CWABS INC
8-K, 1999-03-15
ASSET-BACKED SECURITIES
Previous: IMPERIAL PETROLEUM RECOVERY CORP, 10QSB, 1999-03-15
Next: MELLON BANK PREMIUM FINANCE LOAN MASTER TRUST, 8-K, 1999-03-15




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


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 8-K

                                 CURRENT REPORT

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


                     Date of Report (Date of earliest Event
                          Reported): February 26, 1999


               CWABS, INC. (as depositor under the Pooling and
               Servicing Agreement, dated as of February 1, 1999,
               providing for the issuance of the CWABS, INC.,
               Asset-Backed Certificates, Series 1999-1).



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

             Delaware                  333-60823               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.

         Pooling and Servicing Agreement and Final Mortgage Loan Statistics*

         Pooling and Servicing Agreement

     On February 26, 1999, CWABS,  Inc. (the "Company")  entered into a Pooling
and  Servicing  Agreement  dated as of  February  1,  1999  (the  "Pooling  and
Servicing Agreement"), by and among the Company, as depositor, Countrywide Home
Loans, Inc. ("CHL"),  as seller and master servicer,  and The Bank of New York,
as  trustee  (the  "Trustee"),  providing  for the  issuance  of the  Company's
Asset-Backed Certificates, Series 1999-1 (the "Certificates").  The Pooling and
Servicing Agreement is annexed hereto as Exhibit 99.1.







- -------------------
*    Capitalized  terms used and not  otherwise  defined  herein shall have the
     meanings assigned to them in the Prospectus dated October 26, 1998 and the
     Prospectus Supplement dated February 18, 1998, of CWABS, Inc., relating to
     its Asset- Backed Certificates, Series 1999-1.


<PAGE>



         Final Mortgage Loan Statistics

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






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

     -  CWABS991
     -  Cut Off Date of Tape is  02/01/99
     -  ADJUSTABLE RATE COLLATERAL
     -  $327,606,591.53
- --------------------------------------------------------------------------------

Number of Mortgage Loans:                                   3,164

Index:                                              6 Month LIBOR

Aggregate Unpaid Principal Balance:               $327,606,591.53
Aggregate Original Principal Balance:             $327,833,141.92
- --------------------------------------------------------------------------------

Weighted Average Coupon (Gross):                           9.027%
Gross Coupon Range:                             4.000% -  15.125%

Weighted Average Margin (Gross):                           5.905%
Gross Margin Range:                             3.750% -  10.000%

Weighted Average Life Cap (Gross):                        15.996%
Gross Life Cap Range:                          11.000% -  24.980%

Weighted Average Life Floor (Gross):                       9.026%
Gross Life Floor Range:                         4.000% -  15.125%
- --------------------------------------------------------------------------------

Average Unpaid Principal Balance:                     $103,541.91
Average Original Principal Balance:                   $103,613.51

Maximum Unpaid Principal Balance:                     $798,186.03
Minimum Unpaid Principal Balance:                       $9,794.45

Maximum Original Principal Balance:                   $800,000.00
Minimum Original Principal Balance:                     $9,800.00

Weighted Avg. Stated Rem. Term (PTD to Mat Date):         358.839
Stated Rem Term Range:                         179.000 -  360.000

Weighted Average Age (First Pay thru Paid Thru):            1.067
Age Range:                                       0.000 -   16.000

Weighted Average Original Term:                           359.906
Original Term Range:                           180.000 -  360.000

Weighted Average Original LTV:                             73.348
Original LTV Range:                             7.272% -  90.000%

Weighted Average Periodic Interest Cap:                    1.309%
Periodic Interest Cap Range:                    0.500% -   1.500%

Weighted Average Months to Interest Roll:                  31.278
Months to Interest Roll Range:                           1 -   49

Weighted Average Interest Roll Frequency:                   6.000
Interest Frequency Range:                                6 -    6

Weighted Average FICO Score:                          591.914 (1)
FICO Score Range:                              441.000 -  795.000
- --------------------------------------------------------------------------------
(1) excluding (91) loans with FICO Score N/A


<PAGE>




                                GROSS MORTGAGE INTEREST RATE RANGE


                                                                   Percentage of
                                                 Aggregate         Cut-Off Date
         Gross Mortgage            Number of      Unpaid             Aggregate
         Interest Rate             Mortgage      Principal           Principal
             Range                   Loans        Balance             Balance

 0.00% < Gross Coupon <=  5.00%          1           32,250.00          0.01
 5.50% < Gross Coupon <=  6.00%          9        1,112,536.97          0.34
 6.00% < Gross Coupon <=  6.50%         41        3,935,361.77          1.20
 6.50% < Gross Coupon <=  7.00%         68        8,109,751.26          2.48
 7.00% < Gross Coupon <=  7.50%        164       17,937,792.75          5.48
 7.50% < Gross Coupon <=  7.75%        129       14,029,292.37          4.28
 7.75% < Gross Coupon <=  8.00%        182       21,917,746.01          6.69
 8.00% < Gross Coupon <=  8.25%        177       21,259,017.98          6.49
 8.25% < Gross Coupon <=  8.50%        224       26,675,514.27          8.14
 8.50% < Gross Coupon <=  8.75%        326       37,608,197.09         11.48
 8.75% < Gross Coupon <=  9.00%        263       29,635,378.83          9.05
 9.00% < Gross Coupon <=  9.25%        221       23,355,748.31          7.13
 9.25% < Gross Coupon <=  9.50%        248       26,021,111.43          7.94
 9.50% < Gross Coupon <=  9.75%        228       22,618,299.11          6.90
 9.75% < Gross Coupon <= 10.00%        204       22,003,335.54          6.72
10.00% < Gross Coupon <= 10.25%        102        8,645,871.11          2.64
10.25% < Gross Coupon <= 10.50%        140       11,550,606.32          3.53
10.50% < Gross Coupon <= 10.75%         88        7,318,430.00          2.23
10.75% < Gross Coupon <= 11.00%         86        6,645,340.80          2.03
11.00% < