CWABS INC
8-K, 1998-07-16
ASSET-BACKED SECURITIES
Previous: APPLE RESIDENTIAL INCOME TRUST INC, 8-K, 1998-07-16
Next: TURBODYNE TECHNOLGIES INC, 6-K, 1998-07-16




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

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 8-K

                                 CURRENT REPORT

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


                     Date of Report (Date of earliest Event
                            Reported): June 29, 1998


 CWABS, INC., (as depositor under the Pooling and Servicing Agreement, dated as
     of June 1, 1998, providing for the issuance of the CWABS, INC. Mortgage
                   Pass-Through Certificates, Series 1998-13).


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

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


<PAGE>


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

         On June 29, 1998,  CWABS,  Inc. (the "Company")  entered into a Pooling
and  Servicing  Agreement  dated as of June 1, 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  Mortgage
Pass-Through  Certificates,  Series 1998-13. The Pooling and Servicing Agreement
is annexed hereto as Exhibit 99.1.



<PAGE>


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 June 1,
                    1998, by and among the Company, CHL and the Trustee.


<PAGE>


                                   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:  July 16, 1998

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


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

99.1.           Pooling and Servicing Agreement,
                dated as of June 1, 1998, by
                and among, the Company, CHL
                and the Trustee.                                      6
4


<PAGE>


                                  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 June 1, 1998
                             ______________________


               MORTGAGE PASS-THROUGH CERTIFICATES, Series 1998-13


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

<PAGE>



                                TABLE OF CONTENTS
                                                                  Page


ARTICLE I DEFINITIONS.............................................I-1

  Accretion Directed Certificates.................................I-1
  Accrual Amount..................................................I-1
  Accrual Components..............................................I-1
  Adjusted Mortgage Rate..........................................I-1
  Adjusted Net Mortgage Rate......................................I-1
  Advance.........................................................I-1
  Agreement.......................................................I-1
  Allocable Share.................................................I-1
  Amount Available for Senior Principal...........................I-2
  Amount Held for Future Distribution.............................I-2
  Applicable Credit Support Percentage............................I-2
  Appraised Value.................................................I-2
  Available Funds.................................................I-2
  Bankruptcy Code.................................................I-3
  Bankruptcy Coverage Termination Date............................I-3
  Bankruptcy Loss.................................................I-3
  Bankruptcy Loss Coverage Amount.................................I-3
  Blanket Mortgage................................................I-3
  Book-Entry Certificates.........................................I-3
  Business Day....................................................I-3
  Certificate.....................................................I-3
  Certificate Account.............................................I-3
  Certificate Balance.............................................I-4
  Certificate Owner...............................................I-4
  Certificate Register............................................I-4
  Certificateholder or Holder.....................................I-4
  Class...........................................................I-4
  Class Certificate Balance.......................................I-4
  Class Interest Shortfall........................................I-4
  Class Optimal Interest Distribution Amount......................I-5
  Class PO Deferred Amount........................................I-5
  Class Subordination Percentage..................................I-5
  Class Unpaid Interest Amounts...................................I-5
  Closing Date....................................................I-5
  Code............................................................I-5
  COFI............................................................I-5
  COFI Certificates...............................................I-5
  Component.......................................................I-5

<PAGE>
  Component Balance...............................................I-5
  Component Certificates..........................................I-5
  Cooperative Corporation.........................................I-6
  Coop Shares.....................................................I-6
  Cooperative Loan................................................I-6
  Cooperative Property............................................I-6
  Cooperative Unit................................................I-6
  Corporate Trust Office..........................................I-6
  Corresponding Classes of Certificates...........................I-6
  Cut-off Date....................................................I-6
  Cut-off Date Pool Principal Balance.............................I-6
  Cut-off Date Principal Balance..................................I-6
  Debt Service Reduction..........................................I-6
  Defective Mortgage Loan.........................................I-6
  Deficient Valuation.............................................I-7
  Definitive Certificates.........................................I-7
  Delay Certificates..............................................I-7
  Delay Delivery Mortgage Loans...................................I-7
  Deleted Mortgage Loan...........................................I-7
  Denomination....................................................I-7
  Depositor.......................................................I-7
  Depository......................................................I-7
  Depository Participant..........................................I-7
  Determination Date..............................................I-7
  Discount Mortgage Loan..........................................I-7
  Distribution Account............................................I-8
  Distribution Account Deposit Date...............................I-8
  Distribution Date...............................................I-8
  Due Date........................................................I-8
  Duff & Phelps...................................................I-8
  Eligible Account................................................I-8
  ERISA...........................................................I-8
  ERISA-Restricted Certificate....................................I-9
  Escrow Account..................................................I-9
  Event of Default................................................I-9
  Excess Loss.....................................................I-9
  Excess Proceeds.................................................I-9
  Expense Rate....................................................I-9
  FDIC............................................................I-9
  FHLMC...........................................................I-9
  FIRREA..........................................................I-9
  Fitch...........................................................I-9
  FNMA............................................................I-9
  Fraud Loan......................................................I-10

                                       ii

<PAGE>

  Fraud Losses....................................................I-10
  Fraud Loss Coverage Amount......................................I-10
  Fraud Loss Coverage Termination Date............................I-10
  Index...........................................................I-10
  Indirect Participant............................................I-10
  Initial Bankruptcy Coverage Amount..............................I-10
  Initial Component Balance.......................................I-10
  Insurance Policy................................................I-10
  Insurance Proceeds..............................................I-10
  Insured Expenses................................................I-10
  Interest Accrual Period.........................................I-10
  Interest Determination Date.....................................I-11
  Latest Possible Maturity Date...................................I-11
  Lender PMI Mortgage Loan........................................I-11
  LIBOR...........................................................I-11
  LIBOR Certificates..............................................I-11
  Liquidated Mortgage Loan........................................I-11
  Liquidation Proceeds............................................I-11
  Loan-to-Value Ratio.............................................I-11
  Lost Mortgage Note..............................................I-11
  Maintenance.....................................................I-12
  Majority in Interest............................................I-12
  Master Servicer.................................................I-12
  Master Servicer Advance Date....................................I-12
  Master Servicing Fee............................................I-12
  Master Servicing Fee Rate.......................................I-12
  Monthly Statement...............................................I-12
  Moody's.........................................................I-12
  Mortgage........................................................I-12
  Mortgage File...................................................I-12
  Mortgage Loans..................................................I-12
  Mortgage Loan Schedule..........................................I-13
  Mortgage Note...................................................I-14
  Mortgage Rate...................................................I-14
  Mortgaged Property..............................................I-14
  Mortgagor.......................................................I-14
  National Cost of Funds Index....................................I-14
  Net Prepayment Interest Shortfalls..............................I-14
  Non-Delay Certificates..........................................I-14
  Non-Discount Mortgage Loan......................................I-14
  Non-PO Formula Principal Amount.................................I-14
  Non-PO Percentage...............................................I-15
  Nonrecoverable Advance..........................................I-15
  Notice of Final Distribution....................................I-15


                                      iii

<PAGE>

  Notional Amount.................................................I-15
  Notional Amount Certificates....................................I-15
  Offered Certificates............................................I-15
  Officer's Certificate...........................................I-15
  Opinion of Counsel..............................................I-15
  Optional Termination............................................I-16
  Original Applicable Credit Support Percentage...................I-16
  Original Mortgage Loan..........................................I-16
  Original Subordinated Principal Balance.........................I-16
  OTS.............................................................I-16
  Outside Reference Date..........................................I-16
  Outstanding.....................................................I-16
  Outstanding Mortgage Loan.......................................I-16
  Ownership Interest..............................................I-16
  Pass-Through Rate...............................................I-17
  Percentage Interest.............................................I-17
  Permitted Investments...........................................I-17
  Permitted Transferee............................................I-18
  Person..........................................................I-19
  Physical Certificate............................................I-19
  Planned Balance.................................................I-19
  Planned Principal Classes.......................................I-19
  PO Formula Principal Amount.....................................I-19
  PO Percentage...................................................I-19
  Pool Stated Principal Balance...................................I-20
  Prepayment Interest Excess......................................I-20
  Prepayment Interest Shortfall...................................I-20
  Prepayment Period...............................................I-20
  Prepayment Shift Percentage.....................................I-20
  Primary Insurance Policy........................................I-20
  Primary Planned Principal Classes...............................I-20
  Principal Prepayment............................................I-20
  Principal Prepayment in Full....................................I-20
  Priority Amount.................................................I-21
  Priority Percentage.............................................I-21
  Private Certificate.............................................I-21
  Pro Rata Share..................................................I-21
  Proprietary Lease...............................................I-21
  Prospectus Supplement...........................................I-21
  PUD.............................................................I-21
  Purchase Price..................................................I-21
  Qualified Insurer...............................................I-21
  Rating Agency...................................................I-22
  Realized Loss...................................................I-22

                                       iv

<PAGE>

  Recognition Agreement...........................................I-22
  Record Date.....................................................I-22
  Reference Bank..................................................I-22
  Refinancing Mortgage Loan.......................................I-22
  Regular Certificates............................................I-22
  Relief Act......................................................I-23
  Relief Act Reductions...........................................I-23
  REMIC...........................................................I-23
  REMIC Change of Law.............................................I-23
  REMIC Provisions................................................I-23
  REO Property....................................................I-23
  Request for Release.............................................I-23
  Required Coupon.................................................I-23
  Required Insurance Policy.......................................I-23
  Residual Certificates...........................................I-23
  Responsible Officer.............................................I-23
  Restricted Classes..............................................I-23
  Scheduled Balances..............................................I-24
  Scheduled Classes...............................................I-24
  Scheduled Payment...............................................I-24
  Scheduled Principal Distribution Amount.........................I-24
  Secondary Planned Principal Clauses.............................I-24
  Securities Act..................................................I-24
  Seller..........................................................I-24
  Senior Certificates.............................................I-24
  Senior Credit Support Depletion Date............................I-24
  Senior Percentage...............................................I-24
  Senior Prepayment Percentage....................................I-24
  Senior Principal Distribution Amount............................I-25
  Senior Step Down Conditions.....................................I-25
  Servicing Advances..............................................I-25
  Servicing Officer...............................................I-26
  Shift Percentage................................................I-26
  Special Hazard Coverage Termination Date........................I-26
  Special Hazard Loss.............................................I-26
  Special Hazard Loss Coverage Amount.............................I-27
  Special Hazard Mortgage Loan....................................I-27
  S&P.............................................................I-27
  Startup Day.....................................................I-27
  Stated Principal Balance........................................I-27
  Streamlined Documentation Mortgage Loan.........................I-28
  Subordinated Certificates.......................................I-28
  Subordinated Percentage.........................................I-28
  Subordinated Prepayment Percentage..............................I-28

                                       v

<PAGE>

  Subordinated Principal Distribution Amount......................I-28
  Subservicer.....................................................I-28
  Substitute Mortgage Loan........................................I-28
  Substitution Adjustment Amount..................................I-28
  Support Classes.................................................I-29
  Targeted Balances...............................................I-29
  Targeted Principal Classes......................................I-29
  Tax Matters Person..............................................I-29
  Tax Matters Person Certificate..................................I-29
  Transfer........................................................I-29
  Trustee.........................................................I-29
  Trustee Fee.....................................................I-29
  Trustee Fee Rate................................................I-29
  Trust Fund......................................................I-29
  Unscheduled Principal Distribution Amount.......................I-29
  Voting Rights...................................................I-30

ARTICLE II   CONVEYANCE OF MORTGAGE LOANS;
             REPRESENTATIONS AND WARRANTIES.......................II-1

  SECTION 2.01.  Conveyance of Mortgage Loans.....................II-1
  SECTION 2.02.  Acceptance by Trustee of the Mortgage
                 Loans............................................II-4
  SECTION 2.03.  Representations, Warranties and Covenants
                 of the Seller and Master Servicer................II-6
  SECTION 2.04.  Representations and Warranties of the
                 Depositor as to the Mortgage Loans...............II-8
  SECTION 2.05.  Delivery of Opinion of Counsel in
                 Connection with Substitutions....................II-9
  SECTION 2.06.  Execution and Delivery of Certificates...........II-10
  SECTION 2.07.  REMIC Matters....................................II-10
  SECTION 2.08.  Covenants of the Master Servicer.................II-10

ARTICLE III      ADMINISTRATION AND SERVICING OF
                 MORTGAGE LOANS...................................III-1

  SECTION 3.01.  Master Servicer to Service Mortgage
                 Loans............................................III-1
  SECTION 3.02.  Subservicing; Enforcement of the
                 Obligations of Servicers.........................III-2
  SECTION 3.03.  Rights of the Depositor and the Trustee in
                 Respect of the Master Servicer...................III-2
  SECTION 3.04.  Trustee to Act as Master Servicer................III-3

                                       vi

<PAGE>

  SECTION 3.05.  Collection of Mortgage Loan Payments;
                 Certificate Account; Distribution Account........III-3
  SECTION 3.06.  Collection of Taxes, Assessments and
                 Similar Items; Escrow Accounts...................III-6
  SECTION 3.07.  Access to Certain Documentation and
                 Information Regarding the Mortgage
                 Loans............................................III-7
  SECTION 3.08.  Permitted Withdrawals from the Certificate
                 Account and Distribution Account.................III-7
  SECTION 3.09.  Maintenance of Hazard Insurance;
                 Maintenance of Primary Insurance Policies........III-9
  SECTION 3.10.  Enforcement of Due-on-Sale Clauses;
                 Assumption Agreements............................III-11
  SECTION 3.11.  Realization Upon Defaulted Mortgage
                 Loans; Repurchase of Certain Mortgage
                 Loans............................................III-12
  SECTION 3.12.  Trustee to Cooperate; Release of Mortgage
                 Files............................................III-15
  SECTION 3.13.  Documents Records and Funds in
                 Possession of Master Servicer to be Held
                 for the Trustee..................................III-16
  SECTION 3.14.  Servicing Compensation...........................III-16
  SECTION 3.15.  Access to Certain Documentation..................III-17
  SECTION 3.16.  Annual Statement as to Compliance................III-17
  SECTION 3.17.  Annual Independent Public Accountants'
                 Servicing Statement; Financial Statements........III-17
  SECTION 3.18.  Errors and Omissions Insurance; Fidelity
                 Bonds............................................III-18

ARTICLE IV       DISTRIBUTIONS AND ADVANCES BY
                 THE MASTER SERVICER..............................IV-1

  SECTION 4.01.  Advances.........................................IV-1
  SECTION 4.02.  Priorities of Distribution.......................IV-1
  SECTION 4.03.  [Reserved].......................................IV-6
  SECTION 4.04.  Allocation of Realized Losses....................IV-6
  SECTION 4.05.  [Reserved].......................................IV-7
  SECTION 4.06.  Monthly Statements to Certificateholders.........IV-7
  SECTION 4.07.  Determination of Pass-Through Rates for
                 COFI Certificates................................IV-9
  SECTION 4.08.  Determination of Pass-Through Rates for
                 LIBOR Certificates...............................IV-11

                                      vii

<PAGE>

ARTICLE V        THE CERTIFICATES.................................V-1

  SECTION 5.01.  The Certificates.................................V-1
  SECTION 5.02.  Certificate Register; Registration of
                 Transfer and Exchange of Certificates............V-1
  SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen
                 Certificates.....................................V-6
  SECTION 5.04.  Persons Deemed Owners............................V-7
  SECTION 5.05.  Access to List of Certificateholders'
                 Names and Addresses..............................V-7
  SECTION 5.06.  Maintenance of Office or Agency..................V-7

ARTICLE VI       THE DEPOSITOR AND THE
                 MASTER SERVICER..................................VI-1

  SECTION 6.01.  Respective Liabilities of the Depositor and
                 the Master Servicer..............................VI-1
  SECTION 6.02.  Merger or Consolidation of the Depositor
                 or the Master Servicer...........................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

ARTICLE VII      DEFAULT..........................................VII-1

  SECTION 7.01.  Events of Default................................VII-1
  SECTION 7.02.  Trustee to Act; Appointment of Successor.........VII-2
  SECTION 7.03.  Notification to Certificateholders...............VII-4

ARTICLE VIII     CONCERNING THE TRUSTEE...........................VIII-1

  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 Certificates or
                 Mortgage Loans...................................VIII-3
  SECTION 8.04.  Trustee May Own Certificates.....................VIII-3
  SECTION 8.05.  Trustee's Fees and Expenses......................VIII-3
  SECTION 8.06.  Eligibility Requirements for Trustee.............VIII-4
  SECTION 8.07.  Resignation and Removal of Trustee...............VIII-4
  SECTION 8.08.  Successor Trustee................................VIII-5
  SECTION 8.09.  Merger or Consolidation of Trustee...............VIII-6
  SECTION 8.10.  Appointment of Co-Trustee or Separate
                 Trustee..........................................VIII-6

                                      viii

<PAGE>


  SECTION 8.11.  Tax Matters......................................VIII-8
  SECTION 8.12.  Periodic Filings.................................VIII-10

ARTICLE IX       TERMINATION......................................IX-1

  SECTION 9.01.  Termination upon Liquidation or Purchase
                 of all Mortgage Loans............................IX-1
  SECTION 9.02.  Final Distribution on the Certificates...........IX-1
  SECTION 9.03.  Additional Termination Requirements..............IX-2

ARTICLE X        MISCELLANEOUS PROVISIONS.........................X-1

  SECTION 10.01. Amendment........................................X-1
  SECTION 10.02. Recordation of Agreement; Counterparts...........X-2
  SECTION 10.03. Governing Law....................................X-3
  SECTION 10.04. Intention of Parties.............................X-3
  SECTION 10.05. Notices..........................................X-3
  SECTION 10.06. Severability of Provisions.......................X-4
  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-6

                                       ix

<PAGE>


                                   SCHEDULES

Schedule I:   Mortgage Loan Schedule..............................S-I-1
Schedule II:  Representations and Warranties 
              of the Seller/Master Servicer.......................S-II-1
Schedule III: Representations and Warranties as to the 
              Mortgage Loans......................................S-III-1
Schedule IV:  Principal Balances Schedule [if applicable].........S-IV-1
Schedule V:   Form of Monthly Master Servicer Report..............S-V-1


                                    EXHIBITS

Exhibit A:    Form of Senior Certificate
              (excluding Notional Amount Certificates)............A-1
Exhibit B:    Form of Subordinated Certificate....................B-1
Exhibit C:    Form of Class A-R Certificate.......................C-1
Exhibit D:    Form of Notional Amount Certificate.................D-1
Exhibit E:    Form of Reverse of Certificates.....................E-1
Exhibit F:    Form of Initial Certification.......................F-1
Exhibit G:    Form of Delay Delivery Certification................G-1
Exhibit H:    Form of Final Certification of Trustee..............H-1
Exhibit I:    Transfer Affidavit..................................I-1
Exhibit J:    Form of Transferor Certificate......................J-1
Exhibit K:    Form of Investment Letter [Non-Rule 144A]...........K-1
Exhibit L:    Form of Rule 144A Letter............................L-1
Exhibit M:    Request for Release.................................M-1
Exhibit N:    Request for Release (Mortgage Loan) Paid
              in Full, Repurchased and Replaced)..................N-1
Exhibit O:    Form of Financial Guaranty Insurance Policy.........O-1

                                       x

<PAGE>



         THIS POOLING AND SERVICING  AGREEMENT,  dated as of June 1, 1998, among
CWABS, INC., a Delaware corporation, as depositor (the "Depositor"), COUNTRYWIDE
HOME LOANS,  INC.,  a New York  corporation,  as seller (in such  capacity,  the
"Seller") and as master servicer (in such capacity, the "Master Servicer"),  and
THE BANK OF NEW YORK,  a  banking  corporation  organized  under the laws of the
State of New York, as trustee (the "Trustee").

                                 WITNESSETH THAT

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


                              PRELIMINARY STATEMENT

         The Depositor is the owner of the Trust Fund that is hereby conveyed to
the Trustee in return for the  Certificates.  The Trust Fund for federal  income
tax purposes will consist of a single REMIC. The Certificates will represent the
entire beneficial ownership interest in the Trust Fund. The Regular Certificates
will  represent  the  "regular  interests"  in the Trust  Fund and the  Residual
Certificates  will represent the single  "residual  interest" in the Trust Fund.
The  "latest  possible  maturity  date" for federal  income tax  purposes of all
interests created hereby will be the Latest Possible Maturity Date.

         The following  table sets forth  characteristics  of the  Certificates,
together with the minimum denominations and integral multiples in excess thereof
in which such Classes  shall be issuable  (except that one  Certificate  of each
Class of Certificates may be issued in a different amount and, in addition,  one
Residual  Certificate  representing  the Tax Matters Person  Certificate  may be
issued in a different amount):

<PAGE>

<TABLE>
<CAPTION>



===============================================================================================
                  Initial Class          Pass-Through      Minimum                Integral
                   Certificate               Rate       Denomination              Multiples
                     Balance                                                     in Excess of
                                                                                  Minimum
- -----------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------
<S>   <C>           <C>                     <C>           <C>                      <C>   
Class A-1           $141,000,348            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-2            $28,329,000            6.75%          $1,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-3            $20,305,588             (1)          $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-4            $35,032,261            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-5            $52,070,000            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-6            $21,430,180            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-7            $29,999,900            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class A-8             $5,264,412             (1)          $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class PO                $250,498             (3)          $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class X                    (2)               (4)          $25,000(5)               $1,000(5)
- ---------------------------------------------------------------------------------------------
Class A-R                $100.00            6.75%            $100                    N/A
- ---------------------------------------------------------------------------------------------
Class M               $8,232,500            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class B-1             $3,678,400            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class B-2             $1,576,400            6.75%         $25,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class B-3             $1,401,300            6.75%        $100,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class B-4               $700,600            6.75%        $100,000                  $1,000
- ---------------------------------------------------------------------------------------------
Class B-5          $1,051,124.03            6.75%        $100,000                  $1,000
===============================================================================================
</TABLE>
 --------------------
         (1) The Class A-3 and Class A-8 Certificates  will bear interest during
         the  initial  Interest   Accrual  Period  at  the  applicable   Initial
         Pass-Through  Rate set forth below,  and will bear interest during each
         Interest Accrual Period  thereafter,  subject to the applicable Maximum
         and Minimum  Pass-Through  Rates,  at the per annum rate  determined as
         described below:
<TABLE>
<CAPTION>


====================================================================================================================
                         Initial                 Maximum/Minimum                      Formula for Calculation of
     Class             Pass-Through             Pass-Through Rate                         Pass-Through Rate
- --------------------------------------------------------------------------------------------------------------------
<S>                      <C>                     <C>                                <C>            
A-3                      6.50625%                  8.50%/0.85%                         LIBOR + 85 basis points
- --------------------------------------------------------------------------------------------------------------------
A-8                      7.69018%                29.507143%/0.00%                  29.507143% - (3.857143 x LIBOR)
====================================================================================================================
</TABLE>

(2)      The Class X Certificates  will be Notional  Amount  Certificates,  will
         have no  principal  balance and will bear  interest  on their  Notional
         Amount (initially $331,667,421).


<PAGE>



(3)      The Class PO Certificates  will be Principal Only Certificates and will
         not bear interest.
(4)      The Pass-Through Rate for the Class X Certificates for any Distribution
         Date will be equal to the excess of (a) the average of the Adjusted Net
         Mortgage Rates of the NonDiscount Mortgage Loans, weighted on the basis
         of their respective Stated Principal Balances over (b) 6.75% per annum.
         The  Pass-Through  Rate of the  Class  X  Certificates  for  the  first
         Distribution Date is 0.545%.
(5)      Minimum Denomination is based on the Notional Amount of such Class.

Set forth below are  designations  of Classes of  Certificates to the categories
used herein:

Accretion Directed
Certificates.........................  None.

Accrual Components...................  None.

Book-Entry Certificates..............  All Classes of Certificates other than 
                                       the Physical Certificates.

Component Certificates...............  None.

Components...........................  For purposes of calculating 
                                       distributions, the Component Certificates
                                       will be comprised of multiple payment
                                       components having the designations, 
                                       Initial Component Balances and Pass-
                                       Through Rates set forth below:

                                                  Initial
                                                 Component
                                 Designation      Balance      Pass-Through Rate
                                 -----------     ---------     -----------------
                                     N/A            N/A               N/A

Delay Certificates...................  All interest-bearing Classes of 
                                       Certificates other than the
                                       Non-Delay Certificates, if any.

ERISA-Restricted
Certificates.........................  Class PO and Class X Certificates, 
                                       Residual Certificates and
                                       Subordinated Certificates.

Floating Rate Certificates...........  Class A-3 Certificates.

Inverse Floating Rate
Certificates.........................  Class A-8 Certificates.

COFI Certificates....................  None.


<PAGE>




LIBOR Certificates...................  Class A-3 and Class A-8 Certificates.

Non-Delay Certificates...............  None.

Notional Amount
Certificates.........................  Class X Certificates.

Offered Certificates.................  All Classes of Certificates other than
                                       the Private Certificates.

Physical Certificates................  Class PO Certificates and the Private 
                                       Certificates and Residual Certificates.
                                       
Planned Principal Classes............  None.

Primary Planned Principal
Classes..............................  None.

Principal Only
Certificates.........................  Class PO Certificates.

Private Certificates.................  Class B-3, Class B-4 and Class B-5 
                                       Certificates.

Rating Agencies......................  S&P and Duff & Phelps.

Regular Certificates.................  All Classes of Certificates, other than 
                                       the Residual Certificates.

Residual Certificates................  Class A-R Certificates.

Scheduled Principal
Classes..............................  None.

Secondary Planned Principal
Class................................  None.

Senior Certificates..................  Class A-1, Class A-2, Class A-3,
                                       Class A-4, Class A-5, Class A-6, 
                                       Class A-7, Class A-8, Class PO, 
                                       Class X and Class A-R Certificates.

Subordinated Certificates............  Class M, Class B-1, Class B-2, Class B-3,
                                       Class B-4 and Class B-5 Certificates.

Support Classes......................  None.


<PAGE>


Targeted Principal
Classes..............................  None.

         With  respect  to any of the  foregoing  designations  as to which  the
corresponding  reference  is "None," all  defined  terms and  provisions  herein
relating  solely to such  designations  shall be of no force or effect,  and any
calculations  herein  incorporating  references  to such  designations  shall be
interpreted  without reference to such  designations and amounts.  Defined terms
and provisions  herein  relating to statistical  rating  agencies not designated
above as Rating Agencies shall be of no force or effect.


<PAGE>



                                    ARTICLE I

                                   DEFINITIONS

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

    Accretion Directed Certificates:  As specified in the Preliminary Statement.
    -------------------------------

    Accrual  Amount:  With  respect  to  any  Accrual  Components  and  any
    ---------------
Distribution Date prior to the applicable  Accrual  Termination Date, the amount
allocable to interest on each such Class of Accrual Certificates with respect to
such Distribution Date pursuant to Section 4.02(a)(iii).

    Accrual Components:  As specified in the Preliminary Statement.
    ------------------

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

    Adjusted Net Mortgage  Rate: As to each Mortgage Loan,  and at any time, the
    ---------------------------
per annum rate equal to the Mortgage  Rate less the related  Expense  Rate.  For
purposes of  determining  whether  any  Substitute  Mortgage  Loan is a Discount
Mortgage Loan or a  Non-Discount  Mortgage Loan and for purposes of  calculating
the applicable PO Percentage and applicable Non-PO  Percentage,  each Substitute
Mortgage Loan shall be deemed to have an Adjusted Net Mortgage Rate equal to the
Adjusted  Net  Mortgage  Rate of the  Deleted  Mortgage  Loan  for  which  it is
substituted.

    Advance: The payment required to be made by the Master Servicer with respect
    -------
to any  Distribution  Date  pursuant  to  Section  4.01,  the amount of any such
payment  being equal to the aggregate of payments of principal and interest (net
of the  Master  Servicing  Fee and net of any net  income in the case of any REO
Property)  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, less the
aggregate  amount of any such  delinquent  payments that the Master Servicer has
determined would constitute a Nonrecoverable Advance if advanced.

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

    Allocable  Share: As  to  any  Distribution   Date  and  any  Mortgage  Loan
    ----------------
(i) with respect to the Class X Certificates, (a) the ratio that (x) the excess,
if any, of the  Adjusted Net Mortgage  Rate with respect to such  Mortgage  Loan
over the Required  Coupon bears to (y) such Adjusted Net Mortgage Rate or (b) if
the  Adjusted  Net Mortgage  Rate with  respect to such  Mortgage  Loan does not
exceed  the  Required   Coupon,   zero,  (ii)  with  respect  to  the  Class  PO
Certificates,  zero and (iii) with  respect to each other Class of  Certificates
the

                                      I-1

<PAGE>

product  of (a) the lesser of (I) the ratio that the  Required  Coupon  bears to
such Adjusted Net Mortgage  Rate and (II) one,  multiplied by (b) the ratio that
the amount  calculated  with  respect to such  Distribution  Date for such Class
pursuant to clause (i) of the definition of Class Optimal Interest  Distribution
Amount  (without  giving  effect to any  reduction  of such  amount  pursuant to
Section   4.02(d))  bears  to  the  amount   calculated  with  respect  to  such
Distribution  Date for each Class of Certificates  pursuant to clause (i) of the
definition of Class Optimal Interest  Distribution Amount (without giving effect
to any reduction of such amount pursuant to Section 4.02(d)).

    Amount  Available  for  Senior   Principal:  As  to any  Distribution  Date,
    ------------------------------------------
Available  Funds for such  Distribution  Date  reduced by the  aggregate  amount
distributable  (or  allocable  to the Accrual  Amount,  if  applicable)  on such
Distribution Date in respect of interest on the Senior Certificates  pursuant to
Section 4.02(a)(ii).

    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
related  Determination  Date on account of (i)  Principal  Prepayments  received
after the related  Prepayment  Period and Liquidation  Proceeds  received in the
month of such  Distribution  Date and (ii) all Scheduled  Payments due after the
related Due Date.

    Applicable Credit Support Percentage:  As defined in Section 4.02(e).
    ------------------------------------

    Appraised Value:  With  respect to any Mortgage Loan, the Appraised Value of
    ---------------
the related  Mortgaged  Property  shall be: (i) with respect to a Mortgage  Loan
other  than a  Refinancing  Mortgage  Loan,  the  lesser of (a) the value of the
Mortgaged  Property based upon the appraisal made at the time of the origination
of such Mortgage  Loan and (b) the sales price of the Mortgaged  Property at the
time  of  the  origination  of  such  Mortgage  Loan;  (ii)  with  respect  to a
Refinancing Mortgage Loan other than a Streamlined  Documentation Mortgage Loan,
the value of the Mortgaged Property based upon the appraisal made-at the time of
the origination of such  Refinancing  Mortgage Loan; and (iii) with respect to a
Streamlined  Documentation  Mortgage Loan, (a) if the  loan-to-value  ratio with
respect to the Original Mortgage Loan at the time of the origination thereof was
75% or less, (or 70% or less for Mortgaged  Properties in California)  the value
of the  Mortgaged  Property  based  upon the  appraisal  made at the time of the
origination  of the Original  Mortgage Loan and (b) if the  loan-to-value  ratio
with  respect  to the  Original  Mortgage  Loan at the  time of the  origination
thereof was greater than 75% (or greater than 70% for  Mortgaged  Properties  in
California), the value of the Mortgaged Property based upon the appraisal (which
may be a  drive-by  appraisal)  made  at the  time  of the  origination  of such
Streamlined Documentation Mortgage Loan.

