   On  the  Closing  Date, the  Trustee  shall
authenticate the Certificates to  be issued at  the written direction of  the
Depositor, or any affiliate thereof.

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

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

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

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

          No service charge  to the Certificateholders shall be  made for any
registration of  Transfer or exchange of  Certificates, but payment of  a sum
sufficient to  cover any tax  or governmental charge  that may be  imposed in
connection with any Transfer or exchange of Certificates may be required.

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

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

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

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

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

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

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

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

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

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

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

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

          If (a) any mutilated Certificate is  surrendered to the Trustee, or
the Trustee receives evidence to its satisfaction of the destruction, loss or
theft  of any  Certificate  and of  the  ownership thereof  and  (b) there is
delivered to the Master Servicer and  the Trustee such security or  indemnity
as may  be required  by them  to save  each of  them harmless,  then, in  the
absence of notice to the Trustee that such Certificate has been acquired by a
bona fide purchaser, the Trustee  shall execute, authenticate and deliver, in
exchange for or  in lieu  of any  such mutilated, destroyed,  lost or  stolen
Certificate, a new Certificate of  like Class, tenor and Percentage Interest.
In  connection  with   the  issuance  of  any  new   Certificate  under  this
Section 5.03, the  Trustee may  require the  payment of  a sum  sufficient to
cover any tax  or other governmental charge  that may be imposed  in relation
thereto  and  any other  expenses  (including the  fees  and expenses  of the
Trustee) connected therewith.  Any replacement Certificate issued pursuant to
this  Section 5.03 shall  constitute complete  and  indefeasible evidence  of
ownership in  the Trust  Fund, as if  originally issued,  whether or  not the
lost,  stolen  or destroyed  Certificate shall  be  found at  any time.   All
Certificates surrendered to the Trustee  under the terms of this Section 5.03
shall  be  canceled  and destroyed  by  the Trustee  in  accordance  with its
standard procedures without liability on its part.

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

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

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

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

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

          The  Regular Certificates (other than the Class B-IO Certificates),
upon  original  issuance,  shall  be  issued  in  the  form  of  one  or more
typewritten  Certificates representing  the  Book-Entry Certificates,  to  be
delivered to  the  Depository  by  or  on behalf  of  the  Depositor.    Such
Certificates shall initially be registered on the Certificate Register in the
name of  the Depository  or its  nominee, and  no Certificate  Owner of  such
Certificates  will  receive  a   definitive  certificate  representing   such
Certificate  Owner's interest  in such  Certificates, except  as provided  in
Section 5.08.   Unless and  until definitive,  fully registered  Certificates
("Definitive Certificates")  have been issued  to the  Certificate Owners  of
such Certificates pursuant to Section 5.08:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                  ARTICLE VI

              THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER

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

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

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

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

          Any Person  into which  the Depositor, the  Master Servicer  or the
Seller may be merged or consolidated, or any Person resulting from any merger
or consolidation  to which the Depositor,  the Master Servicer or  the Seller
shall be  a party, or any person succeeding to the business of the Depositor,
the Master Servicer or  the Seller, shall be the successor  of the Depositor,
the Master Servicer or the Seller, as the case may be, hereunder, without the
execution or filing of any paper or any further act on the part of any of the
parties hereto,  anything herein  to the  contrary notwithstanding;  provided
that  the  successor or  surviving  Person to  the Master  Servicer  shall be
qualified to sell mortgage loans to, and to service mortgage loans  on behalf
of, FNMA or FHLMC.

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

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

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

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

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

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

                                 ARTICLE VII

                   DEFAULT; TERMINATION OF MASTER SERVICER

          SECTION 7.01.  Events of Default.
                         -----------------

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

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

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

        (iii)  a  decree  or  order  of  a court  or  agency  or  supervisory
     authority having jurisdiction  in the premises for the  appointment of a
     receiver   or  liquidator  in  any  insolvency,  readjustment  of  debt,
     marshalling of assets and liabilities or similar proceedings, or for the
     winding-up  or  liquidation  of  its affairs,  shall  have  been entered
     against the Master Servicer and such decree or order shall have remained
     in force  undischarged or unstayed for a  period of 60 consecutive days;
     or

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

          (v)  the Master  Servicer shall admit  in writing its  inability to
     pay its  debts generally  as they become  due, file  a petition  to take
     advantage  of,  or  commence  a  voluntary case  under,  any  applicable
     insolvency or reorganization statute, make an assignment for the benefit
     of its creditors, or voluntarily suspend payment of its obligations.

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

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

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

          On  and after  the time  the Master Servicer  receives a  notice of
termination pursuant to Section 7.01 hereof, the Trustee shall, to the extent
provided in  Section 3.04,  be the successor  to the  Master Servicer  in its
capacity as servicer under  this Agreement and the transactions set  forth or
provided for herein and shall be subject to all  the responsibilities, duties
and liabilities relating  thereto placed on the Master  Servicer by the terms
and provisions  hereof and  applicable law including  the obligation  to make
advances pursuant  to Section  4.01.  As  compensation therefor,  the Trustee
shall be entitled  to all fees, costs  and expenses relating to  the Mortgage
Loans that the  Master Servicer  would have  been entitled to  if the  Master
Servicer had continued  to act hereunder.  Notwithstanding  the foregoing, if
the Trustee  has become the  successor to the  Master Servicer in  accordance
with Section 7.01  hereof, the Trustee  may, if it  shall be unwilling  to so
act, or  shall, if it  is prohibited by  applicable law from  making Advances
pursuant  to Section  4.01 hereof or  if it  is otherwise  unable to  so act,
appoint,  or petition  a  court  of competent  jurisdiction  to appoint,  any
established mortgage loan servicing institution the appointment of which does
not adversely  affect the  then current  rating of the  Certificates by  each
Rating  Agency  as the  successor to  the  Master Servicer  hereunder  in the
assumption of all or any part  of the responsibilities, duties or liabilities
of the Master Servicer hereunder.  Any successor Master Servicer shall  be an
institution  that  is a  FNMA  and  FHLMC  approved seller/servicer  in  good
standing, that  has a net worth of at least  $15,000,000, and that is willing
to service the Mortgage Loans and executes and delivers to the  Depositor and
the  Trustee  an agreement  accepting  such delegation  and  assignment, that
contains  an  assumption  by  such  Person of  the  rights,  powers,  duties,
responsibilities, obligations and  liabilities of the Master  Servicer (other
than liabilities  of the Master  Servicer under Section 6.03  hereof incurred
prior to  termination of the Master  Servicer under Section  7.01), with like
effect as  if originally  named as a  party to  this Agreement;  and provided
further  that  each  Rating  Agency  acknowledges  that  its  rating  of  the
Certificates in  effect immediately prior  to such assignment  and delegation
will  not  be qualified  or  reduced  as  a  result of  such  assignment  and
delegation.  No appointment  of a successor to the  Master Servicer hereunder
shall  be effective  until  the  Trustee shall  have  consented thereto,  and
written notice of  such proposed appointment shall have been  provided by the
Trustee to each Certificateholder.  The Trustee  shall not resign as servicer
until  a  successor  servicer  has  been  appointed  and  has  accepted  such
appointment.   Pending  appointment of  a  successor to  the Master  Servicer
hereunder,  the Trustee,  unless the  Trustee is  prohibited  by law  from so
acting,  shall,  subject to  Section 3.04  hereof,  act in  such  capacity as
hereinabove  provided.  In  connection with such  appointment and assumption,
the Trustee may make such arrangements for the compensation of such successor
out of  payments on  Mortgage Loans  as it  and such  successor shall  agree;
provided that  no such compensation shall be in  excess of that permitted the
Master Servicer hereunder.   The Trustee and  such successor shall  take such
action, consistent with  this Agreement, as shall be  necessary to effectuate
any such succession.   Neither the Trustee  nor any other successor  servicer
shall be deemed to  be in default hereunder by reason of any failure to make,
or any delay  in making, any distribution hereunder or any portion thereof or
any  failure   to  perform,  or  any  delay  in  performing,  any  duties  or
responsibilities  hereunder, in  either case  caused  by the  failure of  the
Master  Servicer  to deliver  or  provide,  or  any  delay in  delivering  or
providing, any cash, information, documents or records to it.