    Available  Funds:  As  to  any   Distribution   Date ,  the  sum of (a)  the
    ----------------
aggregate amount held in the Certificate Account at the close of business on the
related  Determination  Date net of the Amount Held for Future  Distribution and
net of amounts  permitted to be withdrawn from the Certificate  Account pursuant
to clauses (i)-(viii), inclusive, of Section 3.08(a) and

                                      I-2

<PAGE>
amounts  permitted to be withdrawn  from the  Distribution  Account  pursuant to
clauses  (i)-(iii)  inclusive of Section 3.08(b),  (b) the amount of the related
Advance and (c) in connection with Defective Mortgage Loans, as applicable,  the
aggregate of the Purchase Prices and Substitution  Adjustment  Amounts deposited
on the related Distribution Account Deposit Date.

    Bankruptcy Code:  The  United  States  Bankruptcy  Reform  Act  of  1978, as
    ---------------
amended.

    Bankruptcy Coverage Termination Date:   The  point  in  time  at  which  the
    ------------------------------------
Bankruptcy Loss Coverage Amount is reduced to zero.

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

    Bankruptcy  Loss Coverage  Amount:  As  of  any   Determination   Date,  the
    ---------------------------------
Bankruptcy  Loss  Coverage  Amount shall equal the Initial  Bankruptcy  Coverage
Amount as reduced by (i) the aggregate amount of Bankruptcy  Losses allocated to
the Certificates  since the Cut-off Date and (ii) any permissible  reductions in
the  Bankruptcy  Loss  Coverage  Amount as  evidenced by a letter of each Rating
Agency to the Trustee to the effect that any such reduction will not result in a
downgrading of the then current ratings  assigned to the Classes of Certificates
rated by it.

    Blanket Mortgage:  The  mortgage  or  mortgages  encumbering the Cooperative
    ----------------
Property.

    Book-Entry Certificates:  As specified in the Preliminary Statement.
    -----------------------

    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 State of
California  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.

    Certificate:  Any  one of  the  Certificates  executed  by  the  Trustee  in
    -----------
substantially the forms attached hereto as exhibits.

    Certificate  Account:  The separate Eligible Account or Accounts created and
    --------------------
maintained  by the Master  Servicer  pursuant to Section  3.05 with a depository
institution in

                                      I-3

<PAGE>

the name  of  the  Master   Servicer for the benefit of the Trustee on behalf of
Certificateholders and designated "Countrywide Home Loans, Inc. in trust for the
registered  holders of CWABS, Inc.  Mortgage  Pass-Through  Certificates  Series
1998-13."

    Certificate  Balance:  With  respect  to any  Certificate  at any date,  the
    --------------------
maximum  dollar amount of principal to which the Holder thereof is then entitled
hereunder, such amount being equal to the Denomination thereof (A) minus the sum
of (i) all  distributions of principal  previously made with respect thereto and
(ii) all Realized Losses allocated  thereto and, in the case of any Subordinated
Certificates,  all other reductions in Certificate Balance previously  allocated
thereto  pursuant  to  Section  4.03 and (B) in the case of any Class of Accrual
Certificates,  increased by the Accrual  Amount  added to the Class  Certificate
Balance of such Class prior to such date.

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

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

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

    Class: All Certificates  bearing the same class  designation as set forth in
    -----
the Preliminary Statement.

    Class Certificate  Balance:  With respect to any Class and as to any date of
    --------------------------
determination,  the aggregate of the Certificate Balances of all Certificates of
such Class as of such date.

    Class Interest Shortfall:  As to any Distribution Date and Class, the amount
    ------------------------
by which the amount  described in clause (i) of the  definition of Class Optimal
Interest  Distribution  Amount for such  Class  exceeds  the amount of  interest
actually  distributed on such Class on such  Distribution  Date pursuant to such
clause (i).

                                      I-4

<PAGE>

    Class Optimal Interest Distribution Amount: With respect to any Distribution
    ------------------------------------------
Date and  interest  bearing  Class or,  with  respect  to any  interest  bearing
Component,  any Component  thereof,  the sum of (i) one month's interest accrued
during the related  Interest  Accrual Period at the  Pass-Through  Rate for such
Class on the related Class  Certificate  Balance,  Component Balance or Notional
Amount,  as applicable,  subject to reduction as provided in Section 4.02(d) and
(ii) any Class Unpaid Interest Amounts for such Class or Component.

    Class PO Deferred Amount: As to any Distribution  Date, the aggregate of the
    ------------------------
applicable PO Percentage of each Realized  Loss,  other than any Excess Loss, to
be allocated to the Class PO Certificates on such  Distribution Date on or prior
to the Senior Credit Support Depletion Date or previously allocated to the Class
PO Certificates and not yet paid to the Holders of the Class PO Certificates.

    Class  Subordination  Percentage:  With respect to any Distribution Date and
    ---------------------------------
each  Class  of  Subordinated   Certificates,   the  quotient  (expressed  as  a
percentage) of (a) the Class  Certificate  Balance of such Class of Certificates
immediately  prior to such Distribution Date divided by (b) the aggregate of the
Class  Certificate  Balances  immediately prior to such Distribution Date of all
Classes of Certificates.

    Class Unpaid  Interest  Amounts:  As to any  Distribution  Date and Class of
    -------------------------------
interest bearing Certificates,  the amount by which the aggregate Class Interest
Shortfalls  for such  Class on  prior  Distribution  Dates  exceeds  the  amount
distributed on such Class on prior Distribution Dates pursuant to clause (ii) of
the definition of Class Optimal Interest Distribution Amount.

    Closing Date: June 29, 1998.
    ------------

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

    COFI:  The Monthly  Weighted  Average  Cost of Funds Index for the  Eleventh
    ----
District  Savings  Institutions  published  by the Federal Home Loan Bank of San
Francisco.

    COFI Certificates: As specified in the Preliminary Statement.
    -----------------

    Component: As specified in the Preliminary Statement.
    ---------

    Component Balance:  With respect to any Component and any Distribution Date,
    -----------------
the Initial  Component  Balance  thereof on the Closing  Date,  less all amounts
applied in reduction of the  principal  balance of such  Component  and Realized
Losses allocated thereto on previous Distribution Dates.

    Component Certificates: As specified in the Preliminary Statement.
    ----------------------

                                      I-5

<PAGE>

    Cooperative  Corporation:  The entity that holds title (fee or an acceptable
    ------------------------
leasehold  estate)  to the  real  property  and  improvements  constituting  the
Cooperative  Property  and  which  governs  the  Cooperative   Property,   which
Cooperative  Corporation must qualify as a Cooperative Housing Corporation under
Section 216 of the Code.

    Coop Shares: Shares issued by a Cooperative Corporation.
    -----------

    Cooperative Loan: Any Mortgage Loan secured by Coop Shares and a Proprietary
    ----------------
Lease.

    Cooperative  Property:  The  real  property  and  improvements  owned by the
    ---------------------
Cooperative  Corporation,  including the allocation of individual dwelling units
to the holders of the Coop Shares of the Cooperative Corporation.

    Cooperative  Unit:  A  single  family  dwelling  located  in  a  Cooperative
    -----------------
Property.

    Corporate Trust Office: The designated office of the Trustee in the State of
    ----------------------
New York at which 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 (Attn:  Mortgage-Backed Securities Group, CWABS, Inc. Series 1998-13,
facsimile no. (212)  815-4135,  and which is the address to which notices to and
correspondence with the Trustee should be directed.

    Corresponding Classes of Certificates: With respect to each Subsidiary REMIC
    -------------------------------------
Regular  Interest,  any Class of Certificates or Components  appearing  opposite
such Subsidiary REMIC Regular Interest in the Preliminary Statement.

    Cut-off Date: June 1, 1998.
    ------------

    Cut-off Date Pool Principal Balance: $350,322,611.03.
    -----------------------------------

    Cut-off  Date  Principal  Balance:  As to  any  Mortgage  Loan,  the  Stated
    ---------------------------------
Principal Balance thereof as of the close of business on 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 which became final and  non-appealable,
except such a reduction  resulting  from a Deficient  Valuation or any reduction
that results in a permanent forgiveness of principal.

    Defective  Mortgage  Loan:  Any  Mortgage  Loan  which  is  required  to  be
    -------------------------
repurchased pursuant to Section 2.02 or 2.03.

                                      I-6

<PAGE>

    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 the 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  which is final  and  non-appealable  in a
proceeding under the Bankruptcy Code.

    Definitive Certificates: Any Certificate evidenced by a Physical Certificate
    -----------------------
and any  Certificate  issued in lieu of a  Book-Entry  Certificate  pursuant  to
Section 5.02(e).

    Delay Certificates: As specified in the Preliminary Statement.
    ------------------

    Delay Delivery Mortgage Loans: The Mortgage Loans for which all or a portion
    -----------------------------
of a related  Mortgage File is not delivered to Trustee on the Closing Date. The
number of Delay  Delivery  Mortgage  Loans shall not exceed 50% of the aggregate
number of Mortgage Loans as of the Closing Date.

    Deleted Mortgage Loan: As defined in Section 2.03(c) hereof.
    ---------------------

    Denomination:  With respect to each Certificate, the amount set forth on the
    ------------
face thereof as the "Initial  Certificate  Balance of this  Certificate"  or the
"Initial  Notional Amount of this  Certificate" or, if neither of the foregoing,
the Percentage Interest appearing on the face thereof.

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

    Depository:  The initial  Depository  shall be The Depository Trust Company,
    ----------
the nominee of which is CEDE & Co., as the  registered  Holder of the Book-Entry
Certificates.  The Depository shall at all times be a "clearing  corporation" as
defined in Section  8-102(3) of the Uniform  Commercial Code of the State of New
York.

    Depository   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: As to any Distribution Date, the 22nd day of each month
    -------------------
or if such  22nd day is not a  Business  Day the next  preceding  Business  Day;
provided,  however,  that if such 22nd day or such  Business  Day,  whichever is
applicable,  is less than two  Business  Days prior to the related  Distribution
Date,  the  Determination  Date  shall be the  first  Business  Day which is two
Business Days preceding such Distribution Date.

    Discount Mortgage Loan: Any Mortgage Loan with an Adjusted Net Mortgage Rate
    ----------------------
that is less than the Required Coupon.

                                      I-7

<PAGE>

    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. Mortgage Pass-Through Certificates, Series
1998-13."  Funds in the  Distribution  Account  shall  be held in trust  for the
Certificateholders for the uses and purposes set forth in this Agreement.

    Distribution  Account Deposit Date: As to any Distribution  Date, 12:30 p.m.
    ----------------------------------
Pacific time on the Business Day immediately preceding such Distribution Date.

    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 July 1998.

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

    Duff &  Phelps:  Duff &  Phelps  Credit  Rating  Company,  or any  successor
    --------------
thereto.  If Duff & Phelps is designated  as a Rating Agency in the  Preliminary
Statement,  for  purposes of Section  10.05(b) the address for notices to Duff &
Phelps shall be Duff & Phelps Credit Rating Company, 55 East Monroe Street, 38th
floor, Chicago, Illinois 60603, Attention: MBS Monitoring, or such other address
as Duff & Phelps may hereafter furnish to the Depositor and the Master Servicer.

    Eligible  Account:  Any of (i) an  account  or  accounts  maintained  with a
    -----------------
federal  or  state  chartered  depository   institution  or  trust  company  the
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)  have  the  highest
short-term  ratings of each  Rating  Agency 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
(a) the trust department of a federal or state chartered depository  institution
or (b) a trust  company,  acting  in its  fiduciary  capacity  or (iv) any other
account  acceptable to each Rating Agency.  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.
    -----

                                      I-8

<PAGE>

    ERISA-Restricted Certificate: As specified in the Preliminary Statement.
    ----------------------------

    Escrow Account:  The Eligible Account or Accounts established and maintained
    --------------
pursuant to Section 3.06(a) hereof.

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

    Excess Loss:  The amount of any (i) Fraud Loss realized after the Fraud Loss
    -----------
Coverage  Termination  Date, (ii) Special Hazard Loss realized after the Special
Hazard  Coverage  Termination  Date or (iii)  Bankruptcy Loss realized after the
Bankruptcy Coverage Termination Date.

    Excess Proceeds:  With respect to any Liquidated  Mortgage Loan, the amount,
    ---------------
if any,  by which the sum of any  Liquidation  Proceeds  of such  Mortgage  Loan
received in the calendar  month in which such  Mortgage Loan became a Liquidated
Mortgage Loan, net of any amounts  previously  reimbursed to the Master Servicer
as  Nonrecoverable  Advance(s)  with respect to such  Mortgage  Loan pursuant to
Section  3.08(a)(iii),   exceeds  (i)  the  unpaid  principal  balance  of  such
Liquidated  Mortgage Loan as of the Due Date in the month in which such Mortgage
Loan  became a  Liquidated  Mortgage  Loan plus  (ii)  accrued  interest  at the
Mortgage  Rate from the Due Date as to which  interest was last paid or advanced
(and not reimbursed) to  Certificateholders up to the Due Date applicable to the
Distribution  Date  immediately  following the calendar  month during which such
liquidation occurred.

    Expense  Rate:  As to each  Mortgage  Loan,  the sum of the  related  Master
    -------------
Servicing Fee Rate and the Trustee Fee Rate.

    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.

    Fitch: Fitch IBCA, Inc., or any successor thereto. If Fitch is designated as
    -----
a Rating Agency in the Preliminary  Statement,  for purposes of Section 10.05(b)
the address for notices to Fitch  shall be Fitch IBCA,  Inc.,  One State  Street
Plaza, New York, New York 10004,  Attention:  Residential Mortgage  Surveillance
Group, or such other address as Fitch may hereafter furnish to the Depositor and
the Master Servicer.

    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.

                                      I-9

<PAGE>

    Fraud  Loan:  A  Liquidated  Mortgage  Loan as to  which a  Fraud  Loss  has
    -----------
occurred.

    Fraud  Losses:  Realized  Losses  on  Mortgage  Loans  as to which a loss is
    -------------
sustained   by  reason  of  a  default   arising  from  fraud,   dishonesty   or
misrepresentation in connection with the related Mortgage Loan, including a loss
by reason of the denial of coverage under any related Primary  Insurance  Policy
because of such fraud, dishonesty or misrepresentation.

    Fraud Loss Coverage Amount:  As of the Closing Date,  $7,006,452  subject to
    --------------------------
reduction  from time to time,  by the amount of Fraud  Losses  allocated  to the
Certificates.  In addition,  on each  anniversary of the Cut-off Date, the Fraud
Loss Coverage Amount will be reduced as follows: (a) on the first, second, third
and fourth  anniversaries  of the Cut-off Date, to an amount equal to the lesser
of (i) 1% of the then current Pool Stated Principal  Balance and (ii) the excess
of the Fraud Loss Coverage Amount as of the preceding anniversary of the Cut-off
Date over the cumulative  amount of Fraud Losses  allocated to the  Certificates
since  such  preceding  anniversary;  and (b) on the  fifth  anniversary  of the
Cut-off Date, to zero.

    Fraud Loss Coverage  Termination  Date: The point in time at which the Fraud
    --------------------------------------
Loss Coverage Amount is reduced to zero.

    Index:   With  respect  to  any  Interest   Accrual   Period  for  the  COFI
    -----
Certificates,  the then-applicable index used by the Trustee pursuant to Section
4.05 to determine the  applicable  Pass-Through  Rate for such Interest  Accrual
Period for the COFI Certificates.

    Indirect Participant:  A broker, dealer, bank or other financial institution
    --------------------
or other Person that clears through or maintains a custodial relationship with a
Depository Participant.

    Initial Bankruptcy Coverage Amount: $108,939.
    ----------------------------------

    Initial Component Balance: As specified in the Preliminary Statement.
    -------------------------

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

    Insurance  Proceeds:  Proceeds paid by an insurer  pursuant to any Insurance
    -------------------
Policy,  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  Accrual Period:  With respect to each Class of Delay  Certificates
    ------------------------
and any  Distribution  Date,  the  calendar  month  prior  to the  month of such
Distribution Date. With respect to any Non-Delay Certificates and any

                                      I-10

<PAGE>

Distribution  Date, the one month period commencing on the 25th day of the 
month preceding the month in which such Distribution  Date  occurs and ending 
on the 24th day of the month in which such Distribution Date occurs.

    Interest Determination Date: With respect to (a) any Interest Accrual Period
    ---------------------------
for any LIBOR  Certificates  and (b) any  Interest  Accrual  Period for the COFI
Certificates  for which the applicable  Index is LIBOR,  the second Business Day
prior to the first day of such Interest Accrual Period.

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

    Lender PMI Mortgage Loan: Certain Mortgage Loans with  Loan-to-Value  Ratios
    ------------------------
at  origination  of  greater  than 80% as to which the lender  (rather  than the
borrower) acquires the Primary Insurance Policy and charges the related borrower
an interest premium.

    LIBOR: The London interbank  offered rate for one-month United States dollar
    -----
deposits calculated in the manner described in Section 4.08.

    LIBOR Certificates: As specified in the Preliminary Statement.
    ------------------

    Liquidated Mortgage Loan: With respect to any Distribution Date, a defaulted
    ------------------------
Mortgage Loan  (including any REO Property) which was liquidated in the calendar
month preceding the month of such  Distribution  Date and as to which the Master
Servicer has determined (in accordance with this Agreement) that it has received
all amounts it expects to receive in  connection  with the  liquidation  of such
Mortgage Loan, including the final disposition of an REO Property.

    Liquidation  Proceeds:  Amounts,  including Insurance Proceeds,  received in
    ---------------------
connection with the partial or complete liquidation of defaulted 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 Master Servicing Fees,  Servicing Advances
and Advances.

    Loan-to-Value Ratio: With respect to any Mortgage Loan and as to any date of
    -------------------
determination,  the fraction  (expressed as a percentage) the numerator of which
is the  principal  balance  of  the  related  Mortgage  Loan  at  such  date  of
determination and the denominator of which is the Appraised Value of the related
Mortgaged Property.

    Lost Mortgage Note: Any Mortgage Note the original of which was  permanently
    ------------------
lost or destroyed and has not been replaced.

                                      I-11

<PAGE>

    Maintenance:  With  respect to any  Cooperative  Unit,  the rent paid by the
    -----------
Mortgagor to the Cooperative Corporation pursuant to the Proprietary Lease.

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

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

    Master  Servicer  Advance  Date:  As to any  Distribution  Date,  12:30 p.m.
    -------------------------------
Pacific time on the Business Day immediately preceding such Distribution Date.

    Master Servicing Fee: As to each Mortgage Loan and any Distribution Date, an
    --------------------
amount  payable out of each full payment of interest  received on such  Mortgage
Loan and equal to one-twelfth of the Master Servicing Fee Rate multiplied by the
Stated  Principal  Balance of such Mortgage Loan as of the Due Date in the month
of such Distribution Date (prior to giving effect to any Scheduled  Payments due
on such  Mortgage  Loan on such Due Date),  subject to  reduction as provided in
Section 3.14.

    Master  Servicing Fee Rate:  With respect to each Mortgage  Loan,  0.25% per
    --------------------------
annum.

    Monthly  Statement:   The  statement  delivered  to  the  Certificateholders
    ------------------
pursuant to Section 4.04.

    Moody's:  Moody's  Investors  Service,  Inc., or any successor  thereto.  If
    -------
Moody's is  designated  as a Rating  Agency in the  Preliminary  Statement,  for
purposes of Section 10.05(b) the address for notices to Moody's shall be Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007,  Attention:
Residential  Pass-Through  Monitoring,  or such other  address  as  Moody's  may
hereafter furnish to the Depositor or the Master Servicer.

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

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

    Mortgage Loans:  Such of the mortgage loans  transferred and assigned to the
    --------------
Trustee  pursuant  to the  provisions  hereof as from time to time are held as a
part of the Trust Fund (including any REO Property),  the mortgage loans so held
being identified in the Mortgage Loan Schedule,  notwithstanding  foreclosure or
other acquisition of title of the related Mortgaged Property.

                                      I-12

<PAGE>

    Mortgage  Loan  Schedule:  The list of Mortgage  Loans (as from time to time
    ------------------------
amended by the Master  Servicer to reflect the addition of  Substitute  Mortgage
Loans and the deletion of Deleted  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 Schedule I, setting
forth the following information with respect to each Mortgage Loan:

         (i)  the loan number;

         (ii) the  Mortgagor's  name and the  street  address  of the  Mortgaged
         Property, including the zip code;

         (iii)  the maturity date;

         (iv)  the original principal balance;

         (v)  the Cut-off Date Principal Balance;

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

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

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

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

         (x) a code indicating whether the residential  dwelling is either (a) a
         detached single family dwelling (b) a dwelling in a de minimis PUD, (c)
         a condominium  unit or PUD (other than a de minimis PUD), (d) a two- to
         four-unit residential property or (e) a Cooperative Unit;

         (xi)  the Mortgage Rate;

         (xii) a code  indicating  whether  the  Mortgage  Loan is a Lender  PMI
         Mortgage  Loan and,  in the case of any Lender  PMI  Mortgage  Loan,  a
         percentage  representing  the amount of the  related  interest  premium
         charged to the borrower;

         (xiii)  the purpose for the Mortgage Loan;

         (xiv) the type of documentation  program pursuant to which the Mortgage
         Loan was originated; and

         (xv)  the Master Servicing Fee for the Mortgage Loan.

                                      I-13

<PAGE>

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

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

    Mortgage  Rate:  The annual rate of interest  borne by a Mortgage  Note from
    --------------
time to time, net of any interest  premium charged by the mortgagee to obtain or
maintain any Primary Insurance Policy.

    Mortgaged Property: The underlying property securing a Mortgage Loan, which,
    ------------------
with respect to a Cooperative  Loan, is the related Coop Shares and  Proprietary
Lease.

    Mortgagor: The obligor(s) on a Mortgage Note.
    ---------

    National  Cost of Funds  Index:  The National  Monthly  Median Cost of Funds
    ------------------------------
Ratio  to   SAIF-Insured   Institutions   published  by  the  Office  of  Thrift
Supervision.

    Net Prepayment Interest Shortfalls:  As to any Distribution Date, the amount
    ----------------------------------
by which the  aggregate of  Prepayment  Interest  Shortfalls  during the related
Prepayment  Period  exceeds an amount equal to one-half of the aggregate  Master
Servicing  Fee  for  such  Distribution  Date  before  reduction  of the  Master
Servicing Fee in respect of such Prepayment Interest Shortfalls.

    Non-Delay Certificates: As specified in the Preliminary Statement.
    ----------------------

    Non-Discount  Mortgage Loan: Any Mortgage Loan with an Adjusted Net Mortgage
    ---------------------------
Rate that is greater than or equal to the Required Coupon.

    Non-PO Formula Principal Amount: As to any Distribution Date, the sum of the
    -------------------------------
applicable  Non-PO  Percentage  of (a) the principal  portion of each  Scheduled
Payment  (without giving effect,  prior to the Bankruptcy  Coverage  Termination
Date,  to any  reductions  thereof  caused  by any Debt  Service  Reductions  or
Deficient Valuations) due on each Mortgage Loan on the related Due Date, (b) the
Stated  Principal  Balance of each  Mortgage  Loan that was  repurchased  by the
Seller or the Master Servicer pursuant to this Agreement as of such Distribution
Date,  (c) the  Substitution  Adjustment  Amount in connection  with any Deleted
Mortgage Loan received with respect to such Distribution Date, (d) any Insurance
Proceeds or  Liquidation  Proceeds  allocable  to  recoveries  of  principal  of
Mortgage  Loans that are not yet Liquidated  Mortgage Loans received  during the
calendar month preceding the month of such  Distribution  Date, (e) with respect
to each Mortgage Loan that became a Liquidated Mortgage Loan during the calendar
month  preceding  the  month  of  such  Distribution  Date,  the  amount  of the
Liquidation  Proceeds  allocable to principal received during the calendar month
preceding the month of such Distribution Date with respect to

                                      I-14

<PAGE>

such Mortgage Loan and (f) all Principal Prepayments received during the related
Prepayment Period.

    Non-PO Percentage:  As to any Discount Mortgage Loan, a fraction  (expressed
    -----------------
as a  percentage)  the  numerator of which is the Adjusted Net Mortgage  Rate of
such Discount Mortgage Loan and the denominator of which is the Required Coupon.
As to any NonDiscount Mortgage Loan, 100%.

    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 be ultimately  recoverable by the Master Servicer
from the related Mortgagor, related Liquidation Proceeds or otherwise.

    Notice of Final Distribution:  The notice to be provided pursuant to Section
    ----------------------------
9.02 to the effect that final  distribution on any of the Certificates  shall be
made only upon presentation and surrender thereof.

    Notional  Amount:  With  respect  to any  Distribution  Date and the Class X
    ----------------
Certificates, the aggregate of the Stated Principal Balances of the Non-Discount
Mortgage Loans as of the Due Date in the month of such  Distribution Date (prior
to giving  effect to any Scheduled  Payments due on such Mortgage  Loans on such
Due Date).

    Notional Amount Certificates: As specified in the Preliminary Statement.
    ----------------------------

    Offered Certificates: As specified in the Preliminary Statement.
    --------------------

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

    Opinion of Counsel: A written opinion of counsel, who may be counsel for the
    ------------------
Depositor  or the  Master  Servicer,  including,  in-house  counsel,  reasonably
acceptable  to  the  Trustee;  provided,  however,  that  with  respect  to  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.

                                      I-15

<PAGE>

    Optional  Termination:  The  termination  of the trust created  hereunder in
    ---------------------
connection  with the purchase of the Mortgage Loans pursuant to Section  9.01(a)
hereof.

    Original Applicable Credit Support  Percentage:  With respect to each of the
    ----------------------------------------------
following Classes of Subordinated  Certificates,  the  corresponding  percentage
described below, as of the Closing Date:

                  Class M                   4.75%
                  Class B-1                 2.40%
                  Class B-2                 1.35%
                  Class B-3                 0.90%
                  Class B-4                 0.50%
                  Class B-5                 0.30%

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

    Original  Subordinated   Principal  Balance:  The  aggregate  of  the  Class
    -------------------------------------------
Certificate Balances of the Subordinated Certificates as of the Closing Date.

    OTS: The Office of Thrift Supervision.
    ---

    Outside  Reference  Date:  As to any  Interest  Accrual  Period for the COFI
    ------------------------
Certificates, the close of business on the tenth day thereof.

    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 Due Date, a Mortgage Loan with a Stated
    -------------------------
Principal  Balance  greater than  zero-which  was not the subject of a Principal
Prepayment  in Full prior to such Due Date and which did not become a Liquidated
Mortgage Loan prior to such Due Date.

    Ownership Interest: As to any Residual  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.

                                      I-16

<PAGE>

    Pass-Through  Rate:  For any  interest  bearing  Class  of  Certificates  or
    ------------------
Component, the per annum rate set forth or calculated in the manner described in
the Preliminary Statement.

    Percentage  Interest:  As  to  any  Certificate,   the  percentage  interest
    --------------------
evidenced  thereby in  distributions  required to be made on the related  Class,
such  percentage  interest  being set forth on the face  thereof or equal to the
percentage  obtained by dividing the  Denomination  of such  Certificate  by the
aggregate of the Denominations of all Certificates of the same Class.

    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,  or such lower rating as
         will not result in the  downgrading  or  withdrawal of the ratings then
         assigned to the Certificates by each Rating Agency;

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

         (iv)  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  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 either
         Rating Agency;

         (v) 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;

         (vi) 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 either Rating Agency;

                                      I-17

<PAGE>

         (vii) 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 (iv) above;

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

         (ix)  units of a taxable  money-market  portfolio  having  the  highest
         rating assigned by each Rating Agency (except if Fitch or Duff & Phelps
         is a Rating Agency and has not rated the portfolio,  the highest rating
         assigned by Moody's) and restricted to obligations issued or guaranteed
         by the United  States of  America or  entities  whose  obligations  are
         backed by the full faith and credit of the United States of America and
         repurchase agreements collateralized by such obligations; and

         (x) such  other  investments  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 either
         Rating  Agency,  as  evidenced  by a signed  writing  delivered by each
         Rating Agency.

provided  that  no such  instrument  shall  be a  Permitted  Investment  if such
instrument evidences the right to receive interest only payments with respect to
the obligations underlying such instrument.

    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) which 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)(l)  of the Code) with respect to any
Residual Certificate,  (iv) rural electric and telephone  cooperatives described
in  section  1381(a)(2)(C)  of the Code,  (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 an estate  whose  income  from  sources  without the United
States is  includible  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

                                      I-18

<PAGE>

administration  of the trust and one or more United States  fiduciaries have the
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 or any applicable  successor form, and (vi) any other
Person so designated by the Depositor  based upon an Opinion of Counsel that the
Transfer of an Ownership  Interest in a Residual  Certificate to such Person may
cause the REMIC  hereunder  to fail to  qualify  as a REMIC at any time that the
Certificates   are   outstanding.   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.

    Physical Certificate: As specified in the Preliminary Statement.
    --------------------

    Planned Balance: Not applicable.
    ---------------

    Planned Principal Classes: As specified in the Preliminary Statement.
    -------------------------

    PO Formula  Principal  Amount:  As to any Distribution  Date, the sum of the
    -----------------------------
applicable PO Percentage of (a) the principal  portion of each Scheduled Payment
(without giving effect,  prior to the Bankruptcy  Coverage  Termination Date, to
any  reductions  thereof  caused by any Debt  Service  Reductions  or  Deficient
Valuations)  due on each Mortgage  Loan on the related Due Date,  (b) the Stated
Principal  Balance of each Mortgage Loan that was  repurchased  by the Seller or
the Master Servicer pursuant to this Agreement as of such Distribution Date, (c)
the Substitution  Adjustment Amount in connection with any Deleted Mortgage Loan
received with respect to such Distribution  Date, (d) any Insurance  Proceeds or
Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans that
are not yet  Liquidated  Mortgage  Loans  received  during  the  calendar  month
preceding the month of such Distribution Date, (e) with respect to each Mortgage
Loan that  became a  Liquidated  Mortgage  Loan during the month  preceding  the
calendar month of such  Distribution  Date,  the amount of Liquidation  Proceeds
allocable to principal  received  during the month  preceding  the month of such
Distribution  Date with  respect  to such  Mortgage  Loan and (f) all  Principal
Prepayments received during the related Prepayment Period.

    PO Percentage:  As to any Discount Mortgage Loan, a fraction (expressed as a
    -------------
percentage) the numerator of which is the excess of the Required Coupon over the
Adjusted Net Mortgage Rate of such Discount Mortgage Loan and the denominator of
which is the Required Coupon. As to any Non-Discount Mortgage Loan, 0%.

                                      I-19

<PAGE>

    Pool Stated Principal Balance: As to any Distribution Date, the aggregate of
    -----------------------------
the Stated  Principal  Balances of the  Mortgage  Loans  which were  Outstanding
Mortgage  Loans  on the Due  Date  in the  month  preceding  the  month  of such
Distribution Date.

    Prepayment  Interest Excess: As to any Principal  Prepayment received by the
    ---------------------------
Master  Servicer  from the first day through the  fifteenth  day of any calendar
month (other than the  calendar  month in which the Cut-off  Date  occurs),  all
amounts paid by the related  Mortgagor in respect of interest on such  Principal
Prepayment.  All Prepayment Interest Excess shall be paid to the Master Servicer
as additional master servicing compensation.

    Prepayment  Interest  Shortfall:  As to any Distribution Date, Mortgage Loan
    -------------------------------
and  Principal  Prepayment  received on or after the  sixteenth day of the month
preceding  the month of such  Distribution  Date  (or,  in the case of the first
Distribution  Date,  on or after the Cut-off Date) and on or before the last day
of the month preceding the month of such Distribution  Date, the amount, if any,
by which one month's  interest at the related  Mortgage  Rate, net of the Master
Servicing Fee Rate, on such Principal  Prepayment exceeds the amount of interest
paid in connection with such Principal Prepayment.

    Prepayment Period: As to any Distribution Date, the period from the 16th day
    -----------------
of the calendar month preceding the month of such  Distribution Date (or, in the
case of the first  Distribution Date, from the Cut-off Date) through the 15th of
the month of such Distribution Date.

    Primary Insurance Policy: Each policy of primary mortgage guaranty insurance
    ------------------------
or any replacement policy therefor with respect to any Mortgage Loan.

    Primary  Planned  Principal   Classes:   As  specified  in  the  Preliminary
    -------------------------------------
Statement.

    Principal Prepayment:  Any payment of principal by a Mortgagor on a Mortgage
    --------------------
Loan  that  is  received  in  advance  of  its  scheduled  Due  Date  and is not
accompanied  by an amount  representing  scheduled  interest  due on any date or
dates in any month or months  subsequent  to the  month of  prepayment.  Partial
Principal Prepayments shall be applied by the Master Servicer in accordance with
the terms of the related Mortgage Note.

    Principal  Prepayment in Full: Any Principal  Prepayment made by a Mortgagor
    -----------------------------
of the entire principal balance of a Mortgage Loan.

    Priority  Amount:  As to any  Distribution  Date,  the  amount  equal to the
    ----------------
product of (A) Senior Principal  Distribution  Amount,  (B) the Shift Percentage
and (C) the Priority Percentage.

    Priority Percentage:  As to any Distribution Date, a fraction, the numerator
    -------------------
of which is equal to the aggregate  Class  Certificate  Balance of the Class A-4
Certificates on such Distribution Date, and the denominator of which is equal to
the aggregate Class Certificate

                                      I-20

<PAGE>

Balances of the Senior  Certificates  (other than the Class PO  Certificates) on
such Distribution Date.

    Private Certificate: As specified in the Preliminary Statement.
    -------------------

    Pro Rata Share:  As to any  Distribution  Date, the  Subordinated  Principal
    --------------
Distribution Amount and any Class of Subordinated  Certificates,  the portion of
the Subordinated Principal Distribution Amount allocable to such Class, equal to
the  product  of  the  Subordinated   Principal   Distribution  Amount  on  such
Distribution  Date and a fraction,  the  numerator of which is the related Class
Certificate Balance thereof and the denominator of which is the aggregate of the
Class Certificate Balances of the Subordinated Certificates.

    Proprietary  Lease:  With  respect  to any  Cooperative  Unit,  a  lease  or
    ------------------
occupancy  agreement  between a Cooperative  Corporation and a holder of related
Coop Shares.

    Prospectus  Supplement:  The  Prospectus  Supplement  dated  June  25,  1998
    ----------------------
relating to the Offered Certificates.

    PUD: Planned Unit Development.
    ---

    Purchase  Price:  With respect to any Mortgage Loan required to be purchased
    ---------------
by the Seller pursuant to Section 2.02 or 2.03 hereof or purchased at the option
of the Master  Servicer  pursuant to Section 3.11, an amount equal to the sum of
(i) 100% of the unpaid  principal  balance of the  Mortgage  Loan on the date of
such purchase, and (ii) accrued interest thereon at the applicable Mortgage Rate
(or at the applicable  Adjusted Mortgage Rate if (x) the purchaser is the Master
Servicer  or (y) if the  purchaser  is the  Seller  and the Seller is the Master
Servicer) from the date through which interest was last paid by the Mortgagor to
the Due Date in the month in which the Purchase  Price is to be  distributed  to
Certificateholders.

    Qualified  Insurer:  A mortgage guaranty insurance company duly qualified as
    ------------------
such under the laws of the state of its  principal  place of  business  and each
state having  jurisdiction  over such insurer in  connection  with the insurance
policy issued by such insurer,  duly  authorized  and licensed in such states to
transact a mortgage guaranty  insurance business in such states and to write the
insurance  provided  by  the  insurance  policy  issued  by  it,  approved  as a
FNMA-approved  mortgage  insurer and having a claims paying ability rating of at
least "AA" or equivalent rating by a nationally  recognized  statistical  rating
organization.  Any replacement insurer with respect to a Mortgage Loan must have
at least as high a claims paying  ability  rating as the insurer it replaces had
on the Closing Date.

    Rating  Agency:  Each of the Rating  Agencies  specified in the  Preliminary
    --------------
Statement.  If any such  organization  or a successor is no longer in existence,
"Rating  Agency"  shall  be  such  nationally   recognized   statistical  rating
organization,  or other  comparable  Person,  as is designated by the Depositor,
notice of which designation shall be given to the Trustee.

                                      I-21

<PAGE>

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 Mortgage 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
the  Liquidated  Mortgage  Loan as of the date of such  liquidation,  plus  (ii)
interest  at the  Adjusted  Net  Mortgage  Rate  from  the Due  Date as to which
interest was last paid or advanced (and not reimbursed) to Certificateholders up
to the Due Date in the month in which  Liquidation  Proceeds  are required to be
distributed on the Stated  Principal  Balance of such  Liquidated  Mortgage Loan
from time to time, minus (iii) the Liquidation Proceeds, if any, received during
the  month  in  which  such  liquidation  occurred,  to the  extent  applied  as
recoveries of interest at the Adjusted Net Mortgage Rate and to principal of the
Liquidated  Mortgage  Loan.  With respect to each Mortgage Loan which has become
the  subject of a Deficient  Valuation,  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.  With respect to each  Mortgage  Loan which has become the
subject of a Debt Service  Reduction and any Distribution  Date, the amount,  if
any, by which the principal  portion of the related  Scheduled  Payment has been
reduced.

    Recognition  Agreement:  With respect to any Cooperative  Loan, an agreement
    ----------------------
between the  Cooperative  Corporation  and the  originator of such Mortgage Loan
which establishes the rights of such originator in the Cooperative Property.

    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  such
Distribution Date occurs.

    Reference Bank: As defined in Section 4.05.
    --------------

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

    Regular Certificates: As specified in the Preliminary Statement.
    --------------------

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

    Relief  Act  Reductions:  With  respect  to any  Distribution  Date  and any
    -----------------------
Mortgage  Loan as to which there has been a reduction  in the amount of interest
collectible  thereon for the most recently  ended  calendar month as a result of
the  application  of the Relief Act,  the amount,  if any, by which (i) interest
collectible  on such Mortgage Loan for the most recently ended calendar month is
less than (ii) interest  accrued thereon for such month pursuant to the Mortgage
Note.

                                      I-22

<PAGE>

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

    REMIC Change of Law: Any proposed,  temporary or final  regulation,  revenue
    -------------------
ruling,  revenue  procedure or other  official  announcement  or  interpretation
relating to REMICs and the REMIC Provisions issued after the Closing Date.

    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
regulations promulgated thereunder,  as the foregoing may be in effect from time
to time as well as provisions of applicable state laws.

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

    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 Coupon: 6.75% per annum.
    ---------------

    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.

    Residual Certificates: As specified in the Preliminary Statement.
    ---------------------

    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.

    Restricted Classes: As defined in Section 4.02(e).
    ------------------

    Scheduled Balances: Not applicable.
    ------------------

    Scheduled Classes: As specified in the Preliminary Statement.
    -----------------

    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 which,
unless otherwise specified herein, shall give effect to any related Debt Service
Reduction  and any  Deficient  Valuation  that affects the amount of the monthly
payment due on such Mortgage Loan.

                                      I-23

<PAGE>

    Secondary  Planned  Principal  Clauses:  As  specified  in  the  Preliminary
    --------------------------------------
Statement.

    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.

    Senior Certificates: As specified in the Preliminary Statement.
    -------------------

    Senior  Credit  Support   Depletion  Date:  The  date  on  which  the  Class
    -----------------------------------------
Certificate Balance of each Class of Subordinated  Certificates has been reduced
to zero.

    Senior Percentage: As to any Distribution Date, the percentage equivalent of
    -----------------
a fraction  the  numerator of which is the  aggregate  of the Class  Certificate
Balances of each Class of Senior Certificates (other than Class PO Certificates)
as of such  date and the  denominator  of which is the  aggregate  of the  Class
Certificate  Balances  of all Classes of  Certificates  (other than the Class PO
Certificates) as of such date.

    Senior  Prepayment  Percentage:  For any  Distribution  Date during the five
    ------------------------------
years  beginning on the first  Distribution  Date,  100%. The Senior  Prepayment
Percentage for any Distribution Date occurring on or after the fifth anniversary
of the first  Distribution  Date will, except as provided herein, be as follows:
for any Distribution  Date in the first year thereafter,  the Senior  Percentage
plus 70% of the  Subordinated  Percentage  for such  Distribution  Date; for any
Distribution Date in the second year thereafter,  the Senior Percentage plus 60%
of the Subordinated  Percentage for such Distribution Date; for any Distribution
Date in the  third  year  thereafter,  the  Senior  Percentage  plus  40% of the
Subordinated Percentage for such Distribution Date; for any Distribution Date in
the fourth year thereafter,  the Senior  Percentage plus 20% of the Subordinated
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the Senior  Percentage for such  Distribution  Date (unless on any  Distribution
Date the Senior Percentage exceeds the initial Senior Percentage,  in which case
the Senior  Prepayment  Percentage  for such  Distribution  Date will once again
equal 100%). Notwithstanding the foregoing, no decrease in the Senior Prepayment
Percentage  will  occur  unless  both of the  Senior  Step Down  Conditions  are
satisfied.

    Senior Principal  Distribution  Amount: As to any Distribution Date, the sum
    --------------------------------------
of (i) the Senior  Percentage of the applicable Non-PO Percentage of all amounts
described  in clauses  (a)  through  (d) of the  definition  of "Non-PO  Formula
Principal Amount" for such Distribution Date, (ii) with respect to each Mortgage
Loan that became a Liquidated  Mortgage Loan during the calendar month preceding
the month of such Distribution  Date, the lesser of (x) the Senior Percentage of
the  applicable  Non-PO  Percentage  of the  Stated  Principal  Balance  of such
Mortgage Loan and (y) either (A) the Senior Prepayment Percentage,  or (B) if an
Excess Loss was sustained with respect to such  Liquidated  Mortgage Loan during
such prior calendar month, the Senior Percentage, of the applicable Non-PO

                                      I-24

<PAGE>

Percentage  of the amount of the  Liquidation  Proceeds  allocable  to principal
received with respect to such  Mortgage  Loan,  and (iii) the Senior  Prepayment
Percentage  of the  applicable  Non-PO  Percentage  of the amounts  described in
clause (f) of the  definition  of "Non-PO  Formula  Principal  Amount"  for such
Distribution  Date;  provided,  however,  that if a  Bankruptcy  Loss that is an
Excess  Loss  is  sustained  with  respect  to a  Mortgage  Loan  that  is not a
Liquidated  Mortgage  Loan,  the Senior  Principal  Distribution  Amount will be
reduced on the related  Distribution Date by the Senior Percentage of the Non-PO
Percentage of the principal portion of such Bankruptcy Loss.

    Senior Step Down Conditions:  As of the first  Distribution Date as to which
    ---------------------------
any decrease in the Senior Prepayment  Percentage  applies,  (i) the outstanding
principal  balance of all Mortgage  Loans  delinquent 60 days or more  (averaged
over the preceding six month period), as a percentage of the aggregate principal
balance of the  Subordinate  Certificates  on such  Distribution  Date, does not
equal or exceed 50% and (ii)  cumulative  Realized  Losses  with  respect to the
Mortgage  Loans do not exceed (a) with respect to the  Distribution  Date on the
fifth  anniversary  of  the  first   Distribution  Date,  30%  of  the  Original
Subordinated Principal Balance, (b) with respect to the Distribution Date on the
sixth  anniversary  of  the  first   Distribution  Date,  35%  of  the  Original
Subordinated Principal Balance, (c) with respect to the Distribution Date on the
seventh  anniversary  of the  first  Distribution  Date,  40%  of  the  Original
Subordinated Principal Balance, (d) with respect to the Distribution Date on the
eighth  anniversary  of  the  first  Distribution  Date,  45%  of  the  Original
Subordinated  Principal Balance and (e) with respect to the Distribution Date on
the  ninth  anniversary  of the first  Distribution  Date,  50% of the  Original
Subordinated Principal Balance.

    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,  including,  but not  limited  to,  the  cost of (i) the
preservation,  restoration  and  protection  of a Mortgaged  Property,  (ii) any
expenses  reimbursable to the Master  Servicer  pursuant to Section 3.11 and any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of any REO Property and (iv)  compliance  with the
obligations under Section 3.09.

    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.

    Shift  Percentage:  As to any  Distribution  Date occurring  during the five
    -----------------
years  beginning  on the first  Distribution  Date,  0%.  Thereafter,  the Shift
Percentage for any Distribution Date occurring on or after the fifth anniversary
of the first Distribution Date will be as follows:  for any Distribution Date in
the first year  thereafter,  30%; for any  Distribution  Date in the second year
thereafter,  40%; for any Distribution  Date in the third year thereafter,  60%;
for any  Distribution  Date in the  fourth  year  thereafter,  80%;  and for any
Distribution Date thereafter, 100%.

                                      I-25

<PAGE>

    Special  Hazard  Coverage  Termination  Date: The point in time at which the
    --------------------------------------------
Special Hazard Loss Coverage Amount is reduced to zero.

    Special Hazard Loss:  Any Realized Loss suffered by a Mortgaged  Property on
    -------------------
account of direct physical loss but not including (i) any loss of a type covered
by a  hazard  insurance  policy  or a  flood  insurance  policy  required  to be
maintained with respect to such Mortgaged  Property  pursuant to Section 3.09 to
the extent of the amount of such loss covered  thereby,  or (ii) any loss caused
by or resulting from:

                  (a)      normal wear and tear;

                  (b) fraud,  conversion  or other  dishonest act on the part of
         the  Trustee,  the Master  Servicer or any of their agents or employees
         (without  regard to any  portion of the loss not  covered by any errors
         and omissions policy);

                  (c) errors in design,  faulty workmanship or faulty materials,
         unless the collapse of the  property or a part thereof  ensues and then
         only for the ensuing loss;

                  (d)  nuclear or  chemical  reaction  or nuclear  radiation  or
         radioactive  or  chemical  contamination,  all  whether  controlled  or
         uncontrolled, and whether such loss be direct or indirect, proximate or
         remote  or  be in  whole  or  in  part  caused  by,  contributed  to or
         aggravated  by a peril  covered by the  definition of the term "Special
         Hazard Loss";

                  (e)  hostile  or  warlike  action  in time of  peace  and war,
         including  action in  hindering,  combating  or  defending  against  an
         actual, impending or expected attack:

                    1.  by any government or sovereign power, de jure or de 
                 facto, or By any authority maintaining or using military, 
                 naval or air forces; or

                    2.  by military, naval or air forces; or

                    3.  by an agent of any such government, power, authority or
                 forces;

                  (f) any weapon of war  employing  nuclear  fission,  fusion or
         other radioactive force, whether in time of peace or war; or

                  (g) insurrection,  rebellion,  revolution,  civil war, usurped
         power or action taken by governmental authority in hindering, combating
         or defending  against such an occurrence,  seizure or destruction under
         quarantine  or  customs  regulations,  confiscation  by  order  of  any
         government  or  public  authority  or risks of  contraband  or  illegal
         transportation or trade.

                                      I-26

<PAGE>

    Special Hazard Loss Coverage Amount:  With respect to the first Distribution
    -----------------------------------
Date,  $3,565,200.  With  respect  to any  Distribution  Date  after  the  first
Distribution  Date, the lesser of (a) the greatest of (i) 1% of the aggregate of
the principal  balances of the Mortgage Loans,  (ii) twice the principal balance
of the largest  Mortgage Loan and (iii) the aggregate of the principal  balances
of all  Mortgage  Loans  secured by Mortgaged  Properties  located in the single
California postal zip code area having the highest  aggregate  principal balance
of any such zip code area and (b) the Special Hazard Loss Coverage  Amount as of
the Closing Date less the amount,  if any, of Special Hazard Losses allocated to
the Certificates  since the Closing Date. All principal balances for the purpose
of this  definition will be calculated as of the first day of the calendar month
preceding the month of such  Distribution  Date after giving effect to Scheduled
Payments on the Mortgage Loans then due, whether or not paid.

    Special  Hazard  Mortgage  Loan:  A Liquidated  Mortgage  Loan as to which a
    -------------------------------
Special Hazard Loss has occurred.

    S&P: Standard & Poor's, a division of The McGraw-Hill Companies, Inc. If S&P
    ---
is designated as a Rating Agency in the Preliminary  Statement,  for purposes of
Section  10.05(b) the address for notices to S&P shall be Standard & Poor's,  26
Broadway, 15th Floor, New York, New York 10004, Attention: Mortgage Surveillance
Monitoring,  or such other address as S&P may hereafter furnish to the Depositor
and the Master Servicer.

    Startup Day: The Closing Date.
    -----------

    Stated Principal  Balance:  As to any Mortgage Loan and Due Date, the unpaid
    -------------------------
principal  balance of such Mortgage Loan as of such Due Date as specified in the
amortization  schedule at the time relating  thereto  (before any  adjustment to
such  amortization  schedule by reason of any  moratorium  or similar  waiver or
grace period) after giving effect to any previous partial Principal  Prepayments
and Liquidation  Proceeds allocable to principal (other than with respect to any
Liquidated  Mortgage  Loan) and to the payment of principal due on such Due Date
and irrespective of any delinquency in payment by the related Mortgagor.

    Streamlined  Documentation  Mortgage  Loan:  Any  Mortgage  Loan  originated
    ------------------------------------------
pursuant to the Seller's Streamlined Loan Documentation Program then in effect.

    Subordinated Certificates: As specified in the Preliminary Statement.
    -------------------------

    Subordinated Percentage:  As to any Distribution Date, 100% minus the Senior
    -----------------------
Percentage for such Distribution Date.

    Subordinated Prepayment Percentage:  As to any Distribution Date, 100% minus
    ----------------------------------
the Senior Prepayment Percentage for such Distribution Date.

                                      I-27

<PAGE>

    Subordinated Principal Distribution Amount: With respect to any Distribution
    ------------------------------------------
Date, an amount equal to (A) the sum of (i) the  Subordinated  Percentage of the
applicable Non-PO Percentage of all amounts described in clauses (a) through (d)
of the definition of "Non-PO  Formula  Principal  Amount" for such  Distribution
Date, (ii) with respect to each Mortgage Loan that became a Liquidated  Mortgage
Loan during the calendar month  preceding the month of such  Distribution  Date,
the  applicable  Non-PO  Percentage  of the amount of the  Liquidation  Proceeds
allocated to principal received with respect thereto remaining after application
thereof   pursuant  to  clause  (ii)  of  the  definition  of  Senior  Principal
Distribution Amount, up to the Subordinated  Percentage of the applicable Non-PO
Percentage of the Stated  Principal  Balance of such Mortgage Loan and (iii) the
Subordinated  Prepayment  Percentage of the applicable  Non-PO Percentage of all
amounts  described in clause (f) of the definition of "Non-PO Formula  Principal
Amount" for such  Distribution Date reduced by (B) the amount of any payments in
respect of Class PO Deferred Amounts on the related Distribution Date.

    Subservicer:  Any person to whom the Master  Servicer has contracted for the
    -----------
servicing  of all or a portion of the  Mortgage  Loans  pursuant to Section 3.02
hereof.

    Substitute  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 M, (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
more than 10% less than the Stated  Principal  Balance of the  Deleted  Mortgage
Loan; (ii) be accruing interest at a rate no lower than and not more than 1% per
annum higher than, that of the Deleted Mortgage Loan; (iii) have a Loan-to-Value
Ratio no higher than that of the Deleted  Mortgage  Loan;  (iv) have a remaining
term to maturity no greater  than (and not more than one year less than that of)
the Deleted  Mortgage  Loan;  (v) not be a  Cooperative  Loan unless the Deleted
Mortgage  Loan was a Cooperative  Loan and (vi) comply with each  representation
and warranty set forth in Section 2.03 hereof.

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

    Support Classes: As specified in the Preliminary Statement.
    ---------------

    Targeted  Balances:  With respect to any Targeted  Principal Classes and any
    ------------------
Distribution  Date  appearing  in  Schedule  IV hereto,  the  applicable  amount
appearing opposite such Distribution Date for such respective Class.

    Targeted Principal Classes: As specified in the Preliminary Statement.
    --------------------------

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

                                      I-28

<PAGE>

    Tax  Matters  Person   Certificate:   The  Class  A-R  Certificate   with  a
    ----------------------------------
Denomination of $0.05.

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

    Trustee: The Bank of New York and its successors and, if a successor trustee
    -------
is appointed hereunder, such successor.

    Trustee Fee: As to any Distribution  Date, an amount equal to one-twelfth of
    -----------
the  Trustee  Fee Rate  multiplied  by the Pool Stated  Principal  Balance  with
respect to such Distribution Date.

    Trustee Fee Rate:  With respect to each  Mortgage  Loan,  the per annum rate
    ----------------
agreed  upon in writing on or prior to the  Closing  Date by the Trustee and the
Depositor.

    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  after the  Cut-off  Date to the extent not  applied  in  computing  the
Cut-off Date Principal  Balance  thereof;  (ii) the Certificate  Account and the
Distribution  Account 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; and
(iv) all proceeds of the  conversion,  voluntary or  involuntary,  of any of the
foregoing.

    Voting Rights:  The portion of the voting rights of all of the  Certificates
    -------------
which is allocated to any Certificate.  As of any date of determination,  (a) 1%
of all  Voting  Rights  shall be  allocated  to each  Class of  Notional  Amount
Certificates,  if any (such Voting  Rights to be allocated  among the holders of
Certificates of each such Class in accordance with their  respective  Percentage
Interests), and (b) the remaining Voting Rights (or 100% of the Voting Rights if
there is no Class of Notional  Amount  Certificates)  shall be  allocated  among
Holders  of  the  remaining   Classes  of  Certificates  in  proportion  to  the
Certificate Balances of their respective Certificates on such date.

                                      I-29

<PAGE>

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

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

                 (a) The Seller,  concurrently  with the execution and delivery
hereof, 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 or
receivable  by the Seller on or with  respect to the  Mortgage  Loans  after the
Cut-off  Date and all  interest and  principal  payments on the  Mortgage  Loans
received  prior to the Cut-off Date in respect of  installments  of interest and
principal due thereafter,  but not including  payments of principal and interest
due and payable on the Mortgage Loans on or before the Cut-off Date. On or prior
to the  Closing  Date,  the Seller  shall  deliver to the  Depositor  or, at the
Depositor's  direction,  to the Trustee or other designee of the Depositor,  the
Mortgage  File for each  Mortgage  Loan  listed in the  Mortgage  Loan  Schedule
(except that, in the case of the Delay Delivery  Mortgage  Loans,  such delivery
may take place  within  thirty  (30) days  following  the  Closing  Date).  Such
delivery of the Mortgage Files shall be made against payment by the Depositor of
the purchase price,  previously  agreed to by the Seller and Depositor,  for the
Mortgage  Loans.  With respect to any  Mortgage  Loan that does not have a first
payment  date on or before  the Due Date in the month of the first  Distribution
Date,  the Seller shall deposit into the  Distribution  Account on or before the
Distribution  Account Deposit Date relating to the first  Distribution  Date, an
amount equal to one month's  interest at the related  Adjusted  Mortgage Rate on
the Cut-off Date Principal Balance of such Mortgage Loan.

                 (b)  The  Depositor,   concurrently  with  the  execution  and
delivery  hereof,  hereby  sells,  transfers,  assigns,  sets over and otherwise
conveys  to the  Trustee  for the  benefit  of the  Certificateholders,  without
recourse, all the right, title and interest of the Depositor in and to the Trust
Fund  together  with the  Depositor's  right to  require  the Seller to cure any
breach  of a  representation  or  warranty  made  herein  by  the  Seller  or to
repurchase or substitute for any affected Mortgage Loan in accordance herewith.

                 (c) In connection  with the transfer and  assignment set forth
in clause (b) above,  the  Depositor  has delivered or caused to be delivered to
the Trustee (or, in the case of the Delay Delivery  Mortgage Loans, will deliver
or cause to be delivered to the Trustee  within  thirty (30) days  following the
Closing Date) for the benefit of the  Certificateholders the following documents
or instruments with respect to each Mortgage Loan so assigned:

                           (i) (A) the original Mortgage Note endorsed by manual
                  or facsimile signature in blank in the following form: "Pay to
                  the  order  of  ____________   without   recourse,"  with  all
                  intervening   endorsements   showing  a   complete   chain  of
                  endorsement  from the  originator to the Person  endorsing the
                  Mortgage Note

                                      II-1

<PAGE>


                  (each such endorsement being sufficient to transfer all right,
                  title and interest of the party so endorsing, as noteholder or
                  assignee thereof, in and to that Mortgage Note); or

                                    (B) with respect to any Lost Mortgage  Note,
                           a lost note  affidavit  from the Seller  stating that
                           the  original  Mortgage  Note was lost or  destroyed,
                           together with a copy of such Mortgage Note;

                           (ii) except as provided below, the original  recorded
                  Mortgage or a copy of such Mortgage certified by the Seller as
                  being a true and complete copy of the Mortgage;

                           (iii)  a duly  executed  assignment  of the  Mortgage
                  (which   may  be   included   in  a  blanket   assignment   or
                  assignments),  together with,  except as provided  below,  all
                  interim  recorded  assignments  of such  mortgage  (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
                  the  assignment  relates);   provided  that,  if  the  related
                  Mortgage  has not been  returned  from the  applicable  public
                  recording office,  such assignment of the Mortgage may exclude
                  the information to be provided by the recording office;

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

                           (v)  except  as  provided  below,   the  original  or
                  duplicate  original  lender's  title  policy  and  all  riders
                  thereto; and

                           (vi) in the case of a Cooperative Loan, the originals
                  of the following documents or instruments:

                                    (a) The Coop Shares, together with a stock 
                                        power in blank;

                                    (b) The executed Security Agreement;

                                    (c) The executed Proprietary Lease;

                                    (d) The executed Recognition Agreement;

                                    (e) The executed assignment of Recognition 
                                        Agreement;

                                    (f) The executed UCC-1  financing  statement
                                    with  evidence of  recording  thereon  which
                                    have been filed in all places required to

                                      II-2

<PAGE>

                                    perfect the Seller's interest in the Coop 
                                    Shares and the Proprietary Lease; and

                                    (g) Executed UCC-3  financing  statements or
                                    other  appropriate UCC financing  statements
                                    required by state law, evidencing a complete
                                    and unbroken  line from the mortgagee to the
                                    Trustee with  evidence of recording  thereon
                                    (or in a form suitable for recordation).

                 In the event that in  connection  with any  Mortgage  Loan the
Depositor  cannot deliver (a) the original  recorded  Mortgage,  (b) all interim
recorded  assignments or (c) the lender's title policy (together with all riders
thereto)  satisfying  the  requirements  of  clause  (ii),  (iii) or (v)  above,
respectively,  concurrently  with the execution and delivery hereof because such
document  or  documents  have  not been  returned  from  the  applicable  public
recording office in the case of clause (ii) or (iii) above, or because the title
policy has not been delivered to either the Master  Servicer or the Depositor by
the  applicable  title  insurer in the case of clause (v) above,  the  Depositor
shall  promptly  deliver  to the  Trustee,  in the case of clause  (ii) or (iii)
above,  such original Mortgage or such interim  assignment,  as the case may be,
with  evidence of recording  indicated  thereon  upon  receipt  thereof from the
public recording office, or a copy thereof,  certified,  if appropriate,  by the
relevant  recording  office,  but in no event  shall  any such  delivery  of the
original Mortgage and each such interim assignment or a copy thereof, certified,
if appropriate,  by the relevant  recording  office, be made later than one year
following the Closing Date,  or, in the case of clause (v) above,  no later than
120 days  following  the  Closing  Date;  provided,  however,  in the  event the
Depositor is unable to deliver by such date each  Mortgage and each such 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  such  interim
assignment,   because  the  related  Mortgage  has  not  been  returned  by  the
appropriate  recording office, the Depositor shall deliver such documents to the
Trustee as promptly as possible upon receipt  thereof and, in any event,  within
720 days following the Closing Date. The Depositor  shall 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.  In the event that the original  Mortgage is not  delivered  and in
connection with the payment in full of the related  Mortgage Loan and the public
recording office requires the presentation of a "lost instruments  affidavit and
indemnity" or any equivalent  document,  because only a copy of the Mortgage can
be delivered with the instrument of  satisfaction  or  reconveyance,  the Master
Servicer  shall execute and deliver or cause to be executed and delivered such a
document to the public  recording  office.  In the case where a public recording
office retains the original recorded Mortgage or in the case where a Mortgage is
lost after recordation in a public recording office, the Seller shall deliver to
the Trustee a copy of such Mortgage certified by such public recording office to
be a true and complete copy of the original recorded Mortgage.


                                      II-3

<PAGE>

                 As promptly as  practicable  subsequent  to such  transfer and
assignment,  and in any event,  within thirty (30) days thereafter,  the Trustee
shall  (i) affix the  Trustee's  name to each  assignment  of  Mortgage,  as the
assignee thereof,  (ii) cause such assignment to be in proper form for recording
in the appropriate public office for real property records and (iii) cause to be
delivered  for  recording in the  appropriate  public  office for real  property
records the  assignments  of the  Mortgages  to the Trustee,  except that,  with
respect to any  assignments of Mortgage as to which the Trustee has not received
the  information  required to prepare such  assignment in recordable  form,  the
Trustee's  obligation to do so and to deliver the same for such recording  shall
be as soon as  practicable  after receipt of such  information  and in any event
within  thirty (30) days after  receipt  thereof  and that the Trustee  need not
cause to be recorded any  assignment  which  relates to a Mortgage  Loan (a) the
Mortgaged Property and Mortgage File relating to which are located in California
or (b) in any  other  jurisdiction  under  the laws of which in the  opinion  of
counsel the  recordation  of such  assignment  is not  necessary  to protect the
Trustee's and the Certificateholders' interest in the related Mortgage Loan.

                 In the case of Mortgage  Loans that have been  prepaid in full
as of the Closing Date, the Depositor, in lieu of delivering the above documents
to the  Trustee,  will  deposit in the  Certificate  Account the portion of such
payment that is required to be deposited in the Certificate  Account pursuant to
Section 3.08 hereof.

                 Notwithstanding  anything to the  contrary in this  Agreement,
within thirty days after the Closing  Date,  the Seller shall either (i) deliver
to the  Depositor,  or at the  Depositor's  direction,  to the  Trustee or other
designee of the Depositor the Mortgage File as required pursuant to this Section
2.01 for each Delay  Delivery  Mortgage Loan or (ii) (A) substitute a Substitute
Mortgage Loan for the Delay Delivery Mortgage Loan or (B) repurchase the Delayed
Delivery  Mortgage Loan, which  substitution or repurchase shall be accomplished
in the manner and subject to the  conditions set forth in Section 2.03 (treating
each Delay  Delivery  Mortgage  Loan as a Deleted  Mortgage Loan for purposes of
such Section  2.03),  provided,  however,  that if the Seller fails to deliver a
Mortgage File for any Delay Delivery  Mortgage Loan within the thirty-day period
provided in the prior sentence, the Seller shall use its best reasonable efforts
to effect a  substitution,  rather than a repurchase  of, such Deleted  Mortgage
Loan and provided  further that 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 five (5)
Business  Days to cure such  failure to deliver.  At the end of such  thirty-day
period,  the Trustee  shall send a Delay  Delivery  Certification  for the Delay
Delivery  Mortgage Loans delivered  during such thirty-day  period in accordance
with the provisions of Section 2.02.

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

                 The Trustee  acknowledges  receipt of the documents identified
in the  Initial  Certification  in the form  annexed  hereto  as  Exhibit  F and
declares  that it holds  and will hold such  documents  and the other  documents
delivered to it constituting the Mortgage Files, and

                                      II-4

<PAGE>


that it holds or will hold such other  assets as are included in the Trust Fund,
in  trust  for  the  exclusive  use  and  benefit  of  all  present  and  future
Certificateholders. The Trustee acknowledges that it will maintain possession of
the Mortgage Notes in the State of California, unless otherwise permitted by the
Rating Agencies.