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

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

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

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

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

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

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

          The  Trustee,  upon  receipt  of  all  resolutions,   certificates,
statements,  opinions,  reports,  documents,   orders  or  other  instruments
furnished  to the  Trustee that  are  specifically required  to be  furnished
pursuant to any provision  of this Agreement shall examine them  to determine
whether they  conform to  the requirements of  this Agreement.   If  any such
instrument is found not to conform to the requirements of this Agreement in a
material  manner, the  Trustee shall take  action as it  deems appropriate to
have the instrument corrected.

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

          (i)  prior to the occurrence of an Event of Default, and after  the
     curing of all such Events of Default  that may have occurred, the duties
     and obligations of the Trustee shall be determined solely by the express
     provisions   of  this  Agreement,  the  Trustee  shall  not  be  liable,
     individually or  as Trustee, except  for the performance of  such duties
     and  obligations as  are specifically  set forth  in this  Agreement, no
     implied covenants  or  obligations shall  be  read into  this  Agreement
     against the  Trustee and  the Trustee may  conclusively rely, as  to the
     truth of  the statements and  the correctness of the  opinions expressed
     therein, upon any certificates or  opinions furnished to the Trustee and
     conforming to  the requirements  of  this Agreement  that it  reasonably
     believed in  good faith to be genuine and to  have been duly executed by
     the proper authorities respecting any matters arising hereunder;

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

        (iii)  the Trustee  shall not be liable, individually  or as Trustee,
     with respect to any action  taken, suffered or omitted to be taken by it
     in  good faith  in  accordance with  the  direction of  Holders of  each
     Class of Certificates evidencing not less  than 25% of the Voting Rights
     of such Class relating to the  time, method and place of  conducting any
     proceeding for  any remedy available  to the Trustee, or  exercising any
     trust or power conferred upon the Trustee under this Agreement.

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

          (a)  Except as otherwise provided in Section 8.01:

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

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

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

         (iv)  prior to the  occurrence of an Event of  Default hereunder and
     after the curing  of all Events of  Default that may have  occurred, the
     Trustee shall  not be bound to make any  investigation into the facts or
     matters  stated in  any resolution, certificate,  statement, instrument,
     opinion,  report, notice,  request, consent,  order,  approval, bond  or
     other paper or document, unless requested in writing so to do by Holders
     of each Class of Certificates evidencing not less than 25% of the Voting
     Rights of such Class;

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

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

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

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

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

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

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

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

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

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

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

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

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

          The  Trustee hereunder  shall, at  all times,  be a  corporation or
association  organized and doing  business under the  laws of a  state or the
United States  of America, authorized  under such laws to  exercise corporate
trust powers,  having a combined capital and surplus of at least $50,000,000,
subject to supervision or  examination by federal or state authority and with
a credit  rating that would not  cause any of  the Rating Agencies  to reduce
their  respective ratings  of  any Class of  Certificates  below the  ratings
issued  on the Closing  Date (or having  provided such security  from time to
time as  is sufficient  to avoid  such reduction).   If  such corporation  or
association publishes reports of condition at least annually, pursuant to law
or to the  requirements of the aforesaid supervising  or examining authority,
then for the purposes  of this Section 8.06 the combined  capital and surplus
of such corporation or association shall be deemed to be its combined capital
and surplus as set forth in its most recent report of condition so published.
In case at any time the Trustee shall cease to be eligible in accordance with
the provisions of this  Section 8.06, the Trustee shall resign immediately in
the manner  and  with the  effect  specified in  Section  8.07 hereof.    The
corporation  or  national banking  association  serving as  Trustee  may have
normal banking and trust relationships with the Depositor, the Seller and the
Master  Servicer  and   their  respective  affiliates;  provided   that  such
corporation  cannot be  an affiliate  of the  Master Servicer other  than the
Trustee in its role as successor to the Master Servicer.

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

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

          If  at  any time  (i) the  Trustee shall  cease  to be  eligible in
accordance with  the provisions  of Section  8.06  hereof and  shall fail  to
resign after written request thereto by the Depositor, (ii) the Trustee shall
become incapable of acting, or shall be adjudged as bankrupt or insolvent, or
a  receiver of  the Trustee  or of  its property  shall be appointed,  or any
public officer shall take charge or control of the Trustee or of its property
or affairs for the purpose of rehabilitation, conservation or liquidation, or
(iii)(A) a tax  is imposed  with respect to  the Trust Fund  by any  state in
which the Trustee  or the Trust Fund  is located, (B) the imposition  of such
tax would be  avoided by the appointment  of a different trustee  and (C) the
Trustee  fails  to  indemnify  the Trust  Fund  against  such  tax,  then the
Depositor  or  the Master  Servicer  may remove  the  Trustee  and appoint  a
successor trustee  by written  instrument, in triplicate,  one copy  of which
instrument shall be  delivered to  the Trustee,  one copy of  which shall  be
delivered to the Master Servicer and one copy of which  shall be delivered to
the successor trustee.

          The Holders evidencing at  least 51% of  the Voting Rights of  each
Class of Certificates  may at  any  time remove  the  Trustee and  appoint  a
successor trustee by written instrument or instruments, in triplicate, signed
by such Holders or their  attorneys-in-fact duly authorized, one complete set
of which  instruments  shall be  delivered by  the successor  Trustee to  the
Master Servicer one complete  set to the Trustee so removed  and one complete
set to the  successor so appointed.   Notice  of any removal  of the  Trustee
shall be given to each Rating Agency by the Successor Trustee.

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

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

          Any successor trustee appointed as provided in Section 8.07  hereof
shall  execute,  acknowledge  and  deliver   to  the  Depositor  and  to  its
predecessor  trustee and  the Master  Servicer 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 the like effect as if originally named as trustee herein.

          No successor  trustee shall accept appointment as  provided in this
Section 8.08 unless  at the time  of such acceptance  such successor  trustee
shall be  eligible  under  the provisions  of  Section 8.06  hereof  and  its
appointment  shall  not adversely  affect  the  then  current rating  of  the
Certificates.