                 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 F. Based on its review and  examination,  and
only as to the documents identified in such Initial  Certification,  the Trustee
acknowledges that such documents appear regular on their face and relate to such
Mortgage  Loan.  The Trustee  shall be under no duty or  obligation  to inspect,
review or examine said documents,  instruments,  certificates or other papers to
determine  that  the  same  are  genuine,  enforceable  or  appropriate  for the
represented  purpose or that they have actually been recorded in the real estate
records or that they are other than what they purport to be on their face.

                 On or about the  thirtieth  (30th) day after the Closing Date,
the Trustee shall deliver to the Depositor, the Master Servicer and the Seller a
Delay Delivery  Certification  in the form annexed hereto as Exhibit G, with any
applicable exceptions noted thereon.

                 Not later than 90 days after the  Closing  Date,  the  Trustee
shall  deliver  to the  Depositor,  the Master  Servicer  and the Seller a Final
Certification  in the form  annexed  hereto as  Exhibit  H, with any  applicable
exceptions noted thereon.

                 If,  in the  course  of such  review,  the  Trustee  finds any
document  constituting  a part of a  Mortgage  File  which  does  not  meet  the
requirements of Section 2.01, the Trustee shall list such as an exception in the
Final  Certification;  provided,  however  that the  Trustee  shall not make any
determination  as to whether (i) any  endorsement  is sufficient to transfer all
right,  title and interest of the party so endorsing,  as noteholder or assignee
thereof,  in and to that Mortgage  Note or (ii) any  assignment is in recordable
form or is sufficient  to effect the  assignment of and transfer to the assignee
thereof  under the mortgage to which the  assignment  relates.  The Seller shall
promptly  correct  or cure  such  defect  within 90 days from the date it was so
notified  of such defect and, if the Seller does not correct or cure such defect
within such  period,  the Seller  shall  either (a)  substitute  for the related
Mortgage  Loan  a  Substitute   Mortgage  Loan,  which   substitution  shall  be
accomplished  in the manner and subject to the  conditions  set forth in Section
2.03, or (b) purchase  such  Mortgage Loan from the Trustee  within 90 days from
the date the Seller was notified of such defect in writing at the Purchase Price
of  such  Mortgage  Loan;  provided,  however,  that  in  no  event  shall  such
substitution or purchase occur more than 540 days from the Closing Date,  except
that if the  substitution  or  purchase  of a  Mortgage  Loan  pursuant  to this
provision  is required by reason of a delay in delivery of any  documents by the
appropriate  recording office,  and there is a dispute between either the Master
Servicer  or the  Seller  and the  Trustee  over the  location  or status of the
recorded  document,  then such  substitution  or purchase shall occur within 720
days from the Closing Date.  The Trustee shall  deliver  written  notice to each
Rating  Agency  within 270 days from the Closing Date  indicating  each Mortgage
Loan (a) which has not

                                      II-5

<PAGE>


been returned by the appropriate  recording office or (b) as to which there is a
dispute as to location or status of such  Mortgage  Loan.  Such notice  shall be
delivered every 90 days thereafter  until the related  Mortgage Loan is returned
to the Trustee. Any such substitution pursuant to (a) above or purchase 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, if any, 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   is  permitted  to  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 on or prior to the
Distribution  Account  Deposit  Date  for the  Distribution  Date  in the  month
following  the  month of  repurchase  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
prepared by the Seller, 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 Master Servicer shall promptly  deliver to the Trustee,  upon
the  execution or receipt  thereof,  the  originals  of such other  documents or
instruments  constituting  the Mortgage File as come into the  possession of the
Master Servicer from time to time.

                 It is understood  and agreed that the obligation of the Seller
to  substitute  for or to  purchase  any  Mortgage  Loan which does not meet the
requirements of Section 2.01 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 Seller
                         -------------------------------------------------------
                         and Master Servicer.
                         -------------------

                 (a) Countrywide Home Loans,  Inc., in its capacities as Seller
and Master Servicer,  hereby makes the  representations and warranties set forth
in  Schedule  II  hereto,  and by this  reference  incorporated  herein,  to the
Depositor and the Trustee,  as of the Closing Date, or if so specified  therein,
as of the Cut-off Date.

                 (b) The Seller,  in its  capacity as Seller,  hereby makes the
representations  and  warranties  set forth in Schedule III hereto,  and by this
reference  incorporated  herein,  to the  Depositor  and the Trustee,  as of the
Closing Date, or if so specified therein, as of the Cut-off Date.

                 (c) Upon discovery by any of the parties hereto of a breach of
a  representation  or warranty made pursuant to Section  2.03(b) that materially
and adversely  affects the interests of the  Certificateholders  in any Mortgage
Loan, the party discovering

                                      II-6

<PAGE>

such breach shall give prompt notice  thereof to the other  parties.  The Seller
hereby  covenants  that  within 90 days of the earlier of its  discovery  or its
receipt of written  notice from any party of a breach of any  representation  or
warranty made pursuant to Section 2.03(b) which 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  Substitute  Mortgage  Loan,  in the  manner and
subject to the  conditions  set forth in this Section;  or (ii)  repurchase  the
affected  Mortgage Loan or Mortgage Loans from the Trustee at the Purchase Price
in the manner set forth below;  provided,  however,  that any such  substitution
pursuant to (i) above shall not be effected prior to the delivery to the Trustee
of the Opinion of Counsel required by Section 2.05 hereof,  if any, 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 and the  Mortgage  File for any such  Substitute  Mortgage  Loan.  The
Seller  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.  With respect to the representations and
warranties  described in this Section which are made to the best of the Seller's
knowledge,  if it is  discovered  by either  the  Depositor,  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   or   the   interests   of  the   Certificateholders   therein,
notwithstanding  the Seller'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  Substitute  Mortgage  Loan or Loans,  the
Seller  shall  deliver to the Trustee for the benefit of the  Certificateholders
the Mortgage Note,  the Mortgage,  the related  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   is  permitted  to  be  made  in  any  calendar  month  after  the
Determination  Date for such  month.  Scheduled  Payments  due with  respect  to
Substitute  Mortgage Loans in the month of substitution shall not be part of the
Trust  Fund  and  will  be  retained  by  the  Seller  on  the  next  succeeding
Distribution   Date.   For  the   month  of   substitution,   distributions   to
Certificateholders  will include the monthly payment due on any Deleted Mortgage
Loan for such month 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
Substitute  Mortgage  Loan or Loans and the Master  Servicer  shall  deliver the
amended  Mortgage  Loan  Schedule to the Trustee.  Upon such  substitution,  the
Substitute  Mortgage  Loan or  Loans  shall  be  subject  to-the  terms  of this
Agreement  in all  respects,  and the  Seller  shall be deemed to have made with
respect  to  such  Substitute  Mortgage  Loan  or  Loans,  as  of  the  date  of
substitution,  the  representations  and  warranties  made  pursuant  to Section
2.03(b) with respect to such Mortgage Loan. Upon any such  substitution  and the
deposit to the Certificate Account of the

                                      II-7

<PAGE>


amount required to be deposited  therein in connection with such substitution as
described in the  following  paragraph,  the Trustee  shall release the Mortgage
File held for the benefit of the  Certificateholders  relating  to such  Deleted
Mortgage  Loan to the  Seller and shall  execute  and  deliver  at the  Seller's
direction such instruments of transfer or assignment  prepared by the Seller, in
each case without  recourse,  as shall be necessary to vest title in the Seller,
or its designee, 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
Substitute  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 Substitute  Mortgage Loans as of the date of substitution is
less than the aggregate  Stated  Principal  Balance of all such Deleted Mortgage
Loans  (after  application  of the  scheduled  principal  portion of the monthly
payments due in the month of  substitution).  The amount of such  shortage  (the
"Substitution  Adjustment  Amount") plus an amount equal to the aggregate of any
unreimbursed  Advances  with  respect to such  Deleted  Mortgage  Loans shall be
deposited in the Certificate Account by the Seller on or before the Distribution
Account  Deposit  Date for the  Distribution  Date in the month  succeeding  the
calendar  month during  which the related  Mortgage  Loan became  required to be
purchased or replaced hereunder.

                  In the event that the Seller shall have repurchased a Mortgage
Loan, the Purchase Price therefor shall be deposited in the Certificate  Account
pursuant to Section 3.05 on or before the Distribution  Account Deposit Date for
the  Distribution  Date in the month following the month during which the Seller
became obligated  hereunder 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 and  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  Person,  and the Trustee  shall
execute and deliver at such Person's  direction such  instruments of transfer or
assignment  prepared by such Person, in each case without recourse,  as shall be
necessary to transfer  title from the Trustee.  It is understood and agreed that
the obligation under this Agreement of any Person to cure, repurchase or replace
any  Mortgage  Loan as to which a breach has occurred  and is  continuing  shall
constitute the sole remedy against such Persons respecting such breach available
to Certificateholders, the Depositor or the Trustee on their behalf.

                  The  representations  and  warranties  made  pursuant  to this
Section 2.03 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 as to
                         -------------------------------------------------------
                         the Mortgage Loans.
                         ------------------

                 The Depositor  hereby  represents  and warrants to the Trustee
with respect to each  Mortgage Loan as of the date hereof or such other date set
forth herein that as of the

                                      II-8

<PAGE>


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, defenses or counterclaims.

                 The  Depositor  hereby  assigns,  transfers and conveys to the
Trustee all of its rights with respect to the Mortgage Loans including,  without
limitation,  the  representations  and warranties of the Seller made pursuant to
Section 2.03(b) hereof, together with all rights of the Depositor to require the
Seller  to cure any  breach  thereof  or to  repurchase  or  substitute  for any
affected Mortgage Loan in accordance with this Agreement.

                 It is  understood  and  agreed  that the  representations  and
warranties set forth in this Section 2.04 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 this Section
2.04 (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.

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

                 (a)  Notwithstanding any contrary provision of this Agreement,
no substitution pursuant to Section 2.02 or Section 2.03 shall be made more than
90 days after the  Closing  Date  unless the Seller  delivers  to the Trustee an
Opinion of  Counsel,  which  Opinion of Counsel  shall not be at the  expense of
either the Trustee or the Trust Fund,  addressed to the  Trustee,  to the effect
that  such  substitution  will not (i)  result in the  imposition  of the tax on
"prohibited  transactions" on the Trust Fund or contributions  after the Startup
Date, as defined in Sections  860F(a)(2) and 860G(d) of the Code,  respectively,
or (ii)  cause the Trust Fund to fail to qualify as a REMIC at any time that any
Certificates are outstanding.

                 (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  860G(a)(3)  of the Code,  the party
discovering  such fact shall promptly (and in any event within five (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(c) with
respect to  substitutions  are  satisfied,  a Substitute  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 made pursuant to 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.


                                      II-9

<PAGE>


          SECTION 2.06.  Execution 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
and  delivered  to or upon  the  order of the  Depositor,  the  Certificates  in
authorized  denominations evidencing directly or indirectly 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.  REMIC Matters.
                         -------------

                 The  Preliminary  Statement  sets forth the  designations  and
"latest possible maturity date" for federal income tax purposes of all interests
created hereby.  The "Startup Day" for purposes of the REMIC Provisions shall be
the Closing Date. The "tax matters  person" with respect to each REMIC hereunder
shall  be the  Trustee  and  the  Trustee  shall  hold  the Tax  Matters  Person
Certificate. Each REMIC's fiscal year shall be the calendar year.

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

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

                  (a) 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 such  information,  certificate,  statement or report
         not misleading.


                                     II-10

<PAGE>


                                   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 the
terms of this Agreement and customary and usual standards of practice of prudent
mortgage loan servicers.  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) to effectuate  foreclosure or
other  conversion  of the  ownership  of the  Mortgaged  Property  securing  any
Mortgage Loan;  provided that the Master Servicer shall not take any 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,  the Trustee and the  Certificateholders  under this  Agreement.  The
Master  Servicer shall  represent and protect the interests of the Trust Fund in
the same manner as it protects its own  interests  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 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  860F(a) or Section 860G(d) of the Code.
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 either or both of them as are necessary or appropriate to enable the
Master  Servicer to service and administer the Mortgage Loans to the extent that
the Master  Servicer is not  permitted  to execute and  deliver  such  documents
pursuant  to the  preceding  sentence.  Upon  receipt  of  such  documents,  the
Depositor  and/or the Trustee shall  execute such  documents and deliver them to
the Master Servicer.


                                      III-1

<PAGE>


                 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. The 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  Balances of the related Mortgage Loans,  notwithstanding  that
the terms of such Mortgage Loans so permit.

          SECTION 3.02.  Subservicing;   Enforcement   of   the  Obligations  of
                         -------------------------------------------------------
                         Servicers.
                         ---------

                 (a) The Master  Servicer may arrange for the  subservicing  of
any  Mortgage  Loan  by a  Subservicer  pursuant  to a  subservicing  agreement;
provided,  however,  that  such  subservicing  arrangement  and the terms of the
related  subservicing  agreement must provide for the servicing of such Mortgage
Loans  in a  manner  consistent  with the  servicing  arrangements  contemplated
hereunder.  Unless the context otherwise requires,  references in this Agreement
to actions taken or to be taken by the Master Servicer in servicing the Mortgage
Loans include  actions  taken or to be taken by a  Subservicer  on behalf of the
Master Servicer.  Notwithstanding the provisions of any subservicing  agreement,
any of the provisions of this Agreement  relating to agreements or  arrangements
between the Master  Servicer and a  Subservicer  or  reference to actions  taken
through a Subservicer 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.  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 and the Trustee in Respect of
                         -------------------------------------------------------
                         the Master Servicer.
                         -------------------

                 The  Depositor  may,  but is not  obligated  to,  enforce  the
obligations of the Master  Servicer  hereunder and may, but is not obligated to,
perform, or cause a designee to

                                      III-2

<PAGE>

perform,  any  defaulted  obligation  of the Master  Servicer  hereunder  and in
connection with any such defaulted  obligation to exercise the related rights of
the Master  Servicer  hereunder;  provided that the Master Servicer shall not be
relieved of any of its  obligations  hereunder by virtue of such  performance by
the Depositor or its designee.  Neither the Trustee nor the Depositor shall have
any  responsibility  or liability for any action or failure to act by the Master
Servicer nor shall the Trustee or the  Depositor  be 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 successor 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  3.09  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,  but not  limited  to,
repurchases or  substitutions of Mortgage Loans 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 of the Master
Servicer  hereunder).  Any such  assumption  shall be subject  to  Section  7.02
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 its
successor  shall succeed to any rights and  obligations  of the Master  Servicer
under each subservicing agreement.

                 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 or substitute  subservicing
agreement  and  the  Mortgage  Loans  then  being  serviced  thereunder  and  an
accounting of amounts collected or held by it and otherwise use its best efforts
to effect the orderly and  efficient  transfer  of the  substitute  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 the  customary  and usual  standards  of  practice  of  prudent
mortgage  servicers  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 180 days; provided, however, that the Master Servicer cannot extend
the maturity of any such Mortgage Loan


                                      III-3

<PAGE>


past the date on which the final payment is due on the latest maturing  Mortgage
Loan as of the Cut-off  Date. In the event of any such  arrangement,  the Master
Servicer shall make Advances on the related Mortgage Loan in accordance with the
provisions  of Section 4.01 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  Master  Servicer  shall  establish  and  maintain  a
Certificate  Account into which the Master Servicer shall deposit or cause to be
deposited  on a daily  basis  within  one  Business  Day of  receipt,  except as
otherwise  specifically  provided herein, the following payments and collections
remitted  by  Subservicers  or  received  by it in  respect  of  Mortgage  Loans
subsequent  to the Cut-off Date (other than in respect of principal and interest
due on the  Mortgage  Loans on or before  the  Cut-off  Date) and the  following
amounts required to be deposited hereunder:

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

                 (ii) all payments on account of interest on the Mortgage Loans,
        net of the related Master Servicing Fee;

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

                 (v) any amounts required to be deposited by the Master Servicer
        pursuant  to Section  3.09(b),  3.09(d),  and in respect of net  monthly
        rental income from REO Property pursuant to Section 3.11 hereof;

                 (vi) all Substitution Adjustment Amounts;

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

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

         In addition,  with  respect to any  Mortgage  Loan that is subject to a
buydown  agreement,  on each Due Date for such Mortgage Loan, in addition to the
monthly payment


                                      III-4

<PAGE>


remitted by the Mortgagor, the Master Servicer shall cause funds to be deposited
into the  Certificate  Account  in an  amount  required  to cause an  amount  of
interest to be paid with  respect to such  Mortgage  Loan equal to the amount of
interest  that has accrued on such  Mortgage Loan from the preceding Due Date at
the Mortgage Rate net of the related Master Servicing Fee on such date.

         The foregoing  requirements for remittance by the Master Servicer 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,  it may at any time  withdraw or direct the
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
which 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.

                  (c)       [Reserved]

                  (d) 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 remitted by the Master Servicer to the
        Trustee pursuant to Section 3.08(a)(ix);

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

                 (iii) any other amounts deposited  hereunder which are required
        to be deposited in the Distribution Account.

                  In the event that the Master  Servicer  shall remit any amount
not required to be  remitted,  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 an Officer's
Certificate to the Trustee which 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.


                                      III-5

<PAGE>


                  (e) Each  institution at which the Certificate  Account or the
Distribution Account is maintained shall invest the funds therein as directed in
writing by the Master Servicer in Permitted Investments,  which shall mature not
later than (i) in the case of the Certificate  Account,  the second Business Day
next  preceding the related  Distribution  Account  Deposit Date (except that if
such  Permitted  Investment is an obligation of the  institution  that maintains
such account,  then such  Permitted  Investment  shall mature not later than the
Business Day next preceding such Distribution  Account Deposit Date) and (ii) in
the case of the  Distribution  Account,  the  Business  Day next  preceding  the
Distribution Date (except that if such Permitted  Investment is an obligation of
the  institution  that  maintains  such fund or  account,  then  such  Permitted
Investment  shall  mature not later than such  Distribution  Date) and,  in each
case, shall not be sold or disposed of prior to its maturity. All such Permitted
Investments  shall be made in the name of the  Trustee,  for the  benefit of the
Certificateholders. All income and gain net of any losses realized from any such
investment of funds on deposit in the  Certificate  Account or the  Distribution
Account  shall  be  for  the  benefit  of  the  Master   Servicer  as  servicing
compensation and shall be remitted to it monthly as provided herein.  The amount
of any realized losses in the Certificate  Account or the  Distribution  Account
incurred in any such account in respect of any such  investments  shall promptly
be deposited by the Master  Servicer in the  Certificate  Account or paid to the
Trustee for deposit into the Distribution Account, as applicable. The Trustee in
its fiduciary  capacity  shall not be liable for the amount of any loss incurred
in  respect  of any  investment  or  lack of  investment  of  funds  held in the
Certificate Account or the Distribution Account and made in accordance with this
Section 3.05.

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

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

                 (a)  To the extent  required by the related  Mortgage  Note and
not violative of current law, 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.

                 (b)   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


                                      III-6

<PAGE>

(with respect to taxes and assessments  and insurance  premiums) and 3.09 hereof
(with  respect  to  hazard  insurance),  to refund  to any  Mortgagors  any sums
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.

                 (c)  The Master Servicer shall advance any payments referred to
in Section  3.06(a) that are not timely paid by the  Mortgagors on the date when
the tax,  premium or other cost for which such  payment is intended is due,  but
the Master Servicer shall be required so to advance only to the extent that such
advances, in the good faith judgment of the Master Servicer, will be recoverable
by the Master  Servicer  out of  Insurance  Proceeds,  Liquidation  Proceeds  or
otherwise.

          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  information  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 office  designated by the Master
Servicer.

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

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

                 (a) The Master Servicer may from time to time make  withdrawals
from the Certificate Account for the following purposes:

                 (i)   to  pay  to  the  Master  Servicer  (to  the  extent  not
         previously retained by the Master Servicer) the servicing  compensation
         to which it is  entitled  pursuant to Section  3.14,  and to pay to the
         Master Servicer, as additional servicing  compensation,  earnings on or
         investment  income  with  respect  to  funds  in  or  credited  to  the
         Certificate Account;


                                      III-7

<PAGE>

                 (ii)   to  reimburse  the  Master  Servicer  for   unreimbursed
         Advances  made by it,  such  right of  reimbursement  pursuant  to this
         subclause  (ii)  being  limited  to amounts  received  on the  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  for Insured  Expenses
         from the related Insurance Proceeds;

                 (v)  to  reimburse  the Master  Servicer  for (a)  unreimbursed
         Servicing  Advances,  the  Master  Servicer's  right  to  reimbursement
         pursuant to this  clause (a) with  respect to any  Mortgage  Loan being
         limited to amounts  received on such Mortgage  Loan(s) which  represent
         late  recoveries  of the  payments  for which such  advances  were made
         pursuant  to  Section  3.01 or Section  3.06 and (b) for unpaid  Master
         Servicing Fees as provided in Section 3.11 hereof;

                 (vi)  to pay to the  purchaser,  with respect to each  Mortgage
         Loan or property  acquired in respect  thereof that has been  purchased
         pursuant to Section 2.02,  2.03 or 3.11, all amounts  received  thereon
         after the date of such purchase;

                 (vii)  to  reimburse  the  Seller,  the Master  Servicer or the
         Depositor  for  expenses  incurred  by any  of  them  and  reimbursable
         pursuant to Section 6.03 hereof;

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

                 (ix)  on or prior to the Distribution  Account Deposit Date, to
         withdraw an amount equal to the related Available Funds and the Trustee
         Fee for such Distribution Date and remit such amount to the Trustee for
         deposit in the Distribution Account; and

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

                 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  such
subclauses  (i), (ii),  (iv), (v) and (vi).  Prior to making any withdrawal from
the Certificate  Account  pursuant to subclause (iii), the Master Servicer shall
deliver  to  the  Trustee  an  Officer's  Certificate  of  a  Servicing  Officer
indicating the amount of any previous Advance  determined by the Master Servicer
to be a Nonrecoverable  Advance and identifying the related  Mortgage  Loans(s),
and their respective portions of such Nonrecoverable Advance.


                                      III-8

<PAGE>

                 (b) The  Trustee  shall  withdraw  funds from the  Distribution
Account for distributions to 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  withhold  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  itself  the   Trustee  Fee  for  the  related
        Distribution Date;

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

                 (iii) to withdraw and return to the Master  Servicer any amount
        deposited in the  Distribution  Account and not required to be deposited
        therein; and

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

          SECTION 3.09.  Maintenance   of   Hazard   Insurance;  Maintenance  of
                         -------------------------------------------------------
                         Primary Insurance Policies.
                         --------------------------

                 (a) 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 or (ii) the greater of (y) the outstanding principal
balance of the  Mortgage  Loan and (z) 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.  Each such policy of  standard  hazard  insurance  shall
contain, or have an accompanying endorsement that contains, a standard mortgagee
clause.  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 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


                                      III-9

<PAGE>

least of (i) the original  principal  balance of the related Mortgage Loan, (ii)
the  replacement  value of the  improvements  which  are part of such  Mortgaged
Property,  and (iii) the  maximum  amount of such  insurance  available  for the
related Mortgaged Property under the national flood insurance program.

                 (b) 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, it being understood and agreed that
such policy may contain a deductible clause on terms substantially equivalent to
those  commercially  available and maintained by comparable  servicers.  If such
policy  contains a deductible  clause,  the Master  Servicer shall, in the event
that there shall not have been  maintained on the related  Mortgaged  Property a
policy  complying with the first sentence of this Section,  and there shall have
been a loss  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 Master
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.

                 (c) The Master  Servicer  shall not take any action which would
result in non-coverage under any applicable Primary Insurance Policy of any loss
which,  but for the  actions of the  Master  Servicer,  would have been  covered
thereunder.  The  Master  Servicer  shall not cancel or refuse to renew any such
Primary  Insurance  Policy that is in effect at the date of the initial issuance
of the  Certificates  and is required to be kept in force  hereunder  unless the
replacement  Primary Insurance Policy for such canceled or non-renewed policy is
maintained with a Qualified Insurer.

         Except  with  respect  to any  Lender PMI  Mortgage  Loans,  the Master
Servicer shall not be required to maintain any Primary Insurance Policy (i) with
respect to any Mortgage  Loan with a  Loan-to-Value  Ratio less than or equal to
80% as of any date of determination or, based on a new appraisal,  the principal
balance of such Mortgage Loan  represents 80% or less of the new appraised value
or (ii) if maintaining such Primary Insurance Policy is prohibited by applicable
law. With respect to the Lender PMI Mortgage  Loans,  the Master  Servicer shall
maintain the Primary Insurance Policy for the life of such Mortgage Loans.

         The Master Servicer agrees to effect the timely payment of the premiums
on each Primary Insurance Policy, and such costs not otherwise recoverable shall
be recoverable by the Master Servicer from the related liquidation proceeds.

                 (d) In connection with its activities as Master Servicer of the
Mortgage Loans,  the Master Servicer agrees to present on behalf of itself,  the
Trustee  and  Certificateholders,  claims  to  the  insurer  under  any  Primary
Insurance  Policies and, in this regard, to take such reasonable action as shall
be necessary to permit recovery under any Primary Insurance Policies  respecting
defaulted Mortgage Loans. Any amounts collected by


                                     III-10

<PAGE>

the Master Servicer under any Primary  Insurance  Policies shall be deposited in
the Certificate Account.

          SECTION 3.10.  Enforcement    of   Due-on-Sale   Clauses;   Assumption
                         -------------------------------------------------------
                         Agreements.
                         ----------

                 (a) Except as  otherwise  provided  in this  Section,  when any
property  subject to a Mortgage has been 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 3.10(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
3.10(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  by reason of any  transfer  or
assumption which the Master Servicer reasonably believes it is restricted by law
from preventing, for any reason whatsoever.

                 (b)  Subject  to the  Master  Servicer's  duty to  enforce  any
due-on-sale  clause to the extent set forth in Section  3.10(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


                                     III-11

<PAGE>



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
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. Together with each such substitution, assumption or
other agreement or instrument  delivered to the Trustee for execution by it, the
Master  Servicer  shall deliver an Officer's  Certificate  signed by a Servicing
Officer  stating  that the  requirements  of this  subsection  have  been met in
connection therewith. 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 3.11.  Realization  Upon  Defaulted Mortgage Loans; Repurchase
                         -------------------------------------------------------
                         of Certain Mortgage Loans.
                         -------------------------

                 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
meet the  requirements  of the  insurer  under any  Required  Insurance  Policy;
provided,  however, that the Master Servicer shall not be required to expend its
own funds in connection  with any  foreclosure or towards the restoration of any
property unless it shall determine (i) that such restoration  and/or foreclosure
will  increase  the  proceeds  of   liquidation   of  the  Mortgage  Loan  after
reimbursement  to itself of such  expenses and (ii) that such  expenses  will be
recoverable to it through Liquidation  Proceeds  (respecting which it shall have
priority for purposes of withdrawals from the Certificate  Account).  The Master
Servicer shall be responsible for all other costs and expenses incurred by it in
any  such  proceedings;   provided,  however,  that  it  shall  be  entitled  to
reimbursement  thereof from the liquidation proceeds with respect to the related
Mortgaged Property,  as provided in the definition of Liquidation  Proceeds.  If
the Master  Servicer has knowledge  that a Mortgaged  Property  which the Master
Servicer  is  contemplating  acquiring  in  foreclosure  or by  deed  in lieu of
foreclosure  is  located  within  a 1 mile  radius  of any  site  listed  in the
Expenditure Plan for the Hazardous  Substance Clean Up Bond Act of 1984 or other
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.


                                     III-12

<PAGE>


                 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 its 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 the Pooling and Servicing
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  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  required by
Sections  1445  and  6050J  of  the  Code  with  respect  to  foreclosures   and
abandonments,  the tax  reporting  required  by  Section  6050H of the Code with
respect  to the  receipt  of  mortgage  interest  from  individuals  and any tax
reporting required by Section 6050P of the Code with respect to the cancellation
of  indebtedness  by  certain  financial  entities,  by  preparing  such tax and
information returns as may be required, in the form required, and delivering the
same to the Trustee for filing.

                 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 unless the
Trustee  shall have been  supplied with an Opinion of Counsel 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 any REMIC  hereunder as defined in section 860F of the Code or
cause any REMIC  hereunder  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 any REMIC hereunder 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


                                     III-13

<PAGE>

Servicer has agreed to indemnify  and hold  harmless the Trust Fund with respect
to the imposition of any such taxes.

                 In the event of a  default  on a  Mortgage  Loan one or more of
whose obligor is not a United States Person,  as that term is defined in Section
7701(a)(30) of the Code, in connection  with any foreclosure or acquisition of a
deed  in  lieu of  foreclosure  (together,  "foreclosure")  in  respect  of such
Mortgage Loan, the Master Servicer will cause  compliance with the provisions of
Treasury Regulation Section  1.1445-2(d)(3) (or any successor thereto) necessary
to assure that no withholding tax obligation arises with respect to the proceeds
of such  foreclosure  except  to the  extent,  if  any,  that  proceeds  of such
foreclosure are required to be remitted to the obligors on such Mortgage Loan.

                 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 REO Properties,
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 Master Servicing Fees,  Advances and Servicing  Advances,  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 net income  received  during any  calendar  month is in excess of the
amount attributable to amortizing  principal and accrued interest at the related
Mortgage Rate on the related Mortgage Loan for such calendar month,  such excess
shall be  considered  to be a partial  prepayment  of  principal  of the related
Mortgage Loan.

                 The proceeds from any  liquidation  of a Mortgage Loan, as well
as 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 Master Servicing Fees;  second,  to reimburse the Master
Servicer for any  unreimbursed  Advances;  third,  to reimburse the  Certificate
Account  for  any  Nonrecoverable  Advances  (or  portions  thereof)  that  were
previously  withdrawn by the Master  Servicer  pursuant to Section  3.08(a)(iii)
that related to such Mortgage Loan;  fourth,  to accrued and unpaid interest (to
the extent no Advance has been made for such amount or any such Advance has been
reimbursed)  on the Mortgage Loan or related REO  Property,  at the Adjusted Net
Mortgage  Rate to the Due Date  occurring in the month in which such amounts are
required  to be  distributed;  and fifth,  as a  recovery  of  principal  of the
Mortgage Loan.  Excess  Proceeds,  if any, from the  liquidation of a Liquidated
Mortgage Loan will be retained by the Master  Servicer as  additional  servicing
compensation pursuant to Section 3.14.

                 The Master  Servicer,  in its sole  discretion,  shall have the
right to purchase  for its own  account  from the Trust Fund any  Mortgage  Loan
which is 91 days or more delinquent at a price equal to the Purchase Price.  The
Purchase Price for any Mortgage


                                     III-14

<PAGE>

Loan purchased  hereunder shall be deposited in the Certificate  Account and the
Trustee,  upon receipt of a certificate  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 3.12.  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  immediately
notify the Trustee by  delivering,  or causing to be  delivered  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.  Expenses
incurred  in  connection   with  any  instrument  of  satisfaction  or  deed  of
reconveyance shall be chargeable to the related Mortgagor. 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 Master  Servicer  shall  deliver to the  Trustee a Request for
Release in the form of Exhibit N, signed by a Servicing Officer.

                 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


                                     III-15

<PAGE>



remedies or rights provided by the Mortgage Note or  the  Mortgage  or otherwise
available at law or in equity.