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

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

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

          SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.
                         ---------------------------------------------

          Notwithstanding  any other  provisions of  this  Agreement, at  any
time, for the purpose of  meeting any legal requirements of  any jurisdiction
in which  any part of the Trust  Fund or property securing  any Mortgage Note
may  at the  time be  located,  the Master  Servicer and  the  Trustee acting
jointly shall have the power and shall execute and deliver all instruments to
appoint one or  more Persons approved by the Trustee to  act as co-trustee or
co-trustees jointly  with  the  Trustee,  or  separate  trustee  or  separate
trustees, of all or any part of the Trust Fund, and to vest in such Person or
Persons, in such capacity and for the benefit of the Certificateholders, such
title to the  Trust Fund or any  part thereof, whichever is  applicable, and,
subject to  the other provisions  of this Section 8.10,  such powers, duties,
obligations,  rights and trusts  as the Master  Servicer and the  Trustee may
consider necessary  or desirable.  The Trustee shall be ultimately liable for
the actions of any co-trustee.  If the Master  Servicer shall not have joined
in such appointment within 15 days after the receipt by it of a request to do
so, or in the case an Event of Default shall have occurred and be continuing,
the  Trustee alone  shall have the  power to  make such appointment.   No co-
trustee or separate  trustee hereunder shall be required to meet the terms of
eligibility  as a  successor trustee  under  Section 8.06  and  no notice  to
Certificateholders of  the appointment of any co-trustee  or separate trustee
shall be required under Section 8.08.

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

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

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

        (iii)  The  Trustee may  at any  time  accept the  resignation of  or
     remove any separate trustee or co-trustee.

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

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

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

          It is intended that  the Trust Fund shall constitute, and  that the
affairs of the Trust  Fund shall be conducted so that REMIC 1, REMIC 2, REMIC
3, and  REMIC 4 qualify  as, a "real  estate mortgage investment  conduit" as
defined in and  in accordance with the  REMIC Provisions.  In  furtherance of
such intention, the Trustee  covenants and agrees that it shall  act as agent
(and the Trustee is hereby appointed to  act as agent) on behalf of the Trust
Fund and that in such capacity it  shall:  (a) prepare and file, or cause  to
be  prepared  and filed,  in a  timely  manner, a  U.S. Real  Estate Mortgage
Investment  Conduit Income  Tax  Returns  (Form 1066  or  any successor  form
adopted by the Internal Revenue Service) and prepare  and file or cause to be
prepared and filed with the Internal  Revenue Service and applicable state or
local tax authorities income tax or information returns for each taxable year
with respect to  each of REMIC 1,  REMIC 2, REMIC 3, and  REMIC 4, containing
such information and at the times and in the manner as may be required by the
Code or state or local tax laws,  regulations, or rules, and furnish or cause
to   be  furnished  to   Certificateholders  the  schedules,   statements  or
information at such  times and  in such  manner as may  be required  thereby;
(b) within thirty days  of the Closing Date, furnish or cause to be furnished
to the  Internal  Revenue Service,  on  Forms 8811  or  as otherwise  may  be
required by the Code,  the name, title, address, and telephone  number of the
person that the holders of the  Certificates may contact for tax  information
relating  thereto,  together  with  such additional  information  as  may  be
required by such Form,  and update such information  at the time or  times in
the manner required by the  Code for the Trust Fund; (c) make or  cause to be
made elections,  on behalf of REMIC  1, REMIC 2, REMIC  3, and REMIC 4  to be
treated  as a REMIC on the federal tax  return of the REMIC 1, REMIC 2, REMIC
3, and  REMIC  4  for  its  first taxable  year  (and,  if  necessary,  under
applicable state law);  (d) prepare and forward, or cause to  be prepared and
forwarded, to the Certificateholders and to the Internal Revenue Service and,
if necessary, state  tax authorities, all information returns  and reports as
and when  required  to be  provided  to them  in  accordance with  the  REMIC
Provisions, including  without limitation,  the calculation  of any  original
issue  discount  using  the  Prepayment  Assumption; (e) provide  information
necessary  for the computation  of tax imposed  on the transfer  of a Class R
Certificate to  a Person  that is  not a  Permitted Transferee,  or an  agent
(including  a  broker,  nominee  or   other  middleman)  of  a  Non-Permitted
Transferee, or a  pass-through entity in which a  Non-Permitted Transferee is
the  record  holder of  an interest  (the  reasonable cost  of  computing and
furnishing such  information may  be charged  to the  Person liable  for such
tax); (f) to  the extent that they are under  its control conduct the affairs
of the Trust Fund at all times that any Certificates are outstanding so as to
maintain the status of REMIC 1, REMIC 2, REMIC 3, or REMIC 4 as a REMIC under
the REMIC Provisions;  (g) not knowingly or intentionally take  any action or
omit to take any action that would cause the  termination of the REMIC status
of REMIC 1, REMIC 2, REMIC 3, or REMIC 4; (h) pay, from the sources specified
in the last paragraph of this Section  8.11, the amount of any federal, state
and local  taxes, including prohibited transaction taxes  as described below,
imposed on  REMIC 1, REMIC 2, REMIC 3, or REMIC 4 prior to the termination of
the Trust  Fund when  and as  the same  shall be  due and  payable (but  such
obligation shall not prevent the Trustee or any other appropriate Person from
contesting any such tax in appropriate proceedings and  shall not prevent the
Trustee from withholding  payment of such  tax, if permitted by  law, pending
the outcome  of such proceedings);  (i) sign or cause  to be signed  federal,
state  or  local income  tax  or  information returns;  (j) maintain  records
relating to  the REMIC 1,  REMIC 2,  REMIC 3, or  REMIC 4, including  but not
limited to the income, expenses, assets and  liabilities of REMIC 1, REMIC 2,
REMIC 3, or  REMIC 4, and  the fair market  value and adjusted  basis of  the
Trust Fund property  determined at such intervals  as may be required  by the
Code,  as may  be  necessary  to prepare  the  foregoing returns,  schedules,
statements or  information; and (k) as  and when  necessary and  appropriate,
represent  the  Trust Fund  in  any  administrative  or judicial  proceedings
relating to  an examination  or audit by  any governmental  taxing authority,
request an  administrative adjustment as  to any taxable  year of a  REMIC 1,
REMIC 2, REMIC  3, or  REMIC 4 ,  enter into  settlement agreements with  any
governmental taxing agency, extend any statute of limitations relating to any
tax item of the Trust Fund, and otherwise act on behalf of the REMIC 1, REMIC
2, REMIC 3, or  REMIC 4 in relation to any tax matter  involving the REMIC 1,
REMIC 2, REMIC 3, or REMIC 4.

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

          In the event  that any tax is imposed  on "prohibited transactions"
of the Trust Fund as defined in  Section 860F(a)(2) of the Code, on the  "net
income from  foreclosure property" of  the Trust  Fund as defined  in Section
860G(c) of the Code, on any contribution to  the Trust Fund after the startup
day pursuant  to Section 860G(d)  of the Code,  or any other  tax is imposed,
including, without limitation, any federal, state or local tax or minimum tax
imposed upon  the Trust  Fund pursuant  to Sections  23153 and  24872 of  the
California Revenue and Taxation  Code if not paid  as otherwise provided  for
herein, such  tax shall be  paid by (i)  the Trustee,  if any such  other tax
arises  out of  or  results  from a  breach  by the  Trustee  of  any of  its
obligations under  this Agreement, (ii) (x) the  Master Servicer, in the case
of any such minimum tax, and (y) any party hereto (other than the Trustee) to
the extent any such other tax arises out of or results from  a breach by such
other party of  any of its obligations  under this Agreement or  (iii) in all
other cases, or  in the event that  any liable party here fails  to honor its
obligations under the  preceding clauses (i)  or (ii), any  such tax will  be
paid  first  with  amounts  otherwise  to  be  distributed  to  (the  Class R
Certificateholders)  (the  Class B-IO  Certificateholders)  (pro  rata),  and
second   with   amounts   otherwise   to   be   distributed   to   all  other
Certificateholders  in  the following  order  of  priority:   first,  to  the
Class BF and Class BV Certificates (pro  rata), second, to the Class MF-2 and
MV-2 Certificates (pro rata), third,  to the Class MF-1 and MV-1 Certificates
(pro  rata), and fourth, to the Group I Class A Certificates and the Group II
Class A  Certificates (pro rata).   Notwithstanding anything  to the contrary
contained herein,  to the  extent that  such tax  is payable  by the  Class R
Certificates, the Trustee is hereby  authorized to retain on any Distribution
Date,  from the  Holders  of  the Class R  Certificates  (and, if  necessary,
second, from  the  Holders of  the  all other  Certificates  in the  priority
specified in the preceding  sentence), funds otherwise distributable to  such
Holders in an  amount sufficient  to pay  such tax.   The  Trustee agrees  to
promptly notify in writing  the party liable for any  such tax of the  amount
thereof and the due date for the payment thereof.

     The Trustee shall treat the Carryover Reserve Fund as an outside reserve
fund within the meaning of Treasury  Regulation 1.860G-2(h) that is owned  by
the  Class BV-IO Certificateholders  and that is  not an asset  of the REMIC.
The Trustee shall treat the rights of the Class AV-1, Class MV-1, Class MV-2,
and  Class  BV  Certificateholders to  receive  payments  from  the Carryover
Reserve Fund rights in an interest rate cap contract written by the Class BV-
IO Certificateholder in favor of the Class  AV-1, Class MV-1, Class MV-2, and
Class  BV Certificateholders.  Thus each Class  AV-1, Class MV-1, Class MV-2,
and Class  BV Certificate shall be  treated as representing ownership  of not
only REMIC  4 Regular  Interests, but  also ownership  of an  interest in  an
interest rate cap contract.  For  purposes of determining the issue price  of
the REMIC  4 Regular interests,  the Trustee shall  assume that the  interest
rate cap contract has a value of $10,000.

                                  ARTICLE IX

                                 TERMINATION

          SECTION 9.01.  Termination upon Liquidation or Repurchase of all
                         -------------------------------------------------
Mortgage Loans.
- --------------

          Subject  to Section 9.03,  the obligations and  responsibilities of
the Depositor, the Master Servicer, the Seller and the Trustee created hereby
with  respect to the Trust Fund  shall terminate upon the  earlier of (a) the
repurchase by  the Master  Servicer of  all of  the Mortgage  Loans (and  REO
Properties) remaining in the each Loan Group at the price equal to the sum of
(i) 100% of  the Stated Principal Balance of each  Mortgage Loan in such Loan
Group (other than in respect  of REO Property), (ii) accrued interest thereon
at the applicable  Mortgage Rate (or, if  such repurchase is effected  by the
Master  Servicer, at the  applicable Net Mortgage  Rate), (iii) the appraised
value of  any REO  Property in such  Loan Group (up  to the  Stated Principal
Balance of the related Mortgage Loan),  such appraisal to be conducted by  an
appraiser mutually  agreed upon by  the Master  Servicer and the  Trustee and
(iv) any unreimbursed Servicing  Advances, and the  principal portion of  any
unreimbursed Advances, made on the Mortgage Loans in such Loan Group prior to
the exercise  of such  repurchase and (b) the  later of  (i) the maturity  or
other liquidation  (or any Advance with respect thereto) of the last Mortgage
Loan remaining  in the Trust Fund and the disposition of all REO Property and
(ii) the  distribution to Certificateholders  of all  amounts required  to be
distributed to them pursuant  to this Agreement, as applicable.   In no event
shall  the trusts  created  hereby  continue beyond  the  earlier of  (i) the
expiration of 21 years from the death of the last survivor of the descendants
of Joseph P. Kennedy,  the late Ambassador of the United States  to the Court
of St. James, living on the date hereof and (ii) the Latest Possible Maturity
Date.

          The right to repurchase all Mortgage Loans and REO Properties in  a
Loan Group  pursuant to clause (a) above shall be conditioned upon the Stated
Principal  Balance of the Mortgage  Loans in such Loan  Group, at the time of
any such repurchase, aggregating ten percent or less of the aggregate Cut-off
Date Principal Balance of the Mortgage Loans in such Loan Group.

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

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

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

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

          Upon  presentation and surrender  of the Certificates,  the Trustee
shall cause to be distributed to Certificateholders of each Class the amounts
allocable  to such  Certificates held  in the  Distribution Account  (and, if
applicable, the Carryover Reserve Fund)  in the order and priority  set forth
in Section 4.04  hereof on the final  Distribution Date and in  proportion to
their respective Percentage Interests.

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

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

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

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

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

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

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

          (c)  The Trustee as agent for each REMIC hereby agrees to adopt and
sign such  a plan  of complete liquidation  upon the  written request  of the
Master Servicer, and  the receipt of  the Opinion of  Counsel referred to  in
Section 9.03(a)(1) and to take such  other action in connection therewith  as
may be reasonably requested by the Master Servicer.

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

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

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

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

          This Agreement  may  also  be amended  from  time to  time  by  the
Depositor, the Master Servicer, the Seller and the Trustee and the Holders of
each Class of Certificates  affected thereby evidencing not less  than 51% of
the Voting  Rights of such Class for the purpose  of adding any provisions to
or  changing  in any  manner or  eliminating  any of  the provisions  of this
Agreement  or  of  modifying in  any  manner  the rights  of  the  Holders of
Certificates; provided that no such  amendment shall (i) reduce in any manner
the amount of, or delay the timing of, payments required to be distributed on
any  Certificate without  the  consent  of the  Holder  of such  Certificate,
(ii) adversely affect in any material respect the interests of the Holders of
any Class of Certificates in a manner other than as described in (i), without
the  consent of the Holders  of Certificates of  such Class evidencing 66% or
more  of  the Voting  Rights  of  such  Class or (iii) reduce  the  aforesaid
percentages of Certificates  the Holders of which are required  to consent to
any  such  amendment  without  the  consent  of   the  Holders  of  all  such
Certificates then outstanding.

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

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

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

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

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

          This Agreement  is subject to recordation in all appropriate public
offices for real  property records  in all the  counties or other  comparable
jurisdictions in which any or all of  the properties subject to the Mortgages
are  situated,  and in  any  other  appropriate  public recording  office  or
elsewhere,  such recordation  to be effected  by the  Master Servicer  at its
expense.

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

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

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

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

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

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

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

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

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

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

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

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

          (v)  The final payment to Certificateholders.