          SECTION 3.13.  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 which 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 any Escrow Account, 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 setoff
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 3.14.  Servicing Compensation.
                         ----------------------

                 As  compensation  for  its  activities  hereunder,  the  Master
Servicer shall be entitled to retain or withdraw from the Certificate Account an
amount equal to the Master  Servicing Fee for each Mortgage Loan,  provided that
the aggregate Master  Servicing Fee with respect to any Distribution  Date shall
be reduced (i) by an amount equal to the  aggregate of the  Prepayment  Interest
Shortfalls,  if any, with respect to such  Distribution  Date,  but not below an
amount  equal  to  one-half  of the  aggregate  Master  Servicing  Fee for  such
Distribution  Date  before  reduction  thereof  in  respect  of such  Prepayment
Interest  Shortfalls,  and (ii) with respect to the first  Distribution Date, an
amount equal to any amount to be deposited into the Distribution  Account by the
Depositor pursuant to Section 2.01(a) and not so deposited.

                 Additional  servicing   compensation  in  the  form  of  Excess
Proceeds,  Prepayment Interest Excess,  prepayment  penalties,  assumption fees,
late  payment  charges 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


                                     III-16

<PAGE>



pursuant to Section 3.05 hereof.  The Master  Servicer  shall be required to pay
all expenses  incurred by it in connection with its master servicing  activities
hereunder  (including  payment  of any  premiums  for hazard  insurance  and any
Primary  Insurance  Policy  and  maintenance  of the  other  forms of  insurance
coverage  required by this Agreement) and shall not be entitled to reimbursement
therefor except as specifically provided in this Agreement.

          SECTION 3.15.  Access to Certain Documentation.
                         -------------------------------

                 The Master  Servicer  shall provide to the OTS and the FDIC and
to  comparable  regulatory  authorities   supervising  Holders  of  Subordinated
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  designated by the Master  Servicer.
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 3.16.  Annual Statement as to Compliance.
                         ---------------------------------

                 The Master  Servicer  shall  deliver to the  Depositor  and the
Trustee  on or before 120 days  after the end of the  Master  Servicer's  fiscal
year, commencing with its 1999 fiscal year, 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.  The Trustee shall forward a copy of each such statement to each Rating
Agency.

          SECTION 3.17.  Annual   Independent   Public   Accountants'  Servicing
                         -------------------------------------------------------
                         Statement; Financial Statements.
                         -------------------------------

                 On or before 120 days  after the end of the  Master  Servicer's
fiscal year,  commencing  with its 1999 fiscal year, the Master  Servicer at its
expense shall cause a nationally or regionally  recognized  firm of  independent
public  accountants  (who may also render other services to the Master Servicer,
the Seller or any affiliate thereof) which is a member of the American Institute
of Certified  Public  Accountants  to furnish a statement to the Trustee and the
Depositor  to the  effect  that such firm has  examined  certain  documents  and
records  relating to the servicing of the Mortgage Loans under this Agreement or
of mortgage loans under pooling and servicing agreements  substantially  similar
to this Agreement  (such statement to have attached  thereto a schedule  setting
forth the pooling and


                                     III-17

<PAGE>



servicing   agreements   covered  thereby)  and  that,  on  the  basis  of  such
examination,  conducted  substantially  in  compliance  with the Uniform  Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced for FNMA and FHLMC,  such  servicing  has been  conducted in compliance
with  such  pooling  and  servicing   agreements  except  for  such  significant
exceptions or errors in records  that, in the opinion of such firm,  the Uniform
Single  Attestation  Program  for  Mortgage  Bankers  or the Audit  Program  for
Mortgages  serviced for FNMA and FHLMC requires it to report.  In rendering such
statement,  such firm may rely,  as to matters  relating to direct  servicing of
mortgage loans by  Subservicers,  upon  comparable  statements for  examinations
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FNMA and FHLMC  (rendered  within  one year of such  statement)  of  independent
public  accountants  with  respect to the  related  Subservicer.  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.  Errors and Omissions Insurance; Fidelity Bonds.
                         ----------------------------------------------

                 The  Master  Servicer  shall  for so long as it acts as  master
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 Master  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 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.



                                     III-18

<PAGE>



                                   ARTICLE IV

                                DISTRIBUTIONS AND
                         ADVANCES BY THE MASTER SERVICER

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

                 The Master  Servicer  shall  determine on or before each Master
Servicer  Advance Date whether it is required to make an Advance pursuant to the
definition  thereof. If the Master Servicer determines it is required to make an
Advance,  it shall,  on or before the Master Servicer  Advance Date,  either (i)
deposit into the Certificate Account an amount equal to the Advance or (ii) make
an appropriate entry in its records relating to the Certificate Account that any
Amount  Held for Future  Distribution  has been used by the Master  Servicer  in
discharge of its obligation to make any such Advance. Any funds so applied shall
be replaced  by the Master  Servicer  by deposit in the  Certificate  Account no
later than the close of business on the next Master  Servicer  Advance Date. 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 if such Mortgage Loan has been foreclosed or otherwise terminated
and the related Mortgaged Property has not been liquidated.

                 The Master Servicer shall deliver to the Trustee on the related
Master  Servicer  Advance Date an Officer's  Certificate of a Servicing  Officer
indicating the amount of any proposed Advance  determined by the Master Servicer
to be a Nonrecoverable Advance.

          SECTION 4.02.  Priorities of Distribution.
                         --------------------------

                 (a) On each  Distribution  Date, the Trustee shall withdraw the
Available  Funds  from  the  Distribution   Account  and  apply  such  funds  to
distributions  on the  Certificates  in the following order and priority and, in
each case, to the extent of Available Funds remaining:

                           (i)      [Reserved];

                           (ii)     to each  interest-bearing  Class  of  Senior
                                    Certificates,   an   amount   allocable   to
                                    interest  equal to the related Class Optimal
                                    Interest  Distribution Amount, any shortfall
                                    being   allocated   among  such  Classes  in
                                    proportion   to  the  amount  of  the  Class
                                    Optimal  Interest  Distribution  Amount that
                                    would have been  distributed  in the absence
                                    of such shortfall;

                           (iii)    [Reserved]



                                      IV-1

<PAGE>



                           (iv)     to  each   Class   of  Senior  Certificates,
                                    concurrently as follows:

                                       (x)  to the  Class  PO  Certificates,  an
                           amount allocable to principal equal to the PO Formula
                           Principal   Amount,   up  to  the  outstanding  Class
                           Certificate Balance of the Class PO Certificates; and

                                       (y) on each  Distribution  Date  prior to
                           the Senior Credit Support  Depletion Date, the Non-PO
                           Formula  Principal  Amount,  up to the  amount of the
                           Senior   Principal   Distribution   Amount  for  such
                           Distribution Date, will be distributed as follows:

                                       (A)  Reserved;

                                       (B)  concurrently,

                                       (1)  10.4203790832%   to  the   following
                                            Classes  in the  following  order of
                                            priority:

                                            (a)      to the  Class A-R and Class
                                                     A-7           Certificates,
                                                     sequentially,    in    that
                                                     order,   until   the  Class
                                                     Certificate        Balances
                                                     thereof  have been  reduced
                                                     to zero;

                                            (b)      to the  Class A-3 and Class
                                                     A-8 Certificates, pro rata,
                                                     based on  their  respective
                                                     Class Certificate Balances,
                                                     until the  aggregate  Class
                                                     Certificate        Balances
                                                     thereof  have been  reduced
                                                     to $24,475,638; and

                                        (2) 89.5796209168%   to  the   following
                                            Classes  in the  following  order of
                                            priority:

                                            (a)      65.7342661646% to the Class
                                                     A-1     Certificates    and
                                                     34.2657338354% sequentially
                                                     to the  Class A-5 and Class
                                                     A-6  Certificates,  in that
                                                     order, until the respective
                                                     Class Certificate  Balances
                                                     thereof  have been  reduced
                                                     to zero;

                                            (b)      to    the     Class     A-2
                                                     Certificates,   until   the
                                                     Class  Certificate  Balance
                                                     thereof has been reduced to
                                                     zero;

                                            (c)      to the  Class A-3 and Class
                                                     A-8 Certificates, pro rata,
                                                     based on  their  respective
                                                     Class Certificate


                                      IV-2

<PAGE>



                                                     Balances,    until      the
                                                     respective            Class
                                                     Certificate        Balances
                                                     thereof have  been  reduced
                                                     to zero; and

                                       (C) to the Class A-4 Certificates,  until
                                    the Class  Certificate  Balance  thereof has
                                    been reduced to zero.

                           (v)      to the Class PO  Certificates,  any Class PO
                                    Deferred  Amount,  up to an  amount  not  to
                                    exceed the  amount  calculated  pursuant  to
                                    clause   (A)  of  the   definition   of  the
                                    Subordinated  Principal  Distribution Amount
                                    actually   received  or  advanced  for  such
                                    Distribution  Date (with  such  amount to be
                                    allocated  first  from  amounts   calculated
                                    pursuant  to (A)(i)  and (ii) then  (iii) of
                                    the  definition  of  Subordinated  Principal
                                    Distribution Amount);

                           (vi)     to each Class of Subordinated  Certificates,
                                    subject  to  paragraph  (e)  below,  in  the
                                    following order of priority:

                                       (A)  to  the  Class  M  Certificates,  an
                                    amount  allocable  to interest  equal to the
                                    Class Optimal Interest  Distribution  Amount
                                    for such Distribution Date;

                                       (B)  to  the  Class  M  Certificates,  an
                                    amount  allocable to principal  equal to its
                                    Pro Rata  Share for such  Distribution  Date
                                    until the Class Certificate  Balance thereof
                                    is reduced to zero;

                                       (C) to the  Class  B-1  Certificates,  an
                                    amount  allocable  to interest  equal to the
                                    Class Optimal Interest  Distribution  Amount
                                    for such Class for such Distribution Date;

                                       (D) to the  Class  B-1  Certificates,  an
                                    amount  allocable to principal  equal to its
                                    Pro Rata  Share for such  Distribution  Date
                                    until the Class Certificate  Balance thereof
                                    is reduced to zero;

                                       (E) to the  Class  B-2  Certificates,  an
                                    amount  allocable  to interest  equal to the
                                    Class Optimal Interest  Distribution  Amount
                                    for such Class for such Distribution Date;

                                       (F) to the  Class  B-2  Certificates,  an
                                    amount  allocable to principal  equal to its
                                    Pro Rata  Share for such  Distribution  Date
                                    until the Class Certificate  Balance thereof
                                    is reduced to zero;

                                       (G) to the  Class  B-3  Certificates,  an
                                    amount  allocable  to interest  equal to the
                                    amount   of  the  Class   Optimal   Interest
                                    Distribution  Amount for such Class for such
                                    Distribution Date;


                                      IV-3

<PAGE>

                                       (H) to the  Class  B-3  Certificates,  an
                                    amount  allocable to principal  equal to its
                                    Pro Rata  Share for such  Distribution  Date
                                    until the Class Certificate  Balance thereof
                                    has been reduced to zero;

                                       (I) to the  Class  B-4  Certificates,  an
                                    amount  allocable  to interest  equal to the
                                    amount   of  the  Class   Optimal   Interest
                                    Distribution  Amount for such Class for such
                                    Distribution Date;

                                       (J) to the  Class  B-4  Certificates,  an
                                    amount  allocable to principal  equal to its
                                    Pro Rata  Share for such  Distribution  Date
                                    until the Class Certificate  Balance thereof
                                    has been reduced to zero;

                                       (K) to the  Class  B-5  Certificates,  an
                                    amount  allocable  to interest  equal to the
                                    Class Optimal Interest  Distribution  Amount
                                    for such Class for such  Distribution  Date;
                                    and

                                       (L) to the  Class  B-5  Certificates,  an
                                    amount  allocable to principal  equal to its
                                    Pro Rata  Share for such  Distribution  Date
                                    until the Class Certificate  Balance thereof
                                    is reduced to zero.

                           (vii)    to the Class A-R Certificates, any remaining
                                    funds in the Trust Fund.

On any Distribution  Date,  amounts  distributed in respect of Class PO Deferred
Amounts  will  not  reduce  the  Class  Certificate  Balance  of  the  Class  PO
Certificates.

                 On any  Distribution  Date, to the extent the Amount  Available
for Senior Principal is insufficient to make the full  distribution  required to
be made pursuant to clause (iv)(x) above,  (A) the amount  distributable  on the
Class PO  Certificates  in respect of principal shall be equal to the product of
(1) the Amount Available for Senior Principal and (2) a fraction,  the numerator
of which is the PO Formula  Principal Amount and the denominator of which is the
sum of the PO Formula  Principal  Amount and the Senior  Principal  Distribution
Amount and (B) the amount distributable on the Senior  Certificates,  other than
the Class PO Certificates, in respect of principal shall be equal to the product
of (1) the  Amount  Available  for  Senior  Principal  and (2) a  fraction,  the
numerator  of  which  is  the  Senior  Principal  Distribution  Amount  and  the
denominator of which is the sum of the Senior Principal  Distribution Amount and
the PO Formula Principal Amount.

                 (b) [Reserved]

                 (c) On each  Distribution  Date on or after the  Senior  Credit
Support Depletion Date, notwithstanding the allocation and priority set forth in
Section 4.02(a)(iv)(y),


                                      IV-4

<PAGE>

the portion of Available  Funds  available to be distributed as principal of the
Senior  Certificates (other than the Class PO Certificates) shall be distributed
concurrently,  as principal,  on such  Classes,  pro rata, on the basis of their
respective Class  Certificate  Balances,  until the Class  Certificate  Balances
thereof are reduced to zero.

                 (d) On each Distribution Date, the amount referred to in clause
(i) of the  definition of Class Optimal  Interest  Distribution  Amount for each
Class of  Certificates  for such  Distribution  Date shall be reduced by (i) the
related Class' pro rata share of Net  Prepayment  Interest  Shortfalls  based on
such Class' Optimal  Interest  Distribution  Amount for such  Distribution  Date
without taking into account such Net Prepayment Interest Shortfalls and (ii) the
related  Class'  Allocable  Share  of (A)  after  the  Special  Hazard  Coverage
Termination  Date,  with  respect to each  Mortgage  Loan that  became a Special
Hazard  Mortgage  Loan during the  calendar  month  preceding  the month of such
Distribution  Date, the excess of one month's  interest at the related  Adjusted
Net Mortgage  Rate on the Stated  Principal  Balance of such Mortgage Loan as of
the Due Date in such month over the amount of  Liquidation  Proceeds  applied as
interest  on such  Mortgage  Loan  with  respect  to such  month,  (B) after the
Bankruptcy  Coverage  Termination  Date, with respect to each Mortgage Loan that
became  subject to a Bankruptcy  Loss during the calendar  month  preceding  the
month of such  Distribution  Date,  the  interest  portion of the  related  Debt
Service Reduction or Deficient Valuation, (C) each Relief Act Reduction incurred
during the calendar month preceding the month of such  Distribution Date and (D)
after the Fraud Coverage  Termination  Date,  with respect to each Mortgage Loan
that became a Fraud Loan during the calendar  month  preceding the month of such
Distribution  Date, the excess of one month's  interest at the related  Adjusted
Net Mortgage  Rate on the Stated  Principal  Balance of such Mortgage Loan as of
the Due Date in such month over the amount of  Liquidation  Proceeds  applied as
interest on such Mortgage Loan with respect to such month.

                 (e)  Notwithstanding  the priority and allocation  contained in
Section 4.02(a)(vi),  if with respect to any Class of Subordinated  Certificates
on any Distribution Date the sum of the related Class Subordination  Percentages
of such  Class and of all  Classes  of  Subordinated  Certificates  which have a
higher  numerical  Class  designation  than such Class (the  "Applicable  Credit
Support  Percentage")  is less  than  the  Original  Applicable  Credit  Support
Percentage for such Class, no distribution of Principal Prepayments will be made
to any such Classes (the "Restricted  Classes") and the amount of such Principal
Prepayments   otherwise   distributable  to  the  Restricted  Classes  shall  be
distributed to any Classes of Subordinated  Certificates  having lower numerical
Class  designations  than such Class,  pro rata, based on their respective Class
Certificate  Balances  immediately  prior to such Distribution Date and shall be
distributed in the sequential order provided in Section 4.02(a)(vi).



                                      IV-5

<PAGE>

          SECTION 4.03.  [Reserved]
                         ----------

          SECTION 4.04.  Allocation of Realized Losses.
                         -----------------------------

                 (a) On or prior to each  Determination  Date, the Trustee shall
determine the total amount of Realized  Losses,  including  Excess Losses,  with
respect to the related  Distribution  Date. For purposes of allocating losses to
the Subordinated Certificates, the Class M Certificates will be deemed to have a
lower  numerical  class  designation,  and to be of a  higher  relative  payment
priority, than each other Class of Subordinated Certificates.

                 Realized Losses with respect to any Distribution  Date shall be
allocated as follows:

                  (i)  the  applicable  PO  Percentage  of  any  Realized  Loss,
         including  any  Excess  Loss,  shall  be  allocated  to  the  Class  PO
         Certificates until the Class Certificate  Balance thereof is reduced to
         zero; and

                  (ii) (1) the applicable Non-PO Percentage of any Realized Loss
         (other  than  an  Excess  Loss)  shall  be   allocated   first  to  the
         Subordinated   Certificates  in  reverse  order  of  their   respective
         numerical Class designations  (beginning with the Class of Subordinated
         Certificates   then  outstanding  with  the  highest   numerical  Class
         designation)  until the respective  Class  Certificate  Balance of each
         such Class is reduced  to zero,  and second to the Senior  Certificates
         (other  than  the  Notional  Amount   Certificates  and  the  Class  PO
         Certificates),  pro  rata  on  the  basis  of  their  respective  Class
         Certificate  Balances  or,  in  the  case  of  each  Class  of  Accrual
         Certificates,  on the basis of the  lesser of their  Class  Certificate
         Balance  and their  initial  Class  Certificate  Balance,  in each case
         immediately prior to the related Distribution Date until the respective
         Class  Certificate  Balance of each such Class is been reduced to zero;
         and

                      (2) the applicable  Non-PO Percentage of any Excess Losses
         shall be allocated to the Senior  Certificates (other than the Notional
         Amount Certificates and the Class PO Certificates) and the Subordinated
         Certificates  then  outstanding,  pro  rata,  on  the  basis  of  their
         respective Class Certificate  Balances or, in the case of each Class of
         Accrual  Certificates,  on the basis of the lesser of their  respective
         Class   Certificate   Balances  and  their  respective   initial  Class
         Certificate  Balances,  in each case  immediately  prior to the related
         Distribution Date.

                 (b) The Class Certificate  Balance of the Class of Subordinated
Certificates then outstanding with the highest numerical Class designation shall
be  reduced  on each  Distribution  Date by the  sum of (i)  the  amount  of any
payments on the Class PO  Certificates  in respect of Class PO Deferred  Amounts
and (ii) the amount,  if any, by which the  aggregate  of the Class  Certificate
Balances of all outstanding  Classes of Certificates (after giving effect to the
distribution  of principal and the  allocation  of Realized  Losses and Class PO
Deferred


                                      IV-6

<PAGE>



Amounts on such Distribution Date) exceeds the Pool Stated Principal Balance for
the following Distribution Date.

                 (c) Any Realized Loss allocated to a Class of  Certificates  or
any  reduction  in the  Class  Certificate  Balance  of a Class of  Certificates
pursuant to Section 4.04(a) above shall be allocated  among the  Certificates of
such Class in proportion to their respective Certificate Balances.

                 (d) Any  allocation of Realized  Losses to a Certificate  or to
any  Component or any  reduction in the  Certificate  Balance of a  Certificate,
pursuant  to  Section  4.04(a)  above  shall be  accomplished  by  reducing  the
Certificate  Balance or Component  Balance thereof,  as applicable,  immediately
following the distributions made on the related  Distribution Date in accordance
with the definition of "Certificate Balance" or "Component Balance," as the case
may be.

          SECTION 4.05.  [Reserved].
                         ----------

          SECTION 4.06.  Monthly Statements to Certificateholders.
                         ----------------------------------------

                 (a) Not later than each  Distribution  Date,  the Trustee shall
prepare and cause to be forwarded by first class mail to each Certificateholder,
the Master Servicer and the Depositor a statement  setting forth with respect to
the related distribution:

                  (i) the amount  thereof  allocable  to  principal,  separately
         identifying  the  aggregate  amount of any  Principal  Prepayments  and
         Liquidation Proceeds included therein;

                  (ii) the  amount  thereof  allocable  to  interest,  any Class
         Unpaid  Interest  Shortfall  included  in  such  distribution  and  any
         remaining Class Unpaid  Interest  Shortfall after giving effect to such
         distribution;

                  (iii) if the  distribution  to the  Holders  of such  Class of
         Certificates  is less than the full amount that would be  distributable
         to such Holders if there were sufficient funds available therefor,  the
         amount of the shortfall and the allocation thereof as between principal
         and interest;

                  (iv)  the  Class   Certificate   Balance   of  each  Class  of
         Certificates  after giving effect to the  distribution  of principal on
         such Distribution Date;

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

                  (vi) the Senior Percentage and Subordinated Percentage for the
         following Distribution Date;



                                      IV-7

<PAGE>



                  (vii)  the  amount  of the  Master  Servicing  Fees paid to or
         retained by the Master Servicer with respect to such Distribution Date;

                  (viii)   the   Pass-Through   Rate  for  each  such  Class  of
         Certificates with respect to such Distribution Date;

                  (ix) the amount of Advances  included in the  distribution  on
         such Distribution Date and the aggregate amount of Advances outstanding
         as of the close of business on such Distribution Date;

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

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

                  (xii)  the  total  number  and  principal  balance  of any REO
         Properties (and market value, if available) as of the close of business
         on the Determination Date preceding such Distribution Date;

                  (xiii)  the Senior  Prepayment  Percentage  for the  following
         Distribution Date;

                  (xiv) the aggregate  amount of Realized Losses incurred during
         the preceding calendar month;

                  (xv) the Special Hazard Loss Coverage  Amount,  the Fraud Loss
         Coverage Amount and the Bankruptcy Loss Coverage  Amount,  in each case
         as of the related Determination Date; and

                  (xvi) with respect to the second Distribution Date, the number
         and  aggregate  balance  of  any  Delay  Delivery  Mortgage  Loans  not
         delivered within thirty days after the Closing Date.

                 (b) The  Trustee's  responsibility  for  disbursing  the  above
information to the Certificateholders is limited to the availability, timeliness
and accuracy of the  information  provided by the Master  Servicer.  The Trustee
will send a copy of each  statement  provided  pursuant to this  Section 4.06 to
each Rating Agency, by first class mail on the related Distribution Date.


                                      IV-8

<PAGE>


                 (c) On or before the fifth  Business Day  following  the end of
each Prepayment  Period (but in no event later than the third Business Day prior
to the related  Distribution  Date),  the Master  Servicer  shall deliver to the
Trustee  (which  delivery may be by electronic  data  transmission)  a report in
substantially the form set forth as Schedule V hereto.

                 (d)  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)(vii)  of this
Section 4.06  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.

          SECTION 4.07.  Determination    of   Pass-Through   Rates   for   COFI
                         -------------------------------------------------------
                         Certificates.
                         ------------

                 The Pass-Through  Rate for each Class of COFI  Certificates for
each Interest  Accrual Period after the initial Interest Accrual Period shall be
determined  by the Trustee as  provided  below on the basis of the Index and the
applicable   formulae   appearing  in  footnotes   corresponding   to  the  COFI
Certificates  in the  table  relating  to the  Certificates  in the  Preliminary
Statement.

                 Except as provided below, with respect to each Interest Accrual
Period  following the initial  Interest  Accrual  Period,  the Trustee shall not
later than two Business Days following the  publication of the applicable  Index
determine the Pass-Through Rate at which interest shall accrue in respect of the
COFI Certificates during the related Interest Accrual Period.

                 Except as provided  below,  the Index to be used in determining
the respective  Pass-Through  Rates for the COFI  Certificates  for a particular
Interest  Accrual Period shall be COFI for the second  calendar month  preceding
such Interest Accrual Period.  If at the Outside Reference Date for any Interest
Accrual  Period,  COFI for the second  calendar  month  preceding  such Interest
Accrual Period has not been published,  the Trustee shall use COFI for the third
calendar month preceding such Interest  Accrual Period.  If COFI for neither the
second nor third calendar months  preceding any Interest Accrual Period has been
published on or before the related  Outside  Reference  Date, the Index for such
Interest Accrual Period and for all subsequent Interest Accrual Periods shall be
the National Cost of Funds Index for the third  calendar  month  preceding  such
Interest Accrual Period (or the fourth preceding calendar month if such National
Cost of  Funds  Index  for the  third  preceding  calendar  month  has not  been
published by such Outside  Reference  Date). In the event that the National Cost
of Funds Index for neither the third nor fourth  calendar  months  preceding  an
Interest  Accrual  Period has been  published  on or before the related  Outside
Reference Date, then for such


                                      IV-9

<PAGE>


Interest  Accrual Period and for each succeeding  Interest  Accrual Period,  the
Index shall be LIBOR, determined in the manner set forth below.

                 On  each  Interest  Determination  Date  so  long  as the  COFI
Certificates  are  outstanding and the applicable  Index therefor is LIBOR,  the
Trustee  shall either (i) request each  Reference  Bank to inform the Trustee of
the quotation offered by its principal London office for making one-month United
States dollar deposits in leading banks in the London  interbank  market,  as of
11:00 a.m. (London time) on such Interest  Determination Date or (ii) in lieu of
making any such request,  rely on such Reference Bank  quotations that appear at
such time on the Reuters Screen LIBO Page (as defined in the International  Swap
Dealers  Association Inc. Code of Standard  Wording,  Assumptions and Provisions
for Swaps, 1986 Edition), to the extent available.

                 With  respect  to any  Interest  Accrual  Period  for which the
applicable  Index is  LIBOR,  LIBOR for such  Interest  Accrual  Period  will be
established  by the  Trustee  on the  related  Interest  Determination  Date  as
follows:

                 (a) If on any Interest Determination Date two or more Reference
Banks  provide  such offered  quotations,  LIBOR for the next  Interest  Accrual
Period shall be the arithmetic  mean of such offered  quotations  (rounding such
arithmetic mean upwards if necessary to the nearest whole multiple of 1/32%).

                 (b) If on any Interest  Determination  Date only one or none of
the  Reference  Banks  provides  such  offered  quotations,  LIBOR  for the next
Interest  Accrual  Period  shall be  whichever  is the  higher  of (i)  LIBOR as
determined  on the  previous  Interest  Determination  Date or (ii) the  Reserve
Interest Rate. The "Reserve Interest Rate" shall be the rate per annum which the
Trustee  determines to be either (i) the  arithmetic  mean  (rounded  upwards if
necessary to the nearest whole multiple of 1/32%) of the one-month United States
dollar  lending  rates  that New York City banks  selected  by the  Trustee  are
quoting,  on the relevant Interest  Determination  Date, to the principal London
offices of at least two of the Reference  Banks to which such quotations are, in
the opinion of the Trustee, being so made, or (ii) in the event that the Trustee
can determine no such arithmetic mean, the lowest one-month United States dollar
lending  rate which New York City banks  selected  by the Trustee are quoting on
such Interest Determination Date to leading European banks.

                 From such time as the applicable  Index becomes LIBOR until all
of the COFI  Certificates are paid in full, the Trustee will at all times retain
at least four Reference Banks for the purposes of determining LIBOR with respect
to each  interest  Determination  Date.  The  Master  Servicer  initially  shall
designate the Reference  Banks.  Each  "Reference  Bank" shall be a leading bank
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market,  shall not control,  be controlled  by, or be under common control with,
the Trustee and shall have an  established  place of business in London.  If any
such  Reference  Bank  should  be  unwilling  or unable to act as such or if the
Master Servicer should  terminate its appointment as Reference Bank, the Trustee
shall promptly appoint or cause to be


                                      IV-10

<PAGE>


appointed  another  Reference  Bank.  The  Trustee  shall have no  liability  or
responsibility  to any Person for (i) the  selection of any  Reference  Bank for
purposes  of  determining  LIBOR or (ii) any  inability  to retain at least four
Reference Banks which is caused by circumstances beyond its reasonable control.

                 In  determining  LIBOR and any  Pass-Through  Rate for the COFI
Certificates or any Reserve Interest Rate, the Trustee may conclusively rely and
shall be protected in relying upon the offered quotations (whether written, oral
or on the Reuters Screen) from the Reference Banks or the New York City banks as
to LIBOR or the Reserve  Interest Rate, as  appropriate,  in effect from time to
time. The Trustee shall not have any liability or  responsibility  to any Person
for (i)  the  Trustee's  selection  of New  York  City  banks  for  purposes  of
determining  any  Reserve  Interest  Rate or (ii)  its  inability,  following  a
good-faith reasonable effort, to obtain such quotations from the Reference Banks
or the New York City banks or to determine such arithmetic mean, all as provided
for in this Section 4.07.

                  The  establishment of LIBOR and each Pass-Through Rate for the
COFI  Certificates  by the Trustee  shall (in the absence of manifest  error) be
final, conclusive and binding upon each Holder of a Certificate and the Trustee.

          SECTION 4.08.  Determination   of   Pass-Through   Rates   for   LIBOR
                         -------------------------------------------------------
                         Certificates.
                         ------------

                 (A) On each  Interest  Determination  Date so long as the LIBOR
Certificates  are outstanding,  the Trustee  determine LIBOR on the basis of the
British Bankers'  Association  ("BBA") "Interest  Settlement Rate" for one-month
deposits in U.S.  dollars as found on Telerate page 3750 as of 11:00 a.m. London
time on each LIBOR  Determination  Date. Interest Settlement Rates currently are
based on rates quoted by sixteen BBA designated  banks as being,  in the view of
such banks,  the offered rate at which  deposits are being quoted to prime banks
in the London interbank market. Such Interest Settlement Rates are calculated by
eliminating  the four highest  rates and the four lowest  rates,  averaging  the
eight remaining  rates,  carrying the result  (expressed as a percentage) out to
six decimal places,  and rounding to five decimal  places.  "Telerate Page 3750"
means  the  display  page  currently  so  designated  on the Dow  Jones  Markets
(formerly Telerate Service) (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices.)

                 If on the  initial  LIBOR  Determination  Date,  the Trustee is
required but unable to determine  LIBOR in the manner  provided in the described
above, LIBOR for the next Interest Accrual Period will be 5.65625%.

                 (B) If LIBOR cannot be  determined as provided in paragraph (A)
of this Section 4.08,  the Trustee shall either (i) request each  Reference Bank
to inform the Trustee of the quotation  offered by its  principal  London office
for making  one-month  United  States  dollar  deposits in leading  banks in the
London interbank market, as of 11:00 a.m. (London


                                      IV-11

<PAGE>


time) on such  Interest  Determination  Date or (ii) in lieu of making  any such
request,  rely on such Reference Bank quotations that appear at such time on the
Reuters  Screen  LIBO  Page  (as  defined  in  the  International  Swap  Dealers
Association Inc. Code of Standard Wording, Assumptions and Provisions for Swaps,
1986  Edition),  to the extent  available.  LIBOR for the next Interest  Accrual
Period will be established by the Trustee on each interest Determination Date as
follows:

                  (a)  If  on  any  interest  Determination  Date  two  or  more
         Reference  Banks  provide such offered  quotations,  LIBOR for the next
         Interest  Accrual Period shall be the  arithmetic  mean of such offered
         quotations  (rounding such  arithmetic mean upwards if necessary to the
         nearest whole multiple of 1/32%).

                  (b) If on any Interest  Determination Date only one or none of
         the Reference  Banks  provides such offered  quotations,  LIBOR for the
         next  Interest  Accrual  Period shall be whichever is the higher of (i)
         LIBOR as determined on the previous Interest Determination Date or (ii)
         the Reserve  Interest  Rate.  The "Reserve  Interest Rate" shall be the
         rate per  annum  which the  Trustee  determines  to be  either  (i) the
         arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
         multiple of 1/32%) of the one-month  United States dollar lending rates
         that New York City banks  selected by the Trustee are  quoting,  on the
         relevant Interest  Determination  Date, to the principal London offices
         of at least two of the Reference Banks to which such quotations are, in
         the opinion of the  Trustee,  being so made,  or (ii) in the event that
         the Trustee can determine no such arithmetic mean, the lowest one-month
         United States dollar lending rate which New York City banks selected by
         the Trustee are quoting on such Interest  Determination Date to leading
         European banks.