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

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

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

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

          (b)  All  directions, demands  and notices  hereunder  shall be  in
writing and shall be deemed to have been duly  given when delivered to (a) in
the  case  of the  Depositor,  CWABS,  Inc.,  4500 Park  Granada,  Calabasas,
California 91302,  Attention:  Dave Walker, with a  copy to the same address,
Attention:  Legal  Department; (b) in the  case of the  Seller or the  Master
Servicer,  Countrywide  Home  Loans,  Inc.,  4500  Park  Granada,  Calabasas,
California 91302,  Attention:  Dave Walker, with a  copy to the same address,
Attention:   Legal  Department, or  such other  address as  may be  hereafter
furnished to the Depositor and the Trustee by the Master Servicer in writing;
(c) in the  case of the  Trustee, The Bank  of New York, 101  Barclay Street,
12E,  New York, New  York Attention:   Corporate Trust MBS  Administration or
such other address as the Trustee  may hereafter furnish to the Depositor  or
the Master Servicer; and (d) in the case of the Rating Agencies, (i) Standard
& Poor's  Ratings Services,  a division of  The McGraw-Hill  Companies, Inc.,
Attention:   Mortgage  Surveillance, 25  Broadway, 20th  Floor, New  York, NY
10007  and (ii) Moody's Investors  Service, Attention:   Residential Mortgage
Monitoring, 99  Church  Street,  New  York,  New  York  10004.    Notices  to
Certificateholders shall  be deemed  given when  mailed, first  class postage
prepaid, to their respective addresses appearing in the Certificate Register.

          SECTION 10.06. Severability of Provisions.
                         --------------------------

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

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

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

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

          The death or incapacity of any Certificateholder  shall not operate
to  terminate   this  Agreement   or  the  Trust   Fund,  nor   entitle  such
Certificateholder's legal representative or  heirs to claim an accounting  or
to take any action or commence any proceeding in any  court for a petition or
winding up of the Trust Fund, or otherwise affect the rights, obligations and
liabilities of the parties hereto or any of them.

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

          No Certificateholder shall have any  right by virtue or by availing
itself of any provisions of this  Agreement to institute any suit, action  or
proceeding  in equity  or  at law  upon  or under  or  with respect  to  this
Agreement, unless such  Holder previously shall have  given to the  Trustee a
written  notice of  an Event of  Default and  of the continuance  thereof, as
hereinbefore provided, the Holders of  Certificates evidencing not less  than
25% of the Voting  Rights evidenced by the Certificates shall  also have made
written request to  the Trustee to institute such  action, suit or proceeding
in its own name  as Trustee hereunder and  shall have offered to the  Trustee
such reasonable indemnity as  it may require against the costs, expenses, and
liabilities to be incurred therein or  thereby, and the Trustee, for 60  days
after its  receipt of such notice, request and  offer of indemnity shall have
neglected or refused  to institute any  such action, suit  or proceeding;  it
being  understood  and  intended,  and being  expressly  covenanted  by  each
Certificateholder with every other Certificateholder and the Trustee, that no
one  or  more Holders  of Certificates  shall  have any  right in  any manner
whatever by virtue or by availing  itself or themselves of any provisions  of
this Agreement  to affect, disturb or prejudice the  rights of the Holders of
any other of the Certificates,  or to obtain or seek to obtain  priority over
or preference  to any other  such Holder or to  enforce any right  under this
Agreement, except in the manner herein provided and for the common benefit of
all Certificateholders.  For the protection and enforcement of the provisions
of this Section 10.08, each and every Certificateholder and the Trustee shall
be entitled to such relief as can be given either at law or in equity.

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

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

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

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

                           *          *          *

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

                         CWABS, INC.,
                           as Depositor


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



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



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


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


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


STATE OF CALIFORNIA      )
                         )    ss.:
COUNTY OF LOS ANGELES    )

          On this ____th day of February, 1998, before me, a notary public in
and for said  State, appeared  David Walker,  personally known to  me on  the
basis  of  satisfactory  evidence  to  be the  Executive  Vice  President  of
Countrywide  Home Loans,  Inc., one  of  the corporations  that executed  the
within instrument, and also known to me  to be the person who executed it  on
behalf  of such  corporation and  acknowledged  to me  that such  corporation
executed the within instrument.

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


                              ______________________________
                                      Notary Public


(Notarial Seal)


STATE OF CALIFORNIA      )
                         )    ss.:
COUNTY OF LOS ANGELES    )

          On this ____th day of February, 1998, before me, a notary public in
and for said  State, appeared  David Walker,  personally known to  me on  the
basis of satisfactory evidence to be  the Vice President of CWABS, Inc.,  one
of the corporations that executed the within instrument, and also known to me
to  be  the  person  who  executed  it  on behalf  of  such  corporation  and
acknowledged to me that such corporation executed the within instrument.

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



                              ______________________________
                                      Notary Public


(Notarial Seal)


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

          On this 28th day of February,  1998, before me, a notary public  in
and for said State, appeared  _______________________, personally known to me
on the basis  of satisfactory evidence  to be a  Assistant Treasurer, of  The
Bank of  New York, a  New York banking  corporation that executed  the within
instrument,  and also known to me to be  the person who executed it on behalf
of such  corporation, and acknowledged  to me that such  corporation executed
the within instrument.

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


                              ______________________________
                                      Notary Public


(Notarial Seal)


                                                                 Exhibit A-1 
                                                                 through A-13


                        (Exhibits A-1 through A-13 are
                     photocopies of such Certificates as 
                                 delivered.)


               (see appropriate documents delivered at closing)


                                                                    Exhibit B

                                  (Reserved)


                                                                    Exhibit C

                                  (Reserved)


                                                                    Exhibit D

                          (Exhibit D is a photocopy
                          of the Class R Certificate
                                as delivered.)



               (see appropriate documents delivered at closing)

                                                                    Exhibit E

                          (Exhibit E is a photocopy
                of the Tax Matters Person Class R Certificate
                                as delivered.)

               (see appropriate documents delivered at closing)


                                 EXHIBIT G-1

                   FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)


          Re:  Pooling and Servicing Agreement dated as of
               February 20, 1998 among CWABS, Inc., as Depositor, Countrywide
               Home Loans, Inc., as Seller  and Master Servicer, and The Bank
               of New York, as Trustee, Asset-Backed Certificates, Series
                                        ---------------------------------
1998-1   
- ---------

Gentlemen:

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

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

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

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

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

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

                         The Bank of New York,
                           as Trustee


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

                                 EXHIBIT G-2

                   FORM OF INTERIM CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)


          Re:  Pooling and Servicing Agreement dated as of
               February 20, 1998 among CWABS, Inc., as Depositor, Countrywide
               Home Loans, Inc., as Seller  and Master Servicer, and The Bank
               of New York, as Trustee, Asset-Backed Certificates, Series
                                        ---------------------------------
1998-1 
- -------

Gentlemen:

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

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

    (ii)  the original recorded Mortgage;

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

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

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

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

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

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

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

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

                         The Bank of New York,
                           as Trustee


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

                                  EXHIBIT H


                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    (date)


(Depositor)

(Master Servicer)

(Seller)


Re:  Pooling  and Servicing  Agreement dated  as of  February 20,  1998 among
     CWABS, Inc., as  Depositor, Countrywide Home Loans, Inc.,  as Seller and
     Master  Servicer, and  The Bank  of New  York, as  Trustee, Asset-Backed
     Certificates, Series 1998-1
     ---------------------------

Gentlemen:

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

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

      (ii)  the original recorded Mortgage;

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

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

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

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

     If the public recording office in which a Mortgage or assignment thereof
is recorded  has retained the  original of  such Mortgage or  assignment, the
Trustee has received,  in lieu thereof,  a copy of  the original Mortgage  or
assignment so retained,  with evidence of recording thereon,  certified to be
true and complete by such recording office.

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

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

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

                         The Bank of New York,
                           as Trustee


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


                                  EXHIBIT I


                              TRANSFER AFFIDAVIT



STATE OF            )
                    ) ss.:
COUNTY OF           )


     The undersigned, being first duly sworn, deposes and says as follows:

     1.   The  undersigned is  an officer  of  _______________, the  proposed
Transferee  of  an   Ownership  Interest  in  a  Class   R  Certificate  (the
"Certificate") issued pursuant to the Pooling and Servicing Agreement,  dated
as of  February 20,  1998 (the  "Agreement"), by  and among  CWABS, Inc.,  as
depositor  (the "Depositor"),  Countrywide Home  Loans, Inc.,  as Seller  and
Master Servicer and  The Bank  of New  York, as Trustee.   Capitalized  terms
used, but not defined herein or in  Exhibit 1 hereto, shall have the meanings
ascribed to  such terms in the Agreement.   The Transferee has authorized the
undersigned to make this affidavit on behalf of the Transferee.

     2.   The  Transferee is, as of  the date hereof, and will  be, as of the
date  of the Transfer, a  Permitted Transferee.   The Transferee is acquiring
its Ownership Interest in the Certificate  either (i) for its own account  or
(ii) as nominee, trustee or agent for another Person and has  attached hereto
an  affidavit  from  such Person  in  substantially  the  same  form as  this
affidavit.  The Transferee has no knowledge that any such affidavit is false.

     3.   The Transferee  has been advised of, and understands that (i) a tax
will be  imposed on  Transfers of  the Certificate  to Persons  that are  not
Permitted Transferees; (ii)  such tax will be imposed on  the transferor, or,
if such Transfer  is through an  agent (which includes  a broker, nominee  or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person otherwise liable for the tax shall be relieved  of liability
for  the  tax  if  the  subsequent Transferee  furnished  to  such  Person an
affidavit that such  subsequent Transferee is a Permitted  Transferee and, at
the  time of Transfer,  such Person does  not have actual  knowledge that the
affidavit is false.

     4.   The Transferee has been advised of, and understands that a tax will
be imposed on a "pass-through entity" holding  the Certificate if at any time
during the  taxable year of  the pass-through entity  a Person that is  not a
Permitted Transferee is the record holder of an interest in such entity.  The
Transferee understands that such tax will not  be imposed for any period with
respect  to which the record  holder furnishes to  the pass-through entity an
affidavit  that  such  record  holder  is  a  Permitted  Transferee  and  the
pass-through entity  does not  have actual knowledge  that such  affidavit is
false.   (For  this purpose,  a  "pass-through entity"  includes a  regulated
investment company,  a real estate  investment trust or common  trust fund, a
partnership, trust or estate, and certain cooperatives and, except as may  be
provided in Treasury  Regulations, persons holding interests  in pass-through
entities as a nominee for another Person.)

     5.   The Transferee  has reviewed the  provisions of Section  5.02(c) of
the  Agreement (attached  hereto  as  Exhibit 2  and  incorporated herein  by
reference) and  understands the legal  consequences of the acquisition  of an
Ownership  Interest in  the Certificate  including,  without limitation,  the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales.  The Transferee expressly agrees to be bound by
and to abide by the  provisions of Section 5.02(c)  of the Agreement and  the
restrictions  noted  on  the  face   of  the  Certificate.    The  Transferee
understands and agrees that any breach of any of the representations included
herein shall render  the Transfer to the Transferee  contemplated hereby null
and void.

     6.   The  Transferee agrees  to require  a  Transfer Affidavit  from any
Person to whom  the Transferee attempts to Transfer its Ownership Interest in
the Certificate, and in connection with any Transfer by a Person for whom the
Transferee is acting  as nominee, trustee or  agent, and the Transferee  will
not Transfer  its Ownership Interest  or cause any  Ownership Interest  to be
Transferred to  any  Person that  the  Transferee knows  is  not a  Permitted
Transferee.   In connection  with any  such Transfer by  the Transferee,  the
Transferee agrees  to deliver to  the Trustee a certificate  substantially in
the form set forth as Exhibit M to the Agreement (a "Transferor Certificate")
to the effect that such Transferee has no actual knowledge that the Person to
which the Transfer is to be made is not a Permitted Transferee.

     7.   The Transferee does not have the intention to impede the assessment
or collection of  any tax  legally required to  be paid  with respect to  the
Class R Certificates.

     8.   The Transferee's taxpayer identification number is _____.

     9.     The Transferee  is  a U.S.  Person  as defined  in  Code  Section
7701(a)(3D).

    10.   The  Transferee is  aware  that  the Class  R  Certificates may  be
"noneconomic  residual interests"  within the  meaning  of proposed  Treasury
regulations promulgated  pursuant to  the Code and  that the transferor  of a
noneconomic  residual interest  will remain  liable  for any  taxes due  with
respect  to the  income  on  such residual  interest,  unless no  significant
purpose of the  transfer was to impede  the assessment or collection  of tax.
In addition, as the holder of a noneconomic residual interest, the Transferee
may  incur  tax liabilities  in excess  of  any cash  flows generated  by the
interest and the Transferee  hereby represents that it  intends to pay  taxes
associated with holding the residual interest as they become due.

                          *           *           *

     IN  WITNESS WHEREOF,  the Transferee  has caused  this instrument  to be
executed on its behalf, pursuant to  authority of its Board of Directors,  by
its duly authorized  officer and its corporate  seal to be hereunto  affixed,
duly attested, this ____ day of _____________, 19__.

                              (NAME OF TRANSFEREE)


                              By:____________________________
                                 Name:
                                 Title:

(Corporate Seal)

ATTEST:

_________________________
(Assistant) Secretary

     Personally  appeared before me  the above-named _____________,  known or
proved to  me to be the same person who executed the foregoing instrument and
to be the ____________ of the  Transferee, and acknowledged that he  executed
the  same as  his  free  act and  deed  and  the free  act  and  deed of  the
Transferee.

     Subscribed and sworn before me this ____ day of _______, 19__.



                                   ______________________________
                                           NOTARY PUBLIC


                                   My  Commission  expires  the  ___  day  of
                                   _______________, 19__.

                                                                    EXHIBIT 1

                             Certain Definitions
                             -------------------

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

     "Permitted Transferee":   Any Person  other than (i) the  United States,
any State or political subdivision  thereof, or any agency or instrumentality
of  any   of  the  foregoing,   (ii)  a  foreign   government,  International
Organization or  any agency  or instrumentality of  either of  the foregoing,
(iii) an organization (except certain farmers' cooperatives described in Code
Section 521)  that  is exempt  from tax  imposed  by Chapter  1  of the  Code
(including the tax imposed by Code Section 511 on unrelated  business taxable
income) on any excess inclusions (as defined in Code Section 860E(c)(1)) with
respect  to  any Class  R  Certificate,  (iv)  rural electric  and  telephone
cooperatives described  in Code Section  1381(a)(2)(c), (v) a Person  that is
not a citizen or  resident of the United States, a  corporation, partnership,
or  other entity  created or  organized in or  under the  laws of  the United
States or  any political  subdivision thereof, or  an estate  or trust  whose
income from sources without the United States  is  includable in gross income
for United  States federal income  tax purposes regardless of  its connection
with the conduct of a trade or business within the United States and (vi) any
other Person so  designated by the Trustee  based upon an Opinion  of Counsel
that  the Transfer of an Ownership Interest  in a Class R Certificate to such
Person may  cause the Trust Fund  to fail to qualify  as a REMIC at  any time
that  certain  Certificates  are Outstanding.    The  terms "United  States,"
"State" and "International Organization" shall have the meanings set forth in
Code Section 7701 or successor provisions.  A corporation will not be treated
as an  instrumentality of  the United  States or  of any  State or  political
subdivision thereof if  all of its activities  are subject to tax,  and, with
the  exception of  the FHLMC,  a majority of  its board  of directors  is not
selected by such governmental unit.