                  (c) If on any  interest  Determination  Date  the  trustee  is
         required but is unable to determine  the Reserve  Interest  Rate in the
         manner  provided  in  paragraph  (b)  above,  LIBOR  shall  be LIBOR as
         determined on the preceding  Interest  Determination  Date,  or, in the
         case of the first Interest Determination Date, 5.65625%.

                 Until  all of the  LIBOR  Certificates  are paid in  full,  the
Trustee will at all times retain at least four  Reference  Banks for the purpose
of  determining  LIBOR with respect to each  Interest  Determination  Date.  The
Master Servicer  initially shall designate the Reference Banks.  Each "Reference
Bank" shall be a leading bank engaged in transactions in Eurodollar  deposits in
the international  Eurocurrency  market, shall not control, be controlled by, or
be under common control with, the Trustee and shall have an established place of
business in London.  If any such Reference Bank should be unwilling or unable to
act as such or if the  Master  Servicer  should  terminate  its  appointment  as
Reference  Bank,  the Trustee  shall  promptly  appoint or cause to be appointed
another Reference Bank. The Trustee shall have no liability or responsibility to
any  Person  for (i)  the  selection  of any  Reference  Bank  for  purposes  of
determining  LIBOR or (ii) any inability to retain at least four Reference Banks
which is caused by circumstances beyond its reasonable control.



                                      IV-12

<PAGE>


                 (C) The Pass-Through Rate for each Class of LIBOR  Certificates
for each  Interest  Accrual  Period shall be  determined  by the Trustee on each
Interest Determination Date so long as the LIBOR Certificates are outstanding on
the  basis  of  LIBOR  and  the  respective   formulae  appearing  in  footnotes
corresponding   to  the  LIBOR   Certificates  in  the  table  relating  to  the
Certificates in the Preliminary Statement.

                 In  determining  LIBOR,  any  Pass-Through  Rate for the  LIBOR
Certificates,  any Interest  Settlement  Rate, or any Reserve Interest Rate, the
Trustee may conclusively rely and shall be protected in relying upon the offered
quotations  (whether  written,  oral or on the Dow Jones  Markets)  from the BBA
designated  banks,  the Reference  Banks or the New York City banks as to LIBOR,
the Interest  Settlement Rate or the Reserve  Interest Rate, as appropriate,  in
effect  from  time to  time.  The  Trustee  shall  not  have  any  liability  or
responsibility  to any Person for (i) the  Trustee's  selection of New York City
banks  for  purposes  of  determining  any  Reserve  Interest  Rate or (ii)  its
inability,  following a good-faith  reasonable effort, to obtain such quotations
from, the BBA designated  banks,  the Reference Banks or the New York City banks
or to determine such arithmetic mean, all as provided for in this Section 4.0.8.

                 The  establishment of LIBOR and each  Pass-Through Rate for the
LIBOR  Certificates  by the Trustee shall (in the absence of manifest  error) be
final, conclusive and binding upon each Holder of a Certificate and the Trustee.



                                      IV-13

<PAGE>

                                    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 denominations, integral multiples in excess thereof (except that one
Certificate  in each Class may be issued in a different  amount which must be in
excess of the applicable minimum  denomination) and aggregate  denominations per
Class set forth in the Preliminary Statement.

                 Subject   to  Section   9.02   hereof   respecting   the  final
distribution on the  Certificates,  on each  Distribution Date the Trustee shall
make distributions to each  Certificateholder  of record on the preceding Record
Date either (x) 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 five Business Days prior
to the related Record Date and (ii) such Holder shall hold (A) a Notional Amount
Certificate,  (B)  100%  of  the  Class  Certificate  Balance  of any  Class  of
Certificates  or  (C)  Certificates  of  any  Class  with  aggregate   principal
Denominations  of not less than $1,000,000 or (y) by check mailed by first class
mail to such  Certificateholder  at the address of such holder  appearing in the
Certificate Register.

                 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  countersignature  and delivery of
such  Certificates or did not hold such offices at the date of such Certificate.
No  Certificate  shall be entitled to any benefit  under this  Agreement,  or be
valid for any purpose,  unless countersigned by the Trustee by manual signature,
and such countersignature upon any Certificate shall be conclusive evidence, and
the only evidence,  that such  Certificate  has been duly executed and delivered
hereunder.  All Certificates shall be dated the date of their  countersignature.
On the Closing Date, the Trustee shall countersign the Certificates to be issued
at the 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)  Trustee  shall  maintain,  or  cause to be  maintained  in
accordance  with the provisions of Section 5.06 hereof,  a Certificate  Register
for the Trust Fund in which,


                                       V-1

<PAGE>


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 execute and deliver, in the name of the designated  transferee
or  transferees,  one or more new  Certificates  of the same Class and 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 which 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  cancelled  and  subsequently  destroyed  by the  Trustee  in
accordance with the Trustee's customary procedures.

                 (b) No transfer of a Private  Certificate  shall be made unless
such transfer is made pursuant to an effective  registration statement under the
Securities Act and any applicable  state  securities  laws or is exempt from the
registration  requirements under said Act and such state securities laws. In the
event that a  transfer  is to be made in  reliance  upon an  exemption  from the
Securities Act and such laws, in order to assure  compliance with the Securities
Act and such laws,  the  Certificateholder  desiring to effect such transfer and
such  Certificateholder's  prospective  transferee  shall  each  certify  to the
Trustee in writing the facts surrounding the transfer in substantially the forms
set forth in Exhibit J (the "Transferor  Certificate")  and (i) deliver a letter
in  substantially  the form of either  Exhibit K (the  "Investment  Letter")  or
Exhibit L (the  "Rule 144A  Letter")  or (ii) there  shall be  delivered  to the
Trustee at the  expense  of the  transferor  an  Opinion  of  Counsel  that such
transfer  may be made  pursuant to an  exemption  from the  Securities  Act. The
Depositor  shall  provide  to  any  Holder  of a  Private  Certificate  and  any
prospective transferee designated by any such Holder,  information regarding the
related  Certificates and the Mortgage Loans and such other information as shall
be  necessary  to  satisfy  the  condition  to  eligibility  set  forth  in Rule
144A(d)(4) for transfer of any such  Certificate  without  registration  thereof
under the Securities Act pursuant to the registration exemption provided by Rule
144A. The Trustee and the Master  Servicer shall cooperate with the Depositor in
providing the Rule 144A


                                       V-2

<PAGE>



information  referenced in the preceding  sentence,  including  providing to the
Depositor such information  regarding the  Certificates,  the Mortgage Loans and
other matters regarding the Trust Fund as the Depositor shall reasonably request
to meet its obligation  under the preceding  sentence.  Each Holder of a Private
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify  the Trustee  and 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  (in  the  event  such  Certificate  is a  Private
Certificate,  such  requirement is satisfied only by the Trustee's  receipt of a
representation letter from the transferee substantially in the form of Exhibit K
or Exhibit L), to the effect  that such  transferee  is not an employee  benefit
plan or  arrangement  subject to Section  406 of ERISA or a plan or  arrangement
subject to Section 4975 of the Code,  nor a person  acting on behalf of any such
plan or  arrangement,  nor using the assets of any such plan or  arrangement  to
effect  such  transfer,  (ii)  if  the  purchaser  is an  insurance  company,  a
representation  that the  purchaser is an insurance  company which is purchasing
such Certificates with funds contained in an "insurance company general account"
(as such  term is  defined  in  Section  V(e) of  Prohibited  Transaction  Class
Exemption  95-60  ("PTCE  95-60"))  and that the  purchase  and  holding of such
Certificates  are  covered  under  PTCE  95-60  or (iii) in the case of any such
ERISA-Restricted  Certificate  presented  for  registration  in the  name  of an
employee  benefit plan  subject to ERISA,  or a plan or  arrangement  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 or arrangement,  or using such plan's or arrangement's  assets,
an Opinion of Counsel  satisfactory  to the  Trustee,  which  Opinion of Counsel
shall not be an expense of either the  Trustee or the Trust Fund,  addressed  to
the Trustee 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 to any obligation in addition to those
expressly undertaken in this Agreement or to any liability.  For purposes of the
preceding sentence, with respect to an ERISA-Restricted  Certificate that is not
a Private Certificate, in the event the representation letter referred to in the
preceding sentence is not so furnished,  such representation  shall be deemed to
have  been  made  to the  Trustee  by the  transferee's  (including  an  initial
acquiror's)  acceptance of the  ERISA-Restricted  Certificates.  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 ERISA or to the Code  without  the  delivery  to the Trustee of an Opinion of
Counsel  satisfactory  to the Trustee as described above shall be void and of no
effect.

                 To the extent  permitted under  applicable law (including,  but
not limited to,  ERISA),  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


                                       V-3

<PAGE>


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.

                 (c) Each person who has or who acquires any Ownership  Interest
in a Residual  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 Residual
Certificate are expressly subject to the following provisions:

                 (i)  Each Person holding or acquiring any Ownership Interest in
         a  Residual  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 Residual  Certificate  may be
         registered  on the  Closing  Date or  thereafter  transferred,  and the
         Trustee  shall not register  the  Transfer of any Residual  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  Residual  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 Residual  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 Residual  Certificate and (C) not to Transfer its Ownership  Interest
         in a Residual  Certificate  or to cause the  Transfer  of an  Ownership
         Interest in a Residual 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 Residual  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 Residual  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 Residual
         Certificate.  The Trustee shall be under no liability to any Person for
         any registration of Transfer of a Residual  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 Residual
         Certificate that was in fact


                                       V-4

<PAGE>


         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  Residual  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  Depositor   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
         Residual Certificate to any Holder who is not a Permitted Transferee.

                 The  restrictions  on Transfers of a Residual  Certificate  set
forth in this Section 5.02(c) shall cease to apply (and the applicable  portions
of the  legend  on a  Residual  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 Trust Fund, the Trustee,
the Seller or the Master  Servicer,  to the effect that the  elimination of such
restrictions will not cause any REMIC hereunder 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 Residual  Certificate  hereby
consents  to any  amendment  of this  Agreement  which,  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 Residual  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 Residual
Certificate  which 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 in  connection  with  transfer
shall be at the expense of the parties to such transfers.

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


                                       V-5

<PAGE>



by the Depository with respect to its Depository  Participants  and furnished by
the Depository  Participants  with respect to indirect  participating  firms and
persons  shown on the books of such  indirect  participating  firms as direct or
indirect Certificate Owners.

                 All transfers by Certificate Owners of Book-Entry  Certificates
shall be made in accordance  with the  procedures  established by the Depository
Participant  or  brokerage  firm  representing  such  Certificate   Owner.  Each
Depository   Participant   shall  only  transfer   Book-Entry   Certificates  of
Certificate  Owners it  represents  or of  brokerage  firms for which it acts as
agent in accordance with the Depository's normal procedures.

                 If (x) (i) the Depository or the Depositor  advises the Trustee
in  writing  that  the  Depository  is no  longer  willing  or able to  properly
discharge  its  responsibilities  as  Depository,  and (ii) the  Trustee  or the
Depositor is unable to locate a qualified  successor,  (y) the  Depositor at its
option advises the Trustee in writing that it elects to terminate the book-entry
system  through  the  Depository  or (z)  after  the  occurrence  of an Event of
Default, Certificate Owners representing at least 51% of the Certificate Balance
of the Book-Entry  Certificates  together  advise the Trustee and the Depository
through  the  Depository  Participants  in writing  that the  continuation  of a
book-entry  system  through the Depository is no longer in the best interests of
the Certificate Owners, the Trustee shall notify all Certificate Owners, through
the Depository,  of the occurrence of any such event and of the  availability of
definitive,  fully-registered  Certificates  (the "Definitive  Certificates") to
Certificate  Owners  requesting  the same.  Upon surrender to the Trustee of the
related Class of Certificates by the Depository, accompanied by the instructions
from the  Depository  for  registration,  the Trustee shall issue the Definitive
Certificates.  Neither the Master Servicer,  the Depositor nor the Trustee shall
be  liable  for  any  delay  in  delivery  of  such  instruction  and  each  may
conclusively  rely on, and shall be protected in relying on, such  instructions.
The Master  Servicer  shall  provide the Trustee  with an adequate  inventory of
certificates to facilitate the issuance and transfer of Definitive Certificates.
Upon  the  issuance  of  Definitive   Certificates  all  references   herein  to
obligations imposed upon or to be performed by the Depository shall be deemed to
be imposed  upon and  performed by the Trustee,  to the extent  applicable  with
respect to such  Definitive  Certificates  and the Trustee  shall  recognize the
Holders of the Definitive Certificates as Certificateholders hereunder; provided
that the  Trustee  shall  not by virtue of its  assumption  of such  obligations
become liable to any party for any act or failure to act of the Depository.

          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 (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,  countersign  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


                                       V-6

<PAGE>


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,  as if originally
issued,  whether or not the lost, stolen or destroyed Certificate shall be found
at any time.

          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  which  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 such 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.  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 Corporate Trust Office 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.



                                       V-7

<PAGE>


                                   ARTICLE VI

                      THE DEPOSITOR AND THE MASTER SERVICER

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

                 The Depositor and the Master  Servicer  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 or  the Master
                         -------------------------------------------------------
                         Servicer.
                         --------

                 The  Depositor  and the Master  Servicer 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 or the Master  Servicer may
be  merged  or  consolidated,  or  any  Person  resulting  from  any  merger  or
consolidation to which the Depositor or the Master Servicer shall be a party, or
any person  succeeding to the business of the Depositor or the Master  Servicer,
shall be the successor of the Depositor or the Master Servicer,  as the case may
be,  hereunder,  without the execution or filing of any paper or any further act
on the  part of any of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding;  provided,  however,  that the successor or surviving Person to
the Master Servicer shall be qualified to sell mortgage loans to, and to service
mortgage loans on behalf of, FNMA or FHLMC.

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

                 None of the Depositor,  the Seller,  the Master Servicer or any
of the directors,  officers, employees or agents of the Depositor, the Seller or
the Master Servicer shall be under any liability to the  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,  however, that
this provision shall not protect the Depositor,  the Seller, the Master Servicer
or any such Person against any breach of  representations  or warranties made by
it herein or protect the Depositor,  the Seller, the Master Servicer or any such
Person from any liability which 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


                                      VI-1

<PAGE>


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 which in its opinion may
involve  it in any  expense or  liability;  provided,  however,  that any of the
Depositor, the Seller or the Master Servicer may in its discretion 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.

          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 (a) upon appointment of a successor  servicer
and  receipt by the  Trustee of a letter  from each  Rating  Agency  that such a
resignation  and  appointment  will not result in a downgrading of the rating of
any  of  the  Certificates,  without  regard  to the  guaranty  provided  by the
Policies,  or (b) upon  determination  that its duties  hereunder  are no longer
permissible  under  applicable  law.  Any such  determination  under  clause (b)
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  master servicer shall
have assumed the Master  Servicer's  responsibilities,  duties,  liabilities and
obligations hereunder.



                                      VI-2

<PAGE>


                                   ARTICLE VII

                                     DEFAULT

          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 remit to the Trustee any payment required to be
         made under the terms of this  Agreement,  which failure shall  continue
         unremedied  for five days after the date upon which  written  notice of
         such  failure  shall  have been  given to the  Master  Servicer  by the
         Trustee or the  Depositor or to the Master  Servicer and the Trustee by
         the  Holders  of  Certificates  having  not less than 25% of the Voting
         Rights evidenced by the Certificates; or

                  (ii) any failure by the Master  Servicer 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,  which failure
         materially  affects  the  rights of  Certificateholders,  that  failure
         continues  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 Master Servicer and
         the Trustee by the Holders of Certificates evidencing not less than 25%
         of the Voting Rights evidenced by the Certificates;  provided, however,
         that the sixty-day cure period shall not apply to the initial  delivery
         of the Mortgage File for Delay Delivery  Mortgage Loans nor the failure
         to substitute or repurchase 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


                                      VII-1

<PAGE>



         assignment for the benefit of its  creditors,  or  voluntarily  suspend
         payment of its obligations.

                 If an Event of Default  described in clauses (i) to (v) of this
Section  shall  occur,  then,  and in each and every such case,  so long as such
Event of  Default  shall not have been  remedied,  the  Trustee  may,  or at the
direction of the Holders of Certificates evidencing not less than 66 2/3% of the
Voting  Rights  evidenced by the  Certificates,  the Trustee  shall 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 and  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 make any Advance  which the
Master  Servicer  failed to make  subject  to Section  3.04,  whether or not the
obligations  of the  Master  Servicer  have  been  terminated  pursuant  to this
Section.  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.

                 Notwithstanding any termination of the activities of the Master
Servicer hereunder, the Master Servicer shall be entitled to receive, out of any
late collection of a Scheduled Payment on a Mortgage Loan which 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,  subject to and
to the extent  provided in Section 3.04, be the successor to the Master Servicer
in its capacity as master servicer under this Agreement and the transactions set
forth or provided  for herein and shall be subject to all the  responsibilities,
duties and  liabilities  relating  thereto placed on the Master  Servicer by the
terms and provisions  hereof and applicable law including the obligation to make
Advances pursuant to Section 4.01. As compensation  therefor,  the Trustee shall
be entitled


                                      VII-2

<PAGE>


to all funds relating to the Mortgage Loans that the Master  Servicer would have
been entitled to charge to the Certificate  Account or  Distribution  Account 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 to the Master Servicer shall be an institution which is a FNMA and
FHLMC approved  seller/servicer  in good  standing,  which has a net worth of at
least  $15,000,000,  and which is  willing  to service  the  Mortgage  Loans and
executes and delivers to the  Depositor  and the Trustee an agreement  accepting
such delegation and  assignment,  which 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 in writing that its rating
of  the  Certificates  in  effect  immediately  prior  to  such  assignment  and
delegation  will not be  qualified  or reduced,  without  regard to the guaranty
provided by the Policies, as a result of such assignment and delegation. Pending
appointment of a successor to the Master Servicer hereunder, the Trustee, unless
the Trustee is prohibited by law from so acting,  shall, subject to Section 3.04
hereof,  act in such capacity as hereinabove  provided.  In connection with such
appointment  and  assumption,  the  Trustee may make such  arrangements  for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided,  however, that no such compensation shall be in
                       --------   -------
excess of the Master Servicing Fee 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 master 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 master  servicer shall
give notice to the  Mortgagors of such change of servicer and shall,  during the
term of its service as master servicer  maintain in force the policy or policies
that the Master Servicer is required to maintain pursuant to Section 6.05.



                                      VII-3

<PAGE>

          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  and each
Rating  Agency  notice  of each such  Event of  Default  hereunder  known to the
Trustee, unless such Event of Default shall have been cured or waived.



                                      VII-4

<PAGE>

                                  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 are in
the form required by this Agreement;  provided,  however, that the Trustee shall
                                      --------   -------
not  be  responsible  for  the  accuracy  or  content  of any  such  resolution,
certificate, statement, opinion, report, document, order or other instrument.

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

                  (i) unless an Event of Default known to the Trustee shall have
         occurred and be continuing,  the duties and  obligations of the Trustee
         shall be determined solely by the express provisions of this Agreement,
         the  Trustee  shall not be liable  except for the  performance  of such
         duties and obligations as are specifically set forth in this Agreement,
         no implied  covenants or obligations  shall be read into this Agreement
         against the Trustee and 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 which it 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 for an error of judgment
         made in good faith by a Responsible Officer or Responsible  Officers of
         the  Trustee,  unless it shall be finally  proven  that the Trustee was
         negligent in ascertaining the pertinent facts; and

                  (iii) the  Trustee  shall not be liable  with  respect  to any
         action  taken,  suffered  or omitted to be taken by it in good faith in
         accordance with the direction of Holders of Certificates evidencing not
         less than 25% of the  Voting  Rights of  Certificates  relating  to the
         time, method and place of conducting any proceeding for any remedy


                                     VIII-1

<PAGE>


         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.
                         -------------------------------------

                 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,
         Officers'   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  and the  Trustee  shall  have no  responsibility  to
         ascertain or confirm the genuineness of any signature of any such party
         or parties;

                 (ii)  the Trustee may consult with counsel,  financial advisers
         or accountants and the advice of any such counsel,  financial  advisers
         or  accountants  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 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)  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  Certificates  evidencing  not less than
         25% of the Voting Rights allocated to each Class of Certificates;

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

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

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



                                     VIII-2

<PAGE>

                 (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,  rights or powers  vested in it by this  Agreement or to
         institute,  conduct or defend any  litigation  hereunder or in relation
         hereto   at  the   request,   order   or   direction   of  any  of  the
         Certificateholders,  pursuant  to the  provisions  of  this  Agreement,
         unless  such  Certificateholders  shall  have  offered  to the  Trustee
         reasonable  security or indemnity  satisfactory  to the Trustee against
         the costs,  expenses and liabilities  which may be incurred  therein or
         thereby.

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

                 The recitals  contained herein and in the Certificates shall be
taken as the statements of the Depositor or the Seller,  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 the
Certificates or of any Mortgage Loan or related document other than with respect
to the  Trustee's  execution  and  counter-signature  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.  Trustee's Fees and Expenses.
                         ---------------------------

                 The Trustee,  as  compensation  for its  activities  hereunder,
shall be entitled to withdraw from the Distribution Account on each Distribution
Date an amount equal to the Trustee Fee for such Distribution  Date. 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
(including reasonable attorney's fees) (i) incurred in connection with any claim
or legal action relating to (a) this Agreement,  (b) the  Certificates or (c) 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  incurred  by reason of any  action  of the  Trustee  taken at the
direction of the Certificateholders 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. Without limiting the foregoing, the Master Servicer covenants
and agrees, except


                                     VIII-3

<PAGE>


as otherwise agreed upon in writing by the Depositor and the Trustee, and except
for any such  expense,  disbursement  or advance as may arise from the Trustee's
negligence,  bad faith or willful  misconduct,  to pay or reimburse the Trustee,
for all reasonable expenses,  disbursements and advances incurred or made by the
Trustee in accordance  with any of the provisions of this Agreement with respect
to: (A) the reasonable  compensation  and the expenses and  disbursements of its
counsel not associated with the closing of the issuance of the Certificates, (B)
the  reasonable  compensation,  expenses and  disbursements  of any  accountant,
engineer or appraiser  that is not  regularly  employed by the  Trustee,  to the
extent that the Trustee  must  engage such  persons to perform  acts or services
hereunder and (C) printing and engraving  expenses in connection  with preparing
any Definitive  Certificates.  Except as otherwise  provided herein, the Trustee
shall not be  entitled  to  payment or  reimbursement  for any  routine  ongoing
expenses  incurred  by the  Trustee  in the  ordinary  course  of its  duties as
Trustee,  Registrar,  Tax Matters  Person or Paying  Agent  hereunder or for any
other expenses.

          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  super-vision  or examination by federal or state authority and with a credit
rating  which  would not cause  either of the Rating  Agencies  to reduce  their
respective  then current  ratings of the  Certificates  (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 entity  serving as Trustee may have normal  banking and trust  relationships
with the Depositor and its affiliates or the Master Servicer and its affiliates;
provided,  however,  that such  entity  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 giving  written notice of resignation to the Depositor
and the Master  Servicer 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 acceptance by a successor trustee in accordance with Section
8.08  meeting the  qualifications  set forth in Section  8.06.  If no  successor
trustee meeting such qualifications shall have been so appointed and have


                                     VIII-4

<PAGE>


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  the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions of Section 8.06 hereof and shall fail to resign
after written  request  thereto by the Depositor,  or if at any time 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 a tax
is imposed  with  respect to the Trust Fund by any state in which the Trustee or
the Trust Fund is located and the imposition of such tax would be avoided by the
appointment of a different  trustee,  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 to the
successor trustee.

                 The  Holders of  Certificates  entitled  to at least 51% of the
Voting Rights 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. The Depositor,  the Master
Servicer and the predecessor  trustee shall execute and deliver such instruments
and do such  other  things as may  reasonably  be  required  for more  fully and
certainly  vesting and  confirming  in the  successor  trustee all such  rights,
powers, duties, and obligations.

                 No successor  trustee shall accept  appointment  as provided in
this Section 8.08 unless at the time of such acceptance  such successor  trustee
shall be eligible under the


                                     VIII-5

<PAGE>


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 10 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 the  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.  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) To the extent necessary to effectuate the purposes of this
         Section 8.10, 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


                                     VIII-6

<PAGE>


         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  applicable  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 such
         appointment  shall not, and shall not be deemed to, constitute any such
         separate trustee or co-trustee as agent of the Trustee;

                  (iii) The Trustee may at any time accept the resignation of or
         remove any separate trustee or co-trustee; and

                  (iv) The Master Servicer, and not the Trustee, shall be liable
         for  the  payment  of  reasonable   compensation,   reimbursement   and
         indemnification to any such 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 separate  trustees and  co-trustees,
when and 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.



                                     VIII-7

<PAGE>


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

                 It is intended  that the assets with respect to which any REMIC
election  is to be  made,  as set  forth  in the  Preliminary  Statement,  shall
constitute,  and that the conduct of matters  relating  to such assets  shall be
such as to qualify such assets 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 any such REMIC and
that in such  capacity it shall:  (a) prepare and file,  or cause to be prepared
and filed, in a timely manner,  a U.S. Real Estate Mortgage  Investment  Conduit
Income  Tax Return  (Form 1066 or any  successor  form  adopted by the  Internal
Revenue Service) and prepare and file or cause to be prepared and filed with the
Internal  Revenue Service and applicable  state or local tax authorities  income
tax or information returns for each taxable year with respect to any such REMIC,
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;
(c) make or cause to be made elections that such assets be treated as a REMIC on
the federal tax return 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 Residual 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  matters  relating  to  such  assets  at  all  times  that  any
Certificates  are  outstanding so as to maintain the status 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;  (h) pay,
from the sources  specified  in the last  paragraph of this  Section  8.11,  the
amount of any federal or state tax,  including  prohibited  transaction taxes as
described below,  imposed on any such REMIC prior to its termination 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) ensure that federal, state or local income tax or information
returns shall be signed by the


                                     VIII-8

<PAGE>


Trustee or such other person as may be required to sign such returns by the Code
or state or local laws,  regulations or rules;  (j) maintain records relating to
any such REMIC,  including but not limited to the income,  expenses,  assets and
liabilities  thereof and the fair market value and adjusted  basis of the assets
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  any  such  REMIC  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 any such REMIC,  enter into  settlement  agreements with any
governmental  taxing agency,  extend any statute of limitations  relating to any
tax item of any such  REMIC,  and  otherwise  act on behalf of any such REMIC in
relation to any tax matter or controversy involving it.

                 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 ten (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,  reasonably 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 REMIC as defined in Section  860F(a)(2) of the Code, on the
"net  income  from  foreclosure  property"  of the REMIC as  defined  in Section
860G(c) of the Code,  on any  contribution  to the REMIC  after the  Startup Day
pursuant to Section 860G(d) of the Code, or any other tax is imposed, including,
without limitation,  any minimum tax imposed upon the REMIC pursuant to Sections
23153 and 24874 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) the Master Servicer,  in the case of
any such  minimum  tax, or if such tax arises out of or results from a breach by
the Master Servicer or Seller of any of their  obligations under this Agreement,
(iii) the  Seller,  if any such tax arises out of or results  from the  Seller's
obligation  to  repurchase a Mortgage  Loan  pursuant to Section 2.02 or 2.03 or
(iv) in all other cases,  or in the event that the Trustee,  the Master Servicer
or the  Seller  fails to honor  its  obligations  under  the  preceding  clauses
(i),(ii)  or  (iii),  any such tax will be paid  with  amounts  otherwise  to be
distributed to the Certificateholders, as provided in Section 3.08(b).



                                     VIII-9

<PAGE>


          SECTION 8.12.  Periodic Filings.
                         ----------------

                 Pursuant  to  written  instructions  from  the  Depositor,  the
Trustee shall prepare,  execute and file all periodic reports required under the
Securities  Exchange  Act of 1934 in  conformity  with the  terms of the  relief
granted to the Depositor in CWABS, Inc.  (February 3, 1994), a copy of which has
been supplied to the Trustee by the Issuer.  In connection  with the preparation
and filing of such periodic reports, the Depositor and the Master Servicer shall
timely provide to the Trustee all material  information  available to them which
is required  to be  included in such  reports and not known to them to be in the
possession of the Trustee and such other  information as the Trustee  reasonably
may request from either of them and otherwise  reasonably  shall  cooperate with
the Trustee.  The Trustee shall have no liability with respect to any failure to
properly prepare or file such periodic reports resulting from or relating to the
Trustee's  inability or failure to obtain any information not resulting from its
own negligence or willful misconduct.


                                     VIII-10

<PAGE>


                                   ARTICLE IX

                                   TERMINATION

          SECTION 9.01.  Termination upon Liquidation or Purchase of all
                         -----------------------------------------------
                         Mortgage Loans.
                         --------------

                 Subject to Section 9.03, the obligations  and  responsibilities
of the  Depositor,  the Master  Servicer  and the  Trustee  created  hereby with
respect to the Trust Fund shall  terminate  upon the earlier of (a) the purchase
by the Master Servicer of all Mortgage Loans (and REO  Properties)  remaining in
the Trust Fund at the price equal to the sum of (i) 100% of the Stated Principal
Balance of each Mortgage Loan plus one month's accrued  interest  thereon at the
applicable Adjusted Mortgage Rate and (ii) the lesser of (x) the appraised value
of any REO Property as determined by the higher of two  appraisals  completed by
two independent appraisers selected by the Master Servicer at the expense of the
Master  Servicer  and (y) the Stated  Principal  Balance of each  Mortgage  Loan
related to any REO  Property,  in each case plus  accrued  and  unpaid  interest
thereon at the  applicable  Adjusted  Mortgage Rate 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.  In no event shall the
trusts  created hereby  continue  beyond the earlier of (i) the expiration of 21
years from the death of the survivor of the  descendants  of Joseph P.  Kennedy,
the late Ambassador of the United States to the Court of St. James's,  living on
the date  hereof  and (ii) the  Latest  Possible  Maturity  Date.  The  right to
purchase  all  Mortgage  Loans and REO  Properties  pursuant to clause (a) above
shall be conditioned upon the Pool Stated Principal Balance,  at the time of any
such repurchase, aggregating less than ten percent of the aggregate Cut-off Date
Principal Balance of the Mortgage Loans.

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

                 If on any  Determination  Date, 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  promptly to send a final  distribution  notice to each
Certificateholder.  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,  the Master Servicer
shall  notify the  Depositor  and the  Trustee  of the date the Master  Servicer
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 15th
day and no later than the 10th day of the


                                      IX-1

<PAGE>


month next 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.

                 Upon  presentation  and  surrender  of  the  Certificates,  the
Trustee shall cause to be distributed to the  Certificateholders  of each Class,
in the order set forth in Section 4.02 hereof, on the final  Distribution  Date,
in  proportion  to  their  respective  Percentage  Interests,  with  respect  to
Certificateholders of the same Class, an amount equal to (i) as to each Class of
Regular Certificates,  the Certificate Balance thereof plus (a) accrued interest
thereon (or on their Notional Amount,  if applicable) in the case of an interest
bearing  Certificate  and (b) any Class PO  Deferred  Amounts in the case of the
Class PO Certificates,  and (ii) as to the Residual Certificates, the amount, if
any,  which  remains on  deposit in the  Distribution  Account  (other  than the
amounts retained to meet claims) after application pursuant to clause (i) above.

                 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  which  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 A-R  Certificateholders  shall be entitled to all unclaimed  funds and
other assets of the Trust Fund which remain subject hereto.

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

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



                                      IX-2

<PAGE>


                  (1)  Within 90 days prior to the final  Distribution  Date set
         forth in the notice given by the Master  Servicer  under  Section 9.02,
         the Master  Servicer  shall prepare and the Trustee,  at the expense of
         the "tax matters  person,"  shall adopt a plan of complete  liquidation
         within  the  meaning  of  section  860F(a)(4)  of the  Code  which,  as
         evidenced  by an  Opinion  of Counsel  (which  opinion  shall not be an
         expense  of  the  Trustee  or  the  Tax  Matters  Person),   meets  the
         requirements of a qualified liquidation; and

                  (2) Within 90 days after the time of  adoption  of such a plan
         of complete  liquidation,  the Trustee  shall sell all of the assets of
         the Trust  Fund to the  Master  Servicer  for cash in  accordance  with
         Section 9.01.

                 (b) The Trustee as agent for any 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.

                 (c) By  their  acceptance  of  the  Certificates,  the  Holders
thereof hereby authorize the Master Servicer to prepare and the Trustee to adopt
and sign a plan of complete liquidation.



                                      IX-3

<PAGE>


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

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

                 This  Agreement  may  be  amended  from  time  to  time  by the
Depositor, the Master Servicer and the Trustee without the consent of any of the
Certificateholders  (i) to cure any  ambiguity  or mistake,  (ii) to correct any
defective  provision  herein or to supplement any provision  herein which may be
inconsistent with any other provision herein,  (iii) to add to the duties of the
Depositor,  the Seller or the Master Servicer,  (iv) to add any other provisions
with respect to matters or questions arising hereunder or (v) to modify,  alter,
amend,  add to or  rescind  any of the  terms or  provisions  contained  in this
Agreement;  provided that any action pursuant to clauses (iv) or (v) above shall
not, as evidenced by an Opinion of Counsel  (which  Opinion of Counsel shall not
be an  expense  of the  Trustee  or the  Trust  Fund),  adversely  affect in any
material respect the interests of any Certificateholder; provided, however, that
the amendment  shall not be deemed to adversely  affect in any material  respect
the interests of the  Certificateholders  if the Person requesting the amendment
obtains a letter from each Rating Agency  stating that the  amendment  would not
result in the downgrading or withdrawal of the respective  ratings then assigned
to the 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.  The Trustee,  the Depositor and the Master  Servicer
also may at any time and from time to time  amend  this  Agreement  without  the
consent  of the  Certificateholders  to modify,  eliminate  or add to any of its
provisions  to such extent as shall be  necessary or helpful to (i) maintain the
qualification of any REMIC as a REMIC under the Code, (ii) avoid or minimize the
risk of the  imposition of any tax on any REMIC  pursuant to the Code that would
be a claim at any time  prior to the final  redemption  of the  Certificates  or
(iii) comply with any other requirements of the Code,  provided that the Trustee
has been  provided an Opinion of Counsel,  which  opinion shall be an expense of
the party requesting such opinion but in any case shall not be an expense of the
Trustee  or the Trust  Fund,  to the effect  that such  action is  necessary  or
helpful  to, as  applicable,  (i)  maintain  such  qualification,  (ii) avoid or
minimize the risk of the  imposition of such a tax or (iii) comply with any such
requirements of the Code.

                 This  Agreement  may also be  amended  from time to time by the
Depositor,  the Master  Servicer and the Trustee with the consent of the Holders
of a Majority in Interest of each Class of Certificates affected thereby for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the Holders of Certificates; provided, however, that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments required to
be  distributed  on any  Certificate  without  the consent of the Holder of such
Certificate,  (ii) adversely affect in any material respect the interests of the
Holders of any Class of Certificates in a manner other than as described in (i),
without the consent of


                                       X-1

<PAGE>


the  Holders  of  Certificates  of such  Class  evidencing,  as to  such  Class,
Percentage Interests  aggregating 66% or (iii) reduce the aforesaid  percentages
of  Certificates  the  Holders  of which are  required  to  consent  to any such
amendment,  without  the consent of the  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 not be an expense
of the Trustee or the Trust Fund,  to the effect  that such  amendment  will not
cause the imposition of any tax on any REMIC or the  Certificateholders or cause
any REMIC 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   or  a  copy  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 (which Opinion shall
not be an expense of the Trustee or the Trust Fund,  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,  but only
upon direction by the Trustee accompanied by an Opinion of Counsel to the effect
that such recordation  materially and beneficially  affects the interests of the
Certificateholders.

                 For  the  purpose  of  facilitating  the  recordation  of  this
Agreement  as herein  provided and for other  purposes,  this  Agreement  may be
executed simultaneously in any


                                       X-2

<PAGE>


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.

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

                 It is  the  express  intent  of the  parties  hereto  that  the
conveyance  of the  Trust  Fund  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 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 Certificateholder.

          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:

                 1. Any material change or amendment to this Agreement;

                 2. The  occurrence  of any Event of  Default  that has not been
cured;



                                       X-3

<PAGE>


                 3. The resignation or termination of the Master Servicer or the
Trustee and the appointment of any successor;

                 4. The repurchase or substitution of Mortgage Loans pursuant to
Section 2.03; and

                 5. The final payment to Certificateholders.

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

                 1. Each report to Certificateholders described in Section 4.04;

                 2. Each annual statement as to compliance  described in Section
3.16;

                 3. Each annual independent public accountants' servicing report
described in Section 3.17; and

                 4. Any notice of a  purchase  of a Mortgage  Loan  pursuant  to
Section 2.02, 2.03 or 3.11.

                 (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:  David A.  Spector,  (b) in the case of the Master  Servicer,
Countrywide Home Loans,  Inc., 4500 Park Granada,  Calabasas,  California 91302,
Attention: Kevin W. Bartlett 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 10286, Attention:  Mortgage-Backed  Securities Group Series 1998-13, or
such other  address as the Trustee may  hereafter  furnish to the  Depositor  or
Master  Servicer  and  (d) in the  case  of the  Rating  Agencies,  the  address
specified  therefor in the definition  corresponding  to the name of such Rating
Agency.  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.



                                       X-4

<PAGE>



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

                 Notwithstanding  anything  to the  contrary  contained  herein,
except as provided in 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 created  hereby,  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  created  hereby,  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 herein
provided, and unless 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.



                                       X-5

<PAGE>


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

                 The Master Servicer agrees that, on reasonable prior notice, it
will permit and will cause each Subservicer to 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 said 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 or the related Subservicer.

          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.

                                   * * * * * *


                                       X-6

<PAGE>


                 IN WITNESS WHEREOF, the Depositor,  the Trustee, the Seller and
the  Master  Servicer  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:  /s/ Nicholas Krsnich
                                             ______________________________
                                             Name: Nicholas Krsnich
                                             Title: Vice President



                                        THE BANK OF NEW YORK,
                                          as Trustee


                                        By:  /s/ Kelly Sheahan
                                             ______________________________
                                             Name: Kelly Sheahan
                                             Title: Assistant Treasurer


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


                                        By:  /s/ Susan E. Bow
                                             ______________________________
                                             Name: Susan E. Bow
                                             Title: Senior Vice President,
                                                    Assistant General Counsel
                                                    and Assistant Secretary

                                       X-7

<PAGE>

                                   SCHEDULE I

                             Mortgage Loan Schedule
                        [Delivered at Closing to Trustee]



                                      S-I-1

<PAGE>

                                   SCHEDULE II

                                   CWABS, Inc.
                       Mortgage Pass-Through Certificates
                                 Series 1998-13

          Representations and Warranties of the Seller/Master Servicer
          ------------------------------------------------------------

                 Countrywide Home Loans, Inc.  ("Countrywide")  hereby makes the
representations  and  warranties  set forth in this Schedule II to the Depositor
and the Trustee,  as of the Closing Date, or if so specified  herein,  as of the
Cut-off Date.  Capitalized terms used but not otherwise defined in this Schedule
II shall  have the  meanings  ascribed  thereto  in the  Pooling  and  Servicing
Agreement   (the   "Pooling   and   Servicing   Agreement")   relating   to  the
above-referenced  Series,  among  Countrywide,  as seller and  master  servicer,
CWABS, Inc., as depositor, and The Bank of New York, as trustee.

                  (1)  Countrywide 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 the Pooling and Servicing Agreement to
         be conducted by Countrywide 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 the Pooling and Servicing Agreement and to
         perform any of its other  obligations  under the Pooling and  Servicing
         Agreement in accordance with the terms thereof.

                  (2)  Countrywide 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 the Pooling and Servicing  Agreement and has duly  authorized by all
         necessary  corporate  action on the part of Countrywide  the execution,
         delivery and  performance of the Pooling and Servicing  Agreement;  and
         the Pooling and Servicing  Agreement,  assuming the due  authorization,
         execution  and  delivery   thereof  by  the  other   parties   thereto,
         constitutes  a legal,  valid and  binding  obligation  of  Countrywide,
         enforceable  against  Countrywide in accordance with its terms,  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.
                  (3) The  execution  and delivery of the Pooling and  Servicing
         Agreement by Countrywide,  the sale and servicing of the Mortgage Loans
         by  Countrywide  under  the  Pooling  and  Servicing   Agreement,   the
         consummation  of any  other  of the  transactions  contemplated  by the
         Pooling and Servicing Agreement, and the fulfillment of or


                                     S-II-1

<PAGE>



         compliance  with  the  terms  thereof  are in the  ordinary  course  of
         business of Countrywide and will not (A) result in a material breach of
         any term or provision of the charter or by-laws of  Countrywide  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  Countrywide is a
         party  or by  which  it may be  bound,  or (C)  constitute  a  material
         violation of any statute, order or regulation applicable to Countrywide
         of any court,  regulatory body,  administrative  agency or governmental
         body having  jurisdiction over  Countrywide;  and Countrywide 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  Countrywide's  ability to perform or meet any of
         its obligations under the Pooling and Servicing Agreement.

                  (4)  Countrywide  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.

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

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

                  (7) Countrywide  intends to treat the transfer of the Mortgage
         Loans to the  Depositor  as a sale of the  Mortgage  Loans for all tax,
         accounting and regulatory purposes.



                                     S-II-2

<PAGE>



                                  SCHEDULE III

                                   CWABS, Inc.
                       Mortgage Pass-Through Certificates
                                 Series 1998-13

             Representations and Warranties as to the Mortgage Loans
             -------------------------------------------------------

                 Countrywide Home Loans, Inc.  ("Countrywide")  hereby makes the
representations  and  warranties set forth in this Schedule III to the Depositor
and the Trustee,  as of the Closing Date, or if so specified  herein,  as of the
Cut-off Date.  Capitalized terms used but not otherwise defined in this Schedule
III shall have the  meanings  ascribed  thereto  in the  Pooling  and  Servicing
Agreement   (the   "Pooling   and   Servicing   Agreement")   relating   to  the
above-referenced  Series,  among  Countrywide,  as seller and  master  servicer,
CWABS, Inc., as depositor, and The Bank of New York, as trustee.

                  (1) The information set forth on Schedule I to the Pooling and
         Servicing  Agreement  with  respect to each  Mortgage  Loan is true and
         correct in all material respects as of the Closing Date.

                  (2) As of the Closing  Date,  all payments due with respect to
         each Mortgage Loan prior to the Cut-off Date have been made;  and as of
         the Cut-off Date, no Mortgage  Loan has been  contractually  delinquent
         for 30 or more days during the twelve months prior to the Cut-off Date.

                  (3) No Mortgage Loan had a Loan-to-Value  Ratio at origination
         in excess of 97%.

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

                  (5) 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 the  Pooling  and  Servicing
         Agreement.


                                     S-III-1

<PAGE>




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

                  (7) There is no valid offset,  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.

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

                  (9) To the  best of the  Seller's  knowledge,  each  Mortgaged
         Property is free of material damage and in good repair.

                  (10)  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.

                  (11) 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   which  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 or satisfaction with
         respect thereto.

                  (12) 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
         (4) 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,


                                     S-III-2

<PAGE>



         including  the Seller,  has done,  by act or omission,  anything  which
         would impair the coverage of such mortgage title insurance policy.

                  (13) 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.

                  (14)  To  the  best  of  the  Seller's  knowledge,  all of the
         improvements  which 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.

                  (15) 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.

                  (16) 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. 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.

                  (17)  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.

                  (18) The related Mortgage  contains  customary and enforceable
         provisions  which 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.



                                     S-III-3

<PAGE>



                  (19) 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.

                  (20) Each Mortgage Note and each Mortgage is in  substantially
         one of the forms acceptable to FNMA or FHLMC,  with such riders as have
         been acceptable to FNMA or FHLMC, as the case may be.

                  (21)  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.

                  (22) 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.

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

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

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

                  (26) None of the  Mortgage  Loans  provides  for a  prepayment
         penalty.

                  (27) Each  Mortgage  Loan which had a  Loan-to-Value  Ratio at
         origination  in excess  of 80% is the  subject  of a Primary  Insurance
         Policy that insures that portion of the  principal  balance  equal to a
         specified  percentage times the sum of the remaining  principal balance
         of the related  Mortgage  Loan,  the accrued  interest  thereon and the
         related foreclosure  expenses.  The specified  percentage is either 12%
         for Loan-to-Value Ratios between 80.01%,  85.00%, 25% for Loan-to-Value
         Ratios between 85.01% and 90.00%, 30% for Loan-to-Value  Ratios between
         90.01% and 95.00% or 35% for  Loan-to-Value  Ratios  between 95.01% and
         97.00%.  Each such  Primary  Insurance  Policy is issued by a Qualified
         Insurer.  All provisions of any such Primary Insurance Policy have been
         and are being  complied  with,  any such  policy  is in full  force and
         effect,  and all premiums due  thereunder  have been paid. Any Mortgage
         subject  to any such  Primary  Insurance  Policy  obligates  either the
         Mortgagor or the mortgagee thereunder to maintain such insurance and to
         pay all premiums and charges in connection therewith,  subject, in each
         case, to the provisions of Section 3.09(c) of


                                     S-III-4

<PAGE>



         the Pooling  and  Servicing  Agreement.  The Mortgage Rate for each 
         Mortgage Loan is net of any such insurance premium.

                  (28) 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 which 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 (29)  below  contain a  standard  mortgagee  clause  naming the
         Seller or the original  mortgagee,  and its successors in interest,  as
         mortgagee,  and the Seller has received no notice that any premiums due
         and payable  thereon  have not been paid;  the Mortgage  obligates  the
         Mortgagor  thereunder to maintain all such  insurance  including  flood
         insurance at the Mortgagor's cost and expense, and upon the Mortgagor's
         failure to do so,  authorizes  the holder of the Mortgage to obtain and
         maintain such insurance at the Mortgagor's cost and expense and to seek
         reimbursement therefor from the Mortgagor.

                  (29) 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.

                  (30)  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.

                  (31) 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 which,  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.



                                     S-III-5

<PAGE>



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

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

                  (34) 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.

                  (35) All taxes, governmental assessments,  insurance premiums,
         water, sewer and municipal charges,  leasehold payments or ground rents
         which  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 which remains unpaid and which 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  which  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.

                  (36)  Each  Mortgage  Loan was  underwritten  in all  material
         respects in accordance with the Seller's underwriting guidelines as set
         forth in the Prospectus Supplement.

                  (37) Other than with respect to any Streamlined  Documentation
         Mortgage  Loan as to  which  the  loan-to-value  ratio  of the  related
         Original  Mortgage  Loan was less  than  75% (or 70%  with  respect  to
         Mortgage Loans secured by Mortgaged  Properties  located in California)
         at the time of the origination of such Original Mortgage Loan, 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.



                                     S-III-6

<PAGE>



                  (38)  None  of  the  Mortgage  Loans  is a  graduated  payment
         mortgage loan or a growing equity  mortgage loan, and not more than two
         of the Mortgage Loans are subject to a buydown or similar arrangement.

                  (39) 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.

                  (40)  The  Mortgage   Loans  were   selected  from  among  the
         outstanding   fixed-rate   one-  to   four-family   mortgage  loans  in
         Countrywide's   portfolio   at  the  Closing   Date  as  to  which  the
         representations  and warranties made as to the Mortgage Loans set forth
         in this  Schedule  III can be made.  Such  selection  was not made in a
         manner    intended   to    adversely    affect   the    interests    of
         Certificateholders.

                  (41) Except for 11 Mortgage  Loans,  each  Mortgage Loan has a
         payment  date on or  before  the Due  Date in the  month  of the  first
         Distribution Date.

                  (42)  With  respect  to  any  Mortgage  Loan  as to  which  an
         affidavit  has  been  delivered  to the  Trustee  certifying  that  the
         original  Mortgage Note is a Lost Mortgage  Note, if such Mortgage Loan
         is subsequently in default, the enforcement of such Mortgage Loan or of
         the  related  Mortgage  by or on  behalf  of the  Trustee  will  not be
         materially  adversely  affected by the absence of the original Mortgage
         Note. A "Lost  Mortgage  Note" is a Mortgage Note the original of which
         was permanently lost or destroyed and has not been replaced.

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



                                     S-III-7

<PAGE>




                                   SCHEDULE IV

                           Principal Balances Schedule

                                [not applicable]



                                     S-IV-1

<PAGE>



                                   SCHEDULE V

                     Form of Monthly Master Servicer Report

================================================================================
                           LOAN LEVEL REPORTING SYSTEM
- --------------------------------------------------------------------------------
                               DATABASE STRUCTURE
- --------------------------------------------------------------------------------
                                  [MONTH, YEAR]
- --------------------------------------------------------------------------------
  Field Number     Field Name         Field Type      Field Width          Dec
- --------------------------------------------------------------------------------
        1          INVNUM             Numeric               4          
- --------------------------------------------------------------------------------
        2          INVBLK             Numeric               4          
- --------------------------------------------------------------------------------
        3          INACNU             Character             8          
- --------------------------------------------------------------------------------
        4          BEGSCH             Numeric              15              2
- --------------------------------------------------------------------------------
        5          SCHPRN             Numeric              13              2
- --------------------------------------------------------------------------------
        6          TADPRN             Numeric              11              2
- --------------------------------------------------------------------------------
        7          LIQEPB             Numeric              11              2
- --------------------------------------------------------------------------------
        8          ACTCOD             Numeric              11          
- --------------------------------------------------------------------------------
        9          ACTDAT             Numeric               4          
- --------------------------------------------------------------------------------
       10          INTPMT             Numeric               8          
- --------------------------------------------------------------------------------
       11          PRNPMT             Numeric              13              2
- --------------------------------------------------------------------------------
       12          ENDSCH             Numeric              13              2
- --------------------------------------------------------------------------------
       13          SCHNOT             Numeric              13              2
- --------------------------------------------------------------------------------
       14          SCHPAS             Numeric               7              3
- --------------------------------------------------------------------------------
       15          PRINPT             Numeric               7              3
- --------------------------------------------------------------------------------
       16          PRIBAL             Numeric              11              2
- --------------------------------------------------------------------------------
       17          LPIDTE             Numeric              13              2
- --------------------------------------------------------------------------------
       18          DELPRN             Numeric               7          
- --------------------------------------------------------------------------------
       19          PPDPRN             Numeric              11              2
- --------------------------------------------------------------------------------
       20          DELPRN             Numeric              11              2
- --------------------------------------------------------------------------------
       21          NXTCHG             Numeric               8          
- --------------------------------------------------------------------------------
       22          ARMNOT             Numeric               7              3
- --------------------------------------------------------------------------------
       23          ARMPAS             Numeric               7              3
- --------------------------------------------------------------------------------
       24          ARMPMT             Numeric              11              2
- --------------------------------------------------------------------------------
       25          ZZTYPE             Character             2          
- --------------------------------------------------------------------------------
       26          ISSUID             Character             1          
- --------------------------------------------------------------------------------
       27          KEYNAME            Character             8          
- --------------------------------------------------------------------------------
      TOTAL                                               240          
- --------------------------------------------------------------------------------
Suggested Format:  DBASE file                                          
                   Modem transmission                               
================================================================================



                                      S-V-1
<PAGE>

<TABLE>
                          COUNTRYWIDE HOME LOANS, INC.
- --------------------------------------------------------------------------------
                           LOAN LEVEL REPORTING SYSTEM
- --------------------------------------------------------------------------------
<CAPTION>
<S>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
          INVESTOR NUMBER:
- ----------------------------------------

- ----------------------------------------
(table continued)

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

- ------------------------------------------------------------------------------------------------------------------------
(table continued)

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

- ------------------------------------------------
(table continued)

CUTOFF:  [DATE]                
- ------------------------------------------------

- ------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
<S>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
GENERAL INFORMATION                     
- ----------------------------------------
Inv. #    Blk #     CFC #     Investor #
- ----------------------------------------

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

- ----------------------------------------
Loan                                    
Count:                                  

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

========================================
(table continued)

                                             CURRENT MONTH SCHEDULED INFORMATION                                        
- ------------------------------------------------------------------------------------------------------------------------
Beg.                Curtail-  Payoff                                    Total     End               Pass-               
Balance   Principal   ment      Amt.    A/Code    A/Date    Interest  Principal Balance   Note      thru      P&I     
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                                        
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                                        
- ------------------------------------------------------------------------------------------------------------------------
                              Total                                                                              
                              Remittance:                                                                        
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                                        
========================================================================================================================
(table continued)

     TRIAL BALANCE INFORMATION        
- ----------------------------------------
                    Del       PPD      
UPB       LPI       Prin.     Prin.   
- ----------------------------------------
                                      
- ----------------------------------------
                                      
- ----------------------------------------
                                      
                                      
- ----------------------------------------
                                      
========================================
(table continued)


          ARM LOANS ONLY            
- ----------------------------------------
Next                Pass-             
Chg.      Note      thru      P&I      
- ----------------------------------------
                                    
- ----------------------------------------
                                    
- ----------------------------------------
                                    
                                    
- ----------------------------------------
                                    
========================================
</TABLE>

                                      S-V-1
<PAGE>

                                    EXHIBIT A

                          [FORM OF SENIOR CERTIFICATE]

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

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

Certificate No.                     :

Cut-off Date                        :

First Distribution Date             :

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

Initial Certificate Balances
of all Certificates of
this Class                          :       $

CUSIP                               :

                                   CWABS, INC.
                Mortgage Pass-Through Certificates, Series 199__ -_______
                                    Class [ ]

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


                                  A-1

<PAGE>



                            CWABS, Inc., as Depositor

         Principal in respect of this  Certificate is  distributable  monthly as
set forth herein.  Accordingly,  the Certificate Balance at any time may be less
than the  Certificate  Balance as set forth herein.  This  Certificate  does not
evidence an  obligation  of, or an  interest  in, and is not  guaranteed  by the
Depositor,  the Seller,  the Master Servicer or the Trustee referred to below or
any of their  respective  affiliates.  Neither this Certificate nor the Mortgage
Loans are guaranteed or insured by any governmental agency or instrumentality.

         This certifies  that  ________________  is the registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the aggregate Initial  Certificate  Balances
of all Certificates of the Class to which this  Certificate  belongs) in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Mortgage Loans deposited by CWABS,  Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement  dated as of the Cut-off
Date specified above (the  "Agreement")  among the Depositor,  Countrywide  Home
Loans,  Inc., as seller (in such capacity,  the "Seller") and as master servicer
(in such capacity, the "Master Servicer"),  and The Bank of New York, as trustee
(the "Trustee").  To the extent not defined herein,  the capitalized  terms used
herein have the meanings  assigned in the Agreement.  This Certificate is issued
under and is subject to the terms,  provisions  and conditions of the Agreement,
to which  Agreement the Holder of this  Certificate  by virtue of the acceptance
hereof assents and by which such Holder is bound.

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

         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid  for any  purpose  unless  manually  countersigned  by an
authorized signatory of the Trustee.


                                   *    *    *


                                       A-2

<PAGE>



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

Dated:  ____________, 19__

                                            THE BANK OF NEW YORK,
                                            as Trustee


                                            By______________________________

Countersigned:

By _______________________________
     Authorized Signatory of
     THE BANK OF NEW YORK,
     as Trustee



                                       A-3

<PAGE>



                                    EXHIBIT B


                       [FORM OF SUBORDINATED CERTIFICATE]

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

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN  CERTIFICATES AS
DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

[THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSE OF APPLYING THE
U.S.  FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES UNDER THE CODE TO
THIS CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS __________,  199__. THE
INITIAL PER ANNUM RATE OF INTEREST ON THIS  CERTIFICATE IS ____%.  ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  OF ____% PER ANNUM
(THE "PREPAYMENT ASSUMPTION"), THIS CERTIFICATE HAS BEEN ISSUED WITH $__________
OF OID PER $1,000 OF THE  ORIGINAL  PRINCIPAL  AMOUNT OF THIS  CERTIFICATE;  THE
ANNUAL  YIELD TO MATURITY OF THIS  CERTIFICATE  FOR  PURPOSES OF  COMPUTING  THE
ACCRUAL OF OID IS APPROXIMATELY  ____% (COMPOUNDED  MONTHLY);  THE AMOUNT OF OID
ALLOCABLE  TO THE SHORT FIRST  ACCRUAL  PERIOD IS  $_________  PER $1,000 OF THE
ORIGINAL  PRINCIPAL AMOUNT OF THIS CERTIFICATE  COMPUTED USING THE MONTHLY YIELD
AND DAILY COMPOUNDING DURING THE SHORT ACCRUAL PERIOD. NO REPRESENTATION IS MADE
THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT ASSUMPTION
OR AT ANY OTHER  RATE.  THE ACTUAL  YIELD TO  MATURITY  MAY DIFFER FROM THAT SET
FORTH ABOVE, AND THE ACCRUAL OF OID WILL BE ADJUSTED, IN ACCORDANCE WITH SECTION
1272(a)(6) OF THE CODE, TO TAKE INTO ACCOUNT  EVENTS WHICH HAVE OCCURRED  DURING
ANY ACCRUAL PERIOD. THE PREPAYMENT


                                       B-1

<PAGE>



ASSUMPTION  IS  INTENDED  TO BE THE PREPAYMENT ASSUMPTION REFERRED TO IN SECTION
1272(a)(6)(B)(iii) OF THE CODE.]

[THIS  CERTIFICATE HAS NOT BEEN REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED  (THE  "ACT").  ANY  RESALE  OR  TRANSFER  OF THIS  CERTIFICATE  WITHOUT
REGISTRATION  THEREOF UNDER THE ACT MAY ONLY BE MADE IN A  TRANSACTION  EXEMPTED
FROM  THE  REGISTRATION  REQUIREMENTS  OF THE ACT  AND IN  ACCORDANCE  WITH  THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.]

NEITHER THIS  CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED  UNLESS THE
TRANSFEREE  REPRESENTS  TO THE TRUSTEE THAT SUCH  TRANSFEREE  IS NOT AN EMPLOYEE
BENEFIT PLAN SUBJECT TO THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS
AMENDED,  OR A PLAN  SUBJECT TO SECTION  4975 OF THE CODE,  OR  DELIVERS  TO THE
TRUSTEE AN OPINION OF COUNSEL IN ACCORDANCE WITH THE PROVISIONS OF THE AGREEMENT
REFERRED TO HEREIN.  [SUCH  REPRESENTATION  SHALL BE DEEMED TO HAVE BEEN MADE TO
THE TRUSTEE BY THE TRANSFEREE'S ACCEPTANCE OF A CERTIFICATE OF THIS CLASS AND BY
A BENEFICIAL OWNER'S ACCEPTANCE OF ITS INTEREST IN A CERTIFICATE OF THIS CLASS.]
NOTWITHSTANDING  ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF
THIS CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA OR
TO THE CODE  WITHOUT  THE  OPINION OF  COUNSEL  SATISFACTORY  TO THE  TRUSTEE AS
DESCRIBED ABOVE SHALL BE VOID AND OF NO EFFECT.


                                       B-2

<PAGE>



Certificate No.                     :

Cut-off Date                        :

First Distribution Date             :

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

Initial Certificate Balances
of all Certificates of
this Class                          :       $

                                   CWABS, INC.
           Mortgage Pass-Through Certificates, Series 199__ -________
                                    Class [ ]

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

                            CWABS, Inc., as Depositor


         Principal in respect of this  Certificate is  distributable  monthly as
set forth herein.  Accordingly,  the Certificate Balance at any time may be less
than the  Certificate  Balance as set forth herein.  This  Certificate  does not
evidence an  obligation  of, or an  interest  in, and is not  guaranteed  by the
Depositor,  the Seller,  the Master Servicer or the Trustee referred to below or
any of their  respective  affiliates.  Neither this Certificate nor the Mortgage
Loans are guaranteed or insured by any governmental agency or instrumentality.

         This  certifies  that  __________  is  the  registered   owner  of  the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the aggregate Initial  Certificate  Balances
of all Certificates of the Class to which this  Certificate  belongs) in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Mortgage Loans deposited by CWABS,  Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement  dated as of the Cut-off
Date specified above (the  "Agreement")  among the Depositor,  Countrywide  Home
Loans,  Inc., as seller (in such capacity,  the "Seller") and as master servicer
(in such capacity, the "Master Servicer"),  and The Bank of New York, as trustee
(the "Trustee").  To the extent not defined herein,  the capitalized  terms used
herein have the meanings  assigned in the Agreement.  This Certificate is issued
under and is subject to the terms,  provisions  and conditions of the Agreement,
to


                                       B-3

<PAGE>



which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

         [No transfer of a  Certificate  of this Class 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  said Act and such  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 the event that such a transfer is
to be made  within  three  years  from  the  date  of the  initial  issuance  of
Certificates  pursuant hereto, there shall also be delivered (except in the case
of a transfer  pursuant  to Rule 144A of the  Securities  Act) to the Trustee an
Opinion of Counsel that such transfer may be made pursuant to an exemption  from
the  Securities  Act and such state  securities  laws,  which Opinion of Counsel
shall not be  obtained  at the expense of the  Trustee,  the Seller,  the Master
Servicer or the  Depositor.  The Holder hereof  desiring to effect such transfer
shall, and does hereby agree to, indemnify the Trustee and the Depositor against
any liability that may result if the transfer is not so exempt or is not made in
accordance with such federal and state laws.]

         No  transfer  of a  Certificate  of this Class shall be made unless the
Trustee  shall have  received  either  (i) a  representation  [letter]  from the
transferee  of  such  Certificate,  acceptable  to and  in  form  and  substance
satisfactory  to the  Trustee,  to the  effect  that such  transferee  is not an
employee  benefit  plan  subject to Section 406 of ERISA or Section  4975 of the
Code,  nor a person  acting  on behalf of any such  plan,  which  representation
letter  shall not be an expense of the Trustee or the Master  Servicer,  (ii) if
the purchaser is an insurance company, a representation that the purchaser is an
insurance  company which is purchasing such Certificates with funds contained in
an "insurance  company general account" (as such term is defined in Section V(e)
of Prohibited  Transaction  Class  Exemption  95-60 ("PTCE 95-60")) and that the
purchase and holding of such Certificates are covered under PTCE 95-60, or (iii)
in the case of any such Certificate presented for registration in the name of an
employee  benefit  plan  subject  to  ERISA  or  Section  4975 of the  Code  (or
comparable  provisions of any subsequent  enactments),  or a trustee of any such
plan or any  other  person  acting on behalf of any such  plan,  an  Opinion  of
Counsel  satisfactory  to the Trustee and the Master Servicer to the effect that
the purchase or holding of such 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 to
any obligation in addition to those  undertaken in the Agreement,  which Opinion
of Counsel shall not be an expense of the Trustee or the Master Servicer.  [Such
representation  shall  be  deemed  to  have  been  made  to the  Trustee  by the
Transferee's  acceptance  of a  Certificate  of this  Class and by a  beneficial
owner's   acceptance  of  its  interest  in  a   Certificate   of  this  Class.]
Notwithstanding  anything else to the contrary herein, any purported transfer of
a Certificate of this Class to or on behalf of an employee  benefit plan subject
to ERISA or to the Code  without  the  opinion  of counsel  satisfactory  to the
Trustee as described above shall be void and of no effect.