     "Person":   Any  individual, corporation,  partnership,  joint  venture,
bank,  joint  stock  company,  trust  (including  any  beneficiary  thereof),
unincorporated   organization  or  government  or  any  agency  or  political
subdivision thereof.

     "Transfer":  Any  direct or indirect transfer  or sale of any  Ownership
Interest in a Certificate, including the acquisition of a  Certificate by the
Depositor.

     "Transferee":   Any Person  who is acquiring  by Transfer  any Ownership
Interest in a Certificate.

                                                                    EXHIBIT 2


                       Section 5.02(c) of the Agreement
                       --------------------------------

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

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

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

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

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

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

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

                                  EXHIBIT J

                      FORM OF TRANSFEROR CERTIFICATE FOR
                     CLASS B-IO AND CLASS R CERTIFICATES

                                                  Date:

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

The Bank of New York,
     as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1998-1
               ---------------------------

Ladies and Gentlemen:

          In connection with our disposition of the Class __ Certificates, we
certify that (a) we understand that the Certificates have not been registered
under the  Securities Act  of 1933,  as amended  (the "Act"),  and are  being
disposed by  us  in  a  transaction that  is  exempt  from  the  registration
requirements of the Act, (b) we have not offered or sold any Certificates to,
or solicited  offers to buy any  Certificates from, any  person, or otherwise
approached or negotiated with  any person with respect  thereto, in a  manner
that would  be deemed, or  taken any  other action  that would  result in,  a
violation of Section  5 of the Act and  (c) if we are disposing  of a Class R
Certificate,  we  have  no  knowledge  the  Transferee  is  not  a  Permitted
Transferee.  All capitalized  terms used herein but not  defined herein shall
have the  meanings assigned  to them in  the Pooling and  Servicing Agreement
dated as of  February 20, 1998, among CWABS, Inc.,  as Depositor, Countrywide
Home Loans, Inc., as Seller and Master Servicer, and The Bank of New York, as
Trustee.

                                   Very truly yours,

                                   _____________________________
                                   Name of Transferor

                                   By: _________________________
                                       Name:
                                       Title:

                                  EXHIBIT K

                FORM OF INVESTMENT LETTER (NON-RULE 144A) FOR
                     CLASS B-IO AND CLASS R CERTIFICATES


                                                  Date:

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

The Bank of New York,
     as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1998-1
               ---------------------------

Ladies and Gentlemen:

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

                                   Very truly yours,


                                   ___________________________
                                   Name of Transferee

                                   By: _______________________
                                       Name:
                                       Title:


                                  EXHIBIT L

                         FORM OF RULE 144A LETTER FOR
                     CLASS B-IO AND CLASS R CERTIFICATES


                                                  Date:

CWABS, Inc.,
     as Depositor
4500 Park Granada
Calabasas, California 91101

The Bank of New York,
     as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1998-1
               ---------------------------

Ladies and Gentlemen:

          In  connection   with  our   proposed  purchase   of  the   Class R
Certificates (the "Certificates") we certify  that (a) we understand that the
Certificates are not  being registered under the  Securities Act of  1933, as
amended (the "Act"),  or any state securities laws and  are being transferred
to us  in a transaction that is exempt  from the registration requirements of
the Act  and any  such laws,  (b) we  have such knowledge  and experience  in
financial and business  matters that we are capable  of evaluating the merits
and risks of investments in the Certificates, (c) we have had the opportunity
to ask questions  of and  receive answers from  the Depositor concerning  the
purchase  of  the  Certificates  and  all matters  relating  thereto  or  any
additional  information deemed  necessary  to our  decision  to purchase  the
Certificates, (d) or either  (i) we are not an employee  benefit plan that is
subject to the Employee  Retirement Income Security Act of  1974, as amended,
nor a plan subject to Section 4975 of the Internal Revenue Code of 1986 (each
of the foregoing, a "Plan"), nor are we acting on behalf of  any Plan or (ii)
if we  are an insurance  company, a representation  that we are  an insurance
company  which is  purchasing the  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 the Certificates are covered under PTCE 95-60, (e) we
have not, nor has anyone acting  on our behalf offered, transferred, pledged,
sold  or  otherwise  disposed  of  the  Certificates,  any  interest  in  the
Certificates or any other similar security to, or solicited any offer  to buy
or  accept a transfer, pledge  or other disposition  of the Certificates, any
interest in the Certificates or any other similar security from, or otherwise
approached or  negotiated with respect  to the Certificates, any  interest in
the  Certificates  or any  other  similar security  with, any  person  in any
manner,  or made any general solicitation  by means of general advertising or
in any  other manner,  or taken  any other  action, that  would constitute  a
distribution  of the  Certificates under  the  Securities Act  or that  would
render the disposition  of the Certificates a  violation of Section 5  of the
Securities Act  or require registration  pursuant thereto, nor will  act, nor
has authorized  or will  authorize any  person to  act, in  such manner  with
respect to the Certificates, and (f) we are a "qualified institutional buyer"
as that  term is  defined in  Rule  144A under  the Securities  Act and  have
completed either of the forms of certification to that effect attached hereto
as Annex 1  or Annex 2.  We are  aware that the sale  to us is being  made in
reliance on Rule 144A.  We are acquiring the Certificates for our own account
or for  resale  pursuant  to  Rule 144A  and  further,  understand  that  the
Certificates  may be  resold, pledged  or  transferred only  (i) to  a person
reasonably believed to be a  qualified institutional buyer that purchases for
its own account or for the account of a qualified institutional buyer to whom
notice is given that the resale, pledge or transfer is being made in reliance
on Rule 144A, or (ii)  pursuant to another exemption from registration  under
the Securities Act.  All capitalized terms used herein but not defined herein
shall have  the  meanings  assigned to  them  in the  Pooling  and  Servicing
Agreement dated  as of  February 20, 1998,  among CWABS, Inc.,  as Depositor,
Countrywide Home Loans, Inc., as Seller and  Master Servicer, and The Bank of
New York, as Trustee.

                                   ______________________________
                                   Name of Buyer


                                   By: __________________________
                                       Name:
                                       Title:

                                                       ANNEX 1 TO EXHIBIT L
                                                       --------------------


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

         (For Transferees Other Than Registered Investment Companies)

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

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

          2.   In connection  with purchases  by the  Buyer, the  Buyer is  a
"qualified institutional buyer" as  that term is defined  in Rule 144A  under
the Securities Act  of 1933, as amended  ("Rule 144A") because (i)  the Buyer
owned and/or invested on a  discretionary basis $__________/F1/ in securities
(except for the excluded securities referred to  below) as of the end of  the
Buyer's most recent  fiscal year (such amount being  calculated in accordance
with  Rule 144A  and (ii) the  Buyer satisfies  the criteria in  the category
marked below.

- --------------------
[FN]

     /F1/ Buyer  must own  and/or invest  on a  discretionary basis  at least
          $100,000,000 in securities  unless Buyer is a dealer,  and, in that
          case,  Buyer must  own and/or  invest on  a discretionary  basis at
          least $10,000,000 in securities.

</FN>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                   _____________________________
                                           Name of Buyer


                                   By: _________________________
                                       Name:
                                       Title:

                                   Date: _______________________

                                                       ANNEX 2 TO EXHIBIT L
                                                       --------------------


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

          (For Transferees That are Registered Investment Companies)


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

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

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

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

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

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

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

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

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


                                   ______________________________
                                   Name of Buyer or Adviser


                                   By: __________________________
                                       Name:
                                       Title:

                                   IF AN ADVISER:



                                   ______________________________
                                   Name of Buyer


                                   Date: ________________________


                                  EXHIBIT M

                             REQUEST FOR RELEASE
                                (for Trustee)

Loan Information
- ----------------

     Name of Mortgagor:            ______________________________

     Master Servicer
     Loan No.:                     ______________________________

Trustee
- -------

     Name:                         ______________________________

     Address:                      ______________________________

                                   ______________________________

     Trustee
     Mortgage File No.:            ______________________________

     The undersigned Master Servicer hereby acknowledges that it has received
from _______________________________________, as  Trustee for the Holders  of
Asset-Backed Certificates,  Series 1998-1,  the documents  referred to  below
(the  "Documents").   All capitalized  terms  not otherwise  defined in  this
Request  for Release shall  have the meanings  given them in  the Pooling and
Servicing Agreement dated as of February 20, 1998 (the "Pooling and Servicing
Agreement") among CWABS, Inc., as Depositor, Countrywide Home Loans, Inc., as
Seller and Master Servicer, and the Trustee.

( )  Mortgage Note dated ___________, 19__,  in the original principal sum of
     $________, made  by __________________, payable  to, or endorsed  to the
     order of, the Trustee.

( )  Mortgage    recorded   on    _________________    as   instrument    no.
     ________________ in  the  County  Recorder's Office  of  the  County  of
     ________________,   State   of   _______________   in   book/reel/docket
     _______________ of official records at page/image _____________.

( )  Deed   of  Trust  recorded   on  _________________  as   instrument  no.
     ________________  in  the County  Recorder's  Office  of the  County  of
     ________________,   State   of   _______________   in   book/reel/docket
     _______________ of official records at page/image _____________.

( )  Assignment  of Mortgage  or Deed  of Trust to  the Trustee,  recorded on
     _________________  as instrument no. __________ in the County Recorder's
     Office  of  the  County  of  __________,  State  of  _______________  in
     book/reel/docket  _______________  of  official  records  at  page/image
     _____________.

( )  Other  documents,  including   any  amendments,  assignments  or   other
     assumptions of the Mortgage Note or Mortgage.

     ( )  ______________________________________________

     ( )  ______________________________________________

     ( )  ______________________________________________

     ( )  ______________________________________________

     The  undersigned Master  Servicer  hereby  acknowledges  and  agrees  as
follows:

          (1)  The  Master Servicer shall  hold and retain  possession of the
     Documents  in  trust for  the  benefit of  the  Trustee, solely  for the
     purposes provided in the Agreement.

          (2)  The Master Servicer  shall not cause  or knowingly permit  the
     Documents  to become  subject to,  or encumbered  by, any  claim, liens,
     security interest, charges, writs of attachment or other impositions nor
     shall the Master Servicer assert or seek  to assert any claims or rights
     of setoff to or against the Documents or any proceeds thereof.

          (3)  The  Master  Servicer  shall return  each  and  every Document
     previously requested from the Mortgage File to the Trustee when the need
     therefor  no longer  exists, unless  the Mortgage  Loan relating  to the
     Documents  has  been  liquidated  and  the  proceeds  thereof  have been
     remitted to the Certificate Account  and except as expressly provided in
     the Agreement.

          (4)  The Documents and any proceeds thereof, including any proceeds
     of  proceeds,  coming into  the  possession  or  control of  the  Master
     Servicer shall at all times be earmarked for the account of the Trustee,
     and  the Master  Servicer  shall  keep the  Documents  and any  proceeds
     separate and distinct from all   other property in the Master Servicer's
     possession, custody or control.

                                   (Master Servicer)

                                   By  _______________________

                                   Its _______________________

Date: _________________, 19__


                                  EXHIBIT N

                             REQUEST FOR RELEASE
            (Mortgage Loans Paid in Full, Repurchased or Replaced)

                   OFFICER'S CERTIFICATE AND TRUST RECEIPT
                          ASSET-BACKED CERTIFICATES,
                                Series 1998-1


__________________________________________ HEREBY CERTIFIES THAT HE/SHE IS AN
OFFICER OF THE Master Servicer, HOLDING THE OFFICE SET FORTH  BENEATH HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE LOANS, AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

(ALL PAYMENTS  OF PRINCIPAL  AND INTEREST HAVE  BEEN MADE.)   (THE  (PURCHASE
PRICE)  (MORTGAGE LOAN  REPURCHASE PRICE)  FOR SUCH  MORTGAGE LOANS  HAS BEEN
PAID.)   (THE MORTGAGE LOANS HAVE BEEN  LIQUIDATED AND THE RELATED (INSURANCE
PROCEEDS) (LIQUIDATION PROCEEDS) HAVE BEEN DEPOSITED PURSUANT TO SECTION 3.13
OF  THE POOLING AND  SERVICING AGREEMENT.)  (A  REPLACEMENT MORTGAGE LOAN HAS
BEEN DELIVERED TO  THE TRUSTEE IN THE MANNER AND OTHERWISE IN ACCORDANCE WITH
THE CONDITIONS  SET  FORTH IN  SECTIONS  2.02 AND  2.03  OF THE  POOLING  AND
SERVICING AGREEMENT.)

LOAN NUMBER:_______________        BORROWER'S NAME:_____________

COUNTY:____________________

(For Substitution  or Repurchase  Only:  The  Master Servicer  certifies that
(an) (no) opinion is required by Section 2.05 (and is attached hereto).)

I HEREBY CERTIFY THAT ALL AMOUNTS RECEIVED IN CONNECTION WITH  SUCH PAYMENTS,
THAT  ARE REQUIRED  TO BE  DEPOSITED IN THE  CERTIFICATE ACCOUNT  PURSUANT TO
SECTION  3.05 OF THE  POOLING AND SERVICING  AGREEMENT, HAVE BEEN  OR WILL BE
CREDITED.

____________   _____________________         DATED:____________

/ /  VICE PRESIDENT

/ /  ASSISTANT VICE PRESIDENT

                                                                    Exhibit O


                          (Exhibit O is a photocopy
                         of the Depository Agreement
                                as delivered.)


               (see appropriate documents delivered at closing)

                                  EXHIBIT P

                      FORM OF MORTGAGE NOTE AND MORTGAGE


                               BROWN & WOOD LLP
                            One World Trade Center
                          New York, New York  10048
                          Telephone: (212) 839-5300
                          Facsimile: (212) 839-5599



                                        March 10, 1998


BY MODEM
- --------
Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C.  20549


     Re:  CWABS, Inc.
          Asset-Backed Certificates, Series 1998-1
          ----------------------------------------

Ladies and Gentlemen:

     On behalf of CWABS, Inc. (the "Company"), we enclose herewith for
filing, pursuant to the Securities and Exchange Act of 1934, the Company's
Current Report on Form 8-K, for the Pooling and Servicing Agreement and the
Mortgage Loan Statistics in connection with the above-referenced transaction.


                                        Very truly yours,

                                        /s/ Amy Sunshine

                                        Amy Sunshine



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