                                       B-4

<PAGE>



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


                                       B-5

<PAGE>



         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid  for any  purpose  unless  manually  countersigned  by an
authorized signatory of the Trustee.


                                   *    *    *

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

Dated:  ____________, 19__

                                                 THE BANK OF NEW YORK,
                                                 as Trustee


                                                 By ___________________________

Countersigned:
By _______________________________
      Authorized Signatory of
      THE BANK OF NEW YORK,
      as Trustee



                                       B-6

<PAGE>



                                    EXHIBIT C

                         [FORM OF RESIDUAL CERTIFICATE]

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

NEITHER THIS  CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED  UNLESS THE
PROPOSED  TRANSFEREE  DELIVERS TO THE TRUSTEE A TRANSFER AFFIDAVIT IN ACCORDANCE
WITH THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.

[THIS CERTIFICATE  REPRESENTS THE "TAX MATTERS PERSON RESIDUAL  INTEREST" ISSUED
UNDER THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO BELOW AND MAY NOT BE
TRANSFERRED  TO ANY  PERSON  EXCEPT IN  CONNECTION  WITH THE  ASSUMPTION  BY THE
TRANSFEREE OF THE DUTIES OF THE SERVICER UNDER SUCH AGREEMENT.]

NEITHER THIS  CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED  UNLESS THE
TRANSFEREE DELIVERS TO THE TRUSTEE EITHER A REPRESENTATION  LETTER TO THE EFFECT
THAT SUCH  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT  PLAN SUBJECT TO THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR A PLAN SUBJECT TO SECTION
4975 OF THE CODE, OR AN OPINION OF COUNSEL IN ACCORDANCE  WITH THE PROVISIONS OF
THE AGREEMENT REFERRED TO HEREIN.  NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY
HEREIN,  ANY  PURPORTED  TRANSFER  OF THIS  CERTIFICATE  TO OR ON  BEHALF  OF AN
EMPLOYEE  BENEFIT  PLAN  SUBJECT TO ERISA OR TO THE CODE  WITHOUT THE OPINION OF
COUNSEL  SATISFACTORY  TO THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO
EFFECT.


                                       C-1

<PAGE>



Certificate No.                     :

Cut-off  Date                       :

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

Initial Certificate Balances
of all Certificates of
this Class                          :       $

CUSIP                               :


                                   CWABS, INC.
            Mortgage Pass-Through Certificates, Series 199__ -_______

         evidencing  the  distributions  allocable  to the  Class  A-R
         Certificates   with  respect  to  a  Trust  Fund   consisting
         primarily  of a pool of  conventional  loans  (the  "Mortgage
         Loans")  secured  by  first  liens  on  one-  to  four-family
         residential properties

                            CWABS, Inc., as Depositor


         Principal in respect of this  Certificate is  distributable  monthly as
set forth herein.  Accordingly,  the Certificate Balance at any time may be less
than the  Certificate  Balance as set forth herein.  This  Certificate  does not
evidence an  obligation  of, or an  interest  in, and is not  guaranteed  by the
Depositor,  the Seller,  the Master Servicer or the Trustee referred to below or
any of their  respective  affiliates.  Neither this Certificate nor the Mortgage
Loans are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that is the registered owner of the Percentage  Interest
(obtained by dividing the  Denomination  of this  Certificate  by the  aggregate
Initial  Certificate  Balances  of all  Certificates  of the Class to which this
Certificate  belongs) in certain monthly  distributions  with respect to a Trust
Fund   consisting  of  the  Mortgage  Loans   deposited  by  CWABS,   Inc.  (the
"Depositor").  The Trust Fund was created  pursuant  to a Pooling and  Servicing
Agreement dated as of the Cut-off Date specified above (the  "Agreement")  among
the Depositor,  Countrywide Home Loans,  Inc., as seller (in such capacity,  the
"Seller") and as master servicer (in such capacity, the "Master Servicer"),  and
The Bank of New York,  as trustee  (the  "Trustee").  To the extent not  defined
herein,  the  capitalized  terms used herein have the  meanings  assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.



                                       C-2

<PAGE>



         Any  distribution of the proceeds of any remaining  assets of the Trust
Fund  will be made  only  upon  presentment  and  surrender  of this  Class  A-R
Certificate at the Corporate Trust Office or the office or agency  maintained by
the Trustee in New York, New York.

         No transfer of a Class A-R Certificate shall be made unless the Trustee
shall have received  either (i) a  representation  letter from the transferee of
such  Certificate,  acceptable to and in form and substance  satisfactory to the
Trustee,  to the effect that such  transferee  is not an employee  benefit  plan
subject to Section 406 of ERISA or Section 4975 of the Code, nor a person acting
on behalf of any such plan, which representation  letter shall not be an expense
of the Trustee or the Master Servicer, or (ii) in the case of any such Class A-R
Certificate  presented for  registration in the name of an employee benefit plan
subject to ERISA,  or Section 4975 of the Code (or comparable  provisions of any
subsequent enactments), or a trustee of any such plan or any other person acting
on behalf of any such plan,  an Opinion of Counsel  satisfactory  to the Trustee
and the Master Servicer to the effect that the purchase or holding of such Class
A-R Certificate  will not result in the assets of the Trust Fund being deemed to
be "plan assets" and subject to the prohibited  transaction  provisions of ERISA
and the Code and will not  subject  the  Trustee or the Master  Servicer  to any
obligation in addition to those  undertaken in this Agreement,  which Opinion of
Counsel  shall  not  be an  expense  of the  Trustee  or  the  Master  Servicer.
Notwithstanding  anything else to the contrary herein, any purported transfer of
a Class A-R  Certificate to or on behalf of an employee  benefit plan subject to
ERISA or to the Code without the opinion of counsel  satisfactory to the Trustee
as described above shall be void and of no effect.

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

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

         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid  for any  purpose  unless  manually  countersigned  by an
authorized signatory of the Trustee.

                                      * * *


                                       C-3

<PAGE>



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

Dated:  ____________, 19__

                                                 THE BANK OF NEW YORK,
                                                 as Trustee


                                                 By ____________________________

Countersigned:

By _________________________________
     Authorized Signatory of
     THE BANK OF NEW YORK,
     as Trustee




                                       C-4

<PAGE>



                                    EXHIBIT D
                      [FORM OF NOTIONAL AMOUNT CERTIFICATE]

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

THIS  CERTIFICATE  HAS  NO  PRINCIPAL   BALANCE  AND  IS  NOT  ENTITLED  TO  ANY
DISTRIBUTIONS IN RESPECT OF PRINCIPAL.

[THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSE OF APPLYING THE
U.S.  FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES UNDER THE CODE TO
THIS  CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS _________,  199__. THE
INITIAL PER ANNUM RATE OF INTEREST ON THIS  CERTIFICATE IS ____%.  ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  OF ____% PER ANNUM
(THE "PREPAYMENT ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH $_________
OF OID ON THE  INITIAL  POOL  STATED  PRINCIPAL  BALANCE;  THE  ANNUAL  YIELD TO
MATURITY OF THIS  CERTIFICATE  FOR PURPOSES OF  COMPUTING  THE ACCRUAL OF OID IS
APPROXIMATELY  ____%  (COMPOUNDED  MONTHLY);  THE AMOUNT OF OID ALLOCABLE TO THE
SHORT FIRST ACCRUAL PERIOD IS  $__________ ON THE INITIAL POOL STATED  PRINCIPAL
BALANCE;  AND THE METHOD USED TO CALCULATE  THE ANNUAL YIELD TO MATURITY AND THE
AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD IS THE EXACT METHOD AS
DEFINED IN PROPOSED  TREASURY  REGULATIONS.  NO  REPRESENTATION IS MADE THAT THE
MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT  ASSUMPTION OR AT
ANY OTHER  RATE.  THE ACTUAL  YIELD TO  MATURITY  MAY DIFFER FROM THAT SET FORTH
ABOVE,  AND THE ACCRUAL OF OID WILL BE  ADJUSTED,  IN  ACCORDANCE  WITH  SECTION
1272(a)(6) OF THE CODE, TO TAKE INTO ACCOUNT  EVENTS WHICH HAVE OCCURRED  DURING
ANY ACCRUAL PERIOD.  THE PREPAYMENT  ASSUMPTION IS INTENDED TO BE THE PREPAYMENT
ASSUMPTION REFERRED TO IN SECTION 1272(a)(6)(B)(iii) OF THE CODE.]


                                       D-1

<PAGE>



Certificate No.                     :

Cut-off Date                        :

First Distribution Date             :

Initial Notional Amount
of this Certificate
("Denomination")                    :

Initial Notional Amount
of all Certificates
of this Class                       :

CUSIP                               :

                                   CWABS, INC.
                Mortgage Pass-Through Certificates, Series 199 -
                                    Class [ ]

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

                            CWABS, Inc., as Depositor


         This Certificate does not evidence an obligation of, or an interest in,
and is not guaranteed by the Depositor,  the Seller,  the Master Servicer or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

         This certifies that  _____________________  is the registered  owner of
the Percentage Interest evidenced by this Certificate specified above in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Mortgage Loans deposited by CWABS,  Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement dated as of Cut-off Date
specified above (the "Agreement")  among the Depositor,  Countrywide Home Loans,
Inc., as seller (in such capacity, the "Seller") and as master servicer (in such
capacity,  the "Master  Servicer"),  and The Bank of New York,  as trustee  (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.



                                       D-2

<PAGE>



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

         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid  for any  purpose  unless  manually  countersigned  by an
authorized signatory of the Trustee.

                                      * * *

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

Dated:  ____________, 19__

                                                THE BANK OF NEW YORK,
                                                as Trustee


                                                By _____________________________

Countersigned:

By  ___________________________________
         Authorized Signatory of
         THE BANK OF NEW YORK,
         as Trustee [Reserved]




                                       D-3

<PAGE>



                                    EXHIBIT E

                        [Form of Reverse of Certificates]

                                   CWABS, INC.
                       Mortgage Pass-Through Certificates

       This Certificate is one of a duly authorized issue of Certificates
designated as CWABS,  Inc.  Mortgage  Pass-Through  Certificates,  of the Series
specified on the face hereof (herein  collectively  called the  "Certificates"),
and  representing a beneficial  ownership  interest in the Trust Fund created by
the Agreement.

         The  Certificateholder,  by its acceptance of this Certificate,  agrees
that it will look solely to the funds on deposit in the Distribution Account for
payment  hereunder and that the Trustee is not liable to the  Certificateholders
for any amount  payable  under this  Certificate  or the Agreement or, except as
expressly  provided  in the  Agreement,  subject  to  any  liability  under  the
Agreement.

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

         Pursuant to the terms of the Agreement,  a distribution will be made on
the 25th day of each  month  or,  if such 25th day is not a  Business  Day,  the
Business Day immediately following (the "Distribution Date"),  commencing on the
first  Distribution  Date  specified on the face hereof,  to the Person in whose
name this  Certificate  is registered at the close of business on the applicable
Record  Date in an  amount  equal  to the  product  of the  Percentage  Interest
evidenced  by this  Certificate  and the amount  required to be  distributed  to
Holders of Certificates of the Class to which this  Certificate  belongs on such
Distribution Date pursuant to the Agreement.  The Record Date applicable to each
Distribution Date is the last Business Day of the month next preceding the month
of such Distribution Date.

         Distributions  on this  Certificate  shall be made by wire  transfer of
immediately  available  funds to the  account of the Holder  hereof at a bank or
other entity having appropriate  facilities therefor, if such  Certificateholder
shall have so notified the Trustee in writing at least five  Business Days prior
to the  related  Record  Date  and  such  Certificateholder  shall  satisfy  the
conditions  to receive such form of payment set forth in the  Agreement,  or, if
not,   by  check   mailed  by  first   class   mail  to  the   address  of  such
Certificateholder  appearing in the Certificate Register. The final distribution
on each Certificate  will be made in like manner,  but only upon presentment and
surrender  of such  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

         The Agreement permits,  with certain  exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer


                                       E-1

<PAGE>



and the Trustee with the consent of the Holders of Certificates affected by such
amendment  evidencing  the  requisite  Percentage  Interest,  as provided in the
Agreement.  Any  such  consent  by the  Holder  of  this  Certificate  shall  be
conclusive  and  binding  on such  Holder  and upon all  future  Holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  therefor or in lieu hereof  whether or not notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances,  without the consent of the Holders of any of the
Certificates.

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

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

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

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

         On any Distribution  Date on which the Pool Stated Principal Balance is
less than 10% of the aggregate  Cut-off Date Principal  Balances of the Mortgage
Loans,  the Master Servicer will have the option to repurchase,  in whole,  from
the Trust Fund all remaining Mortgage Loans and all property acquired in respect
of the  Mortgage  Loans  at a  purchase  price  determined  as  provided  in the
Agreement.   In  the  event  that  no  such  optional  termination  occurs,  the
obligations  and  responsibilities  created by the Agreement will terminate upon
the later of the  maturity or other  liquidation  (or any advance  with  respect
thereto)  of  the  last  Mortgage  Loan  remaining  in  the  Trust  Fund  or the
disposition  of  all  property  in  respect  thereof  and  the  distribution  to
Certificateholders  of all amounts  required to be  distributed  pursuant to the
Agreement.  In no  event,  however,  will the  trust  created  by the  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the descendants living at the date of the Agreement of a certain person named
in the Agreement.



                                       E-2

<PAGE>



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


                                       E-3

<PAGE>



                                   ASSIGNMENT

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

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

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

Dated:

                                           _____________________________________
                                           Signature by or on behalf of assignor



                            DISTRIBUTION INSTRUCTIONS

         The assignee should include the following for purposes of distribution:

         Distributions  shall  be  made,  by  wire  transfer  or  otherwise,  in
immediately  available funds to ________________________________________________
_______________________________________________________________________________,
_______________________________________________________________________________,
for the account of ____________________________________________________________,
account number __________, or, if mailed by check, to __________________________
________________________________________________________________________________

Applicable statements should be mailed to _____________________________________,
_______________________________________________________________________________.

         This information is provided by ______________________________________,
the assignee named above, or __________________________________________________,
as its agent.


                                       E-4

<PAGE>



STATE OF          )
                  )  ss.:
COUNTY OF         )


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



                                            ______________________________
                                                    Notary Public

[Notarial Seal]



                                       E-5

<PAGE>



                                    EXHIBIT F

                    FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                     [date]

[Depositor]

[Master Servicer]

[Seller]
____________________________
____________________________

                  Re:      Pooling and Servicing Agreement among
                           CWABS, Inc., as Depositor, Countrywide
                           Home Loans, Inc., as Seller and Master
                           Servicer, and The Bank of New York, as Trustee,
                           Mortgage Pass-Through Certificates, Series 1998-13
                           --------------------------------------------------

Gentlemen:

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

         (i) (a) the original Mortgage Note endorsed in the following form: "Pay
to the order of  __________,  without  recourse" or (b) with respect to any Lost
Mortgage  Note, a lost note  affidavit from the Seller stating that the original
Mortgage Note was lost or destroyed; and

         (ii) a duly executed  assignment of the Mortgage (which may be included
in a blanket assignment or assignments); provided, however, that it has received
no  assignment  with  respect to any  Mortgage  for which the related  Mortgaged
Property is located in the Commonwealth of Puerto Rico.

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

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


                                       F-1

<PAGE>




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

                                            THE BANK OF NEW YORK,
                                            as Trustee



                                            By: ________________________________
                                                Name:
                                                Title:



                                       F-2

<PAGE>



                                    EXHIBIT G

                      FORM OF DELAY DELIVERY CERTIFICATION

                                     [date]

[Depositor]

[Master Servicer]

[Seller]
____________________________
____________________________

                  Re:      Pooling and Servicing Agreement among
                           CWABS, Inc., as Depositor, Countrywide
                           Home Loans, Inc., as Seller and Master
                           Servicer, and The Bank of New York, as Trustee,
                           Mortgage Pass-Through Certificates, Series 1998-13
                           --------------------------------------------------

Gentlemen:



                                       G-1

<PAGE>



         Reference is made to the Initial  Certification  of Trustee relating to
the  above-referenced  series,  with the schedule of exceptions attached thereto
(the "Schedule A"),  delivered by the  undersigned,  as Trustee,  on the Closing
Date  in  accordance  with  Section  2.02  of the  above-captioned  Pooling  and
Servicing  Agreement (the "Pooling and Servicing  Agreement").  The  undersigned
hereby  certifies  that,  as to each  Delay  Delivery  Mortgage  Loan  listed on
Schedule A attached  hereto (other than any Mortgage Loan paid in full or listed
on Schedule B attached hereto) it has received:
         (i) (a) the original Mortgage Note endorsed in the following form: "Pay
to the order of  __________,  without  recourse" or (b) with respect to any Lost
Mortgage  Note, a lost note  affidavit from the Seller stating that the original
Mortgage Note was lost or destroyed; and

         (ii) a duly executed  assignment of the Mortgage (which may be included
in a blanket assignment or assignments); provided, however, that it has received
no  assignment  with  respect to any  Mortgage  for which the related  Mortgaged
Property is located in the Commonwealth of Puerto Rico.

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

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

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

                                            THE BANK OF NEW YORK,
                                            as Trustee



                                            By: ____________________________
                                            Name:
                                            Title:

                                            [RESERVED]



                                       G-2

<PAGE>



                                    EXHIBIT H

                     FORM OF FINAL CERTIFICATION OF TRUSTEE

                                     [date]

[Depositor]

[Master Servicer]

[Seller]
________________________
________________________

                  Re:      Pooling and Servicing Agreement among
                           CWABS, Inc., as Depositor, Countrywide
                           Home Loans, Inc., as Seller and Master
                           Servicer, and The Bank of New York, as Trustee,
                           Mortgage Pass-Through Certificates, Series 1998-13
                           --------------------------------------------------

Gentlemen:

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

         (i) the original Mortgage Note endorsed in the form provided in Section
2.01(c)  of  the  Pooling  and  Servicing   Agreement,   with  all   intervening
endorsements  showing 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 provided
in Section 2.01(c) of the Pooling and Servicing Agreement,  or, if the Depositor
has certified or the Trustee  otherwise knows that the related  Mortgage has not
been returned from the applicable  recording office, a copy of the assignment of
the Mortgage (excluding information to be provided by the recording office).

         (iv)  The  original  or  duplicate  original  recorded   assignment  or
assignments  of the Mortgage  showing a complete  chain of  assignment  from the
originator to the Seller.



                                       H-1

<PAGE>



         (v) 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.

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

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

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

                                            THE BANK OF NEW YORK,
                                            as Trustee



                                            By :________________________
                                            Name:
                                            Title:



                                       H-2

<PAGE>



                                    EXHIBIT I

                               TRANSFER AFFIDAVIT

                                   CWABS, Inc.
                       Mortgage Pass-Through Certificates
                                 Series 1998-13

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  A-R  Certificate  (the  "Certificate")  issued
pursuant to the Pooling and Servicing Agreement, (the "Agreement"),  relating to
the  above-referenced  Series,  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


                                       I-1

<PAGE>



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 J 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
Certificate.

         8.       The Transferee's taxpayer identification number is __________.

         9.  The  Transferee  is a  U.S.  Person  as  defined  in  Code  Section
7701(a)(30).

         10. The Transferee is aware that the  Certificate may be a "noneconomic
residual   interest"  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.

         11. The  Transferee is not an employee  benefit plan that is subject to
ERISA or a plan that is subject to Section 4975 of the Code,  and the Transferee
is not acting on behalf of such a plan.

                                      * * *


                                       I-2

<PAGE>



         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 .


                                            ____________________________________
                                            PRINT 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__.




                                       I-3

<PAGE>



                                                                EXHIBIT 1
                                                                to EXHIBIT I

                               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) which 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  A-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
includible  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 A-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.


                                       I-4

<PAGE>



                                                                EXHIBIT 2
                                                                to EXHIBIT I

                        Section 5.02(c) of the Agreement
                        --------------------------------

                  (c) Each Person who has or who acquires any Ownership Interest
in a Class A-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 A-R
Certificate are expressly subject to the following provisions:

                  (i) Each Person holding or acquiring any Ownership Interest in
         a Class  A-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 A-R  Certificate may be
         registered  on the  Closing  Date or  thereafter  transferred,  and the
         Trustee  shall not register  the Transfer of any Class A-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  A-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 A-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 A-R Certificate and (C) not to Transfer its Ownership  Interest
         in a Class A-R  Certificate  or to cause the  Transfer of an  Ownership
         Interest  in a Class  A-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 A-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 A-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 A-R
         Certificate.  The Trustee shall be under no liability to any Person for
         any registration of Transfer of a Class A-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 A-R
         Certificate that was in


                                       I-5

<PAGE>



         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 A-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  Depositor   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 A-R Certificate to any Holder who is not a Permitted Transferee.



                                       I-6

<PAGE>



                                                             EXHIBIT J

                         FORM OF TRANSFEROR CERTIFICATE

                                                  _____________________
                                                  Date


CWABS, Inc.
4500 Park Granada
Calabasas, California  91302
Attention:  David A. Spector

The Bank of New York
101 Barclay Street, 12E
New York, New York  10286
Attention:  Mortgage-Backed Securities Group Series 1998-13

                  Re:      CWABS, Inc., Mortgage Pass-Through Certificates,
                           Series 1998-13, Class   ,
                           ------------------------------------------------

Ladies and Gentlemen:

                  In connection with our  disposition of the above  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 which would result in, a violation of Section 5 of the Act and
(c) to the  extent  we are  disposing  of a Class  A-R  Certificate,  we have no
knowledge the Transferee is not a Permitted Transferee.

                                            Very truly yours,


                                            ___________________________
                                            Print Name of Transferor



                                            By:  ______________________
                                                   Authorized Officer



                                       J-1

<PAGE>



                                                                EXHIBIT K

                    FORM OF INVESTMENT LETTER (NON-RULE 144A)


                                                     ______________________
                                                     Date

CWABS, Inc.
4500 Park Granada
Calabasas, California  91302
Attention:  David A. Spector

The Bank of New York
101 Barclay Street, 12E
New York, New York  10286
Attention:  Mortgage-Backed Securities Group Series 1998-13

                  Re:      CWABS, Inc. Mortgage Pass-Through Certificates,
                           Series 1998-13, Class __
                           -----------------------------------------------

Ladies and Gentlemen:

                  In connection with our  acquisition of the above  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,  or a plan  or  arrangement  that is  subject  to  Section  4975 of the
Internal  Revenue Code of 1986,  as amended,  nor are we acting on behalf of any
such  plan or  arrangement,  nor are we using  the  assets  of any such  plan or
arrangement to effect such acquisition or (ii) if we are an insurance company, a
representation  that  we are an  insurance  company  which  is  purchasing  such
Certificates with funds contained in an "insurance  company general account" (as
such term is defined in Section V(e) of Prohibited  Transaction  Class Exemption
95-60 ("PTCE 95- 60")) and that the  purchase  and holding of such  Certificates
are  covered  under  PTCE  95-60,  (e) we are  acquiring  the  Certificates  for
investment for our own account and not with a view to any  distribution  of such
Certificates  (but  without  prejudice  to our  right  at all  times  to sell or
otherwise dispose of the Certificates in accordance with clause (g) below),  (f)
we have not offered or sold any  Certificates to, or solicited offers to buy any
Certificates  from, any person,  or otherwise  approached or negotiated with any
person with respect  thereto,  or taken any other action which would result in a
violation of Section 5 of the Act, and (g) we will


                                       K-1

<PAGE>



not sell,  transfer or  otherwise  dispose of any  Certificates  unless (1) such
sale,   transfer  or  other   disposition  is  made  pursuant  to  an  effective
registration  statement  under  the  Act or is  exempt  from  such  registration
requirements,  and if  requested,  we will at our expense  provide an opinion of
counsel  satisfactory  to the  addressees  of this  Certificate  that such sale,
transfer or other disposition may be made pursuant to an exemption from the Act,
(2) the purchaser or transferee of such  Certificate  has executed and delivered
to you a certificate to substantially the same effect as this  certificate,  and
(3) the purchaser or transferee  has otherwise  complied with any conditions for
transfer set forth in the Pooling and Servicing Agreement.

                                            Very truly yours,


                                            _______________________________
                                            Print Name of Transferee



                                            By:  __________________________
                                                      Authorized Officer




                                       K-2

<PAGE>



                                                               EXHIBIT L


                            FORM OF RULE 144A LETTER


                                                 __________________________
                                                 Date

CWABS, Inc.
4500 Park Granada
Calabasas, California  91302
Attention:  David A. Spector

The Bank of New York
101 Barclay Street, 12E
New York, New York  10286
Attention:  Mortgage-Backed Securities Group Series 1998-13

                  Re:      CWABS, Inc. Mortgage Pass-Through Certificates,
                           Series 1998-13, Class __
                           -----------------------------------------------

Ladies and Gentlemen:

                  In connection with our  acquisition of the above  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) either (i) we are not an employee  benefit plan
that is subject to the  Employee  Retirement  Income  Security  Act of 1974,  as
amended,  or a plan  or  arrangement  that is  subject  to  Section  4975 of the
Internal  Revenue Code of 1986,  as amended,  nor are we acting on behalf of any
such  plan or  arrangement,  nor are we using  the  assets  of any such  plan or
arrangement to effect such acquisition or (ii) if we are an insurance company, a
representation  that  we are an  insurance  company  which  is  purchasing  such
Certificates with funds contained in an "insurance  company general account" (as
such term is defined in Section V(e) of Prohibited  Transaction  Class Exemption
95-60 ("PTCE 95-60")) and that the purchase and holding of such Certificates are
covered  under PTCE 95-60,  (e) we have not, nor has anyone acting on our behalf
offered,  transferred,  pledged, sold or otherwise disposed of the Certificates,
any interest in the  Certificates or any other similar security to, or solicited
any  offer to buy or  accept a  transfer,  pledge  or other  disposition  of the
Certificates,  any interest in the  Certificates  or any other similar  security
from, or otherwise approached or negotiated with


                                       L-1

<PAGE>



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,  (f) we are a  "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act and have  completed  either of the  forms of  certification  to that  effect
attached hereto as Annex 1 or Annex 2. We are aware that the sale to us is being
made in reliance on Rule 144A.  We are acquiring  the  Certificates  for our own
account or for resale  pursuant to Rule 144A and further,  understand  that such
Certificates  may be  resold,  pledged  or  transferred  only  (i)  to a  person
reasonably believed to be a qualified institutional buyer that purchases for its
own account or for the account of a qualified institutional buyer to whom notice
is given that the  resale,  pledge or transfer is being made in reliance on Rule
144A,  or (ii)  pursuant  to  another  exemption  from  registration  under  the
Securities Act.


                                       L-2

<PAGE>



                                                        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 either at least $100,000 in securities
or, if Buyer is a dealer,  Buyer must own and/or invest on a discretionary basis
at least $10,000,000 in securities (except for the excluded  securities referred
to below) as of the end of the  Buyer's  most recent  fiscal  year (such  amount
being  calculated in accordance  with Rule 144A and (ii) the Buyer satisfies the
criteria in the category marked below.

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

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

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




                                       L-3

<PAGE>



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

         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)  securities  issued  or  guaranteed  by the  U.S.  or any  instrumentality
thereof,  (iv)  bank  deposit  notes  and  certificates  of  deposit,  (v)  loan
participations,  (vi) repurchase agreements,  (vii) securities owned but subject
to a repurchase  agreement  and (viii)  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


                                       L-4

<PAGE>



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.


                                            ____________________________________
                                            Print Name of Buyer


                                            By: ________________________________
                                            Name:
                                            Title:

                                            Date:_______________________________


                                       L-5

<PAGE>



                                                        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


                                       L-6

<PAGE>



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) securities issued or guaranteed by
the  U.S.  or  any  instrumentality   thereof,  (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.

                  5. The Buyer is familiar with Rule 144A and under-stands  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.


                                            ___________________________________
                                            Print Name of Buyer or Adviser


                                            By:________________________________
                                            Name:
                                            Title:


                                            IF AN ADVISER:


                                            ___________________________________
                                            Print Name of Buyer


                                            Date: _____________________________



                                       L-7

<PAGE>



                                    EXHIBIT M
                               REQUEST FOR RELEASE
                                  (for Trustee)

                                   CWABS, Inc.
                       Mortgage Pass-Through Certificates
                                 Series 1998-13

Loan Information
- ----------------

         Name of Mortgagor:                 _________________________________

         Servicer
         Loan No.:                          _________________________________

Trustee
- -------

         Name:                              _________________________________

         Address:                           _________________________________
                                            _________________________________

         Trustee
         Mortgage File No.:                 _________________________________

         The  undersigned  Master  Servicer  hereby  acknowledges  that  it  has
received  from The Bank of New York,  as Trustee  for the  Holders  of  Mortgage
Pass-Through  Certificates,   of  the  above-referenced  Series,  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 (the "Pooling and Servicing  Agreement") relating to the
above-referenced  Series among the Trustee,  Countrywide  Home Loans,  Inc.,  as
Seller and Master Servicer and CWABS, Inc., as Depositor.

( )      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


                                                        M-1

<PAGE>



         ________________,  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 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.

                                            COUNTRYWIDE HOME LOANS, INC.


                                            By_______________________________

                                            Its_______________________________

Date: ______________________, 19__



                                       M-2

<PAGE>



                                    EXHIBIT N

                        REQUEST FOR RELEASE OF DOCUMENTS

To:      The Bank of New York                       Attn:   Mortgage Custody
                                                            Services

         Re:   The  Pooling &  Servicing  Agreement  dated  June 1,  1998  among
               Countrywide  Home Loans,  Inc., as Seller and as Master Servicer,
               CWABS, Inc. and The Bank of New York as Trustee
               -----------------------------------------------------------------
Ladies and Gentlemen:

         In connection with the administration of the Mortgage Loans held by you
as Trustee for CWABS, Inc., we request the release of the Mortgage Loan File for
the Mortgage Loan(s) described below, for the reason indicated.

FT Account #:                                             Pool #:

Mortgagor's Name, Address and Zip Code:

Mortgage Loan Number:

Reason for Requesting Documents (check one)

         1.       Mortgage  Loan paid  in  full (Countrywide  Home Loans, Inc. 
                  hereby certifies that all amounts have been received).

         2.       Mortgage Loan Liquidated (Countrywide Home Loans, Inc.  hereby
                  certifies that  all  proceeds  of  foreclosure,  insurance, or
                  other liquidation have been finally received).

         3.       Mortgage Loan in Foreclosure.

         4.       Other (explain):


                                       N-1

<PAGE>


         If item 1 or 2 above  is  checked,  and if all or part of the  Mortgage
File was previously released to us, please release to us our previous receipt on
file with you, as well as any additional  documents in your possession  relating
to the above-specified  Mortgage Loan. If item 3 or 4 is checked, upon return of
all of the above documents to you as Trustee, please acknowledge your receipt by
signing in the space indicated below, and returning this form.

                                               COUNTRYWIDE HOME LOANS, INC.
                                               4500 Park Granada
                                               Calabasas, California  91302


By:  __________________
Name: _________________
Title: ________________
Date: _________________

TRUSTEE CONSENT TO RELEASE AND
ACKNOWLEDGEMENT OF RECEIPT


By:  __________________
Name: _________________
Title: ________________
Date: _________________



                                       N-2




<PAGE>


                                BROWN & WOOD LLP
                             One World Trade Center
                            New York, New York 10048
                            Telephone: (212) 839-5300
                            Facsimile: (212) 839-5599




                                                July 16, 1998


BY MODEM
- --------
Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C.  20549


         Re:      CWABS, Inc.
                  Mortgage Pass-Through Certificates,
                  Series 1998-13
                  -------------------------------------


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  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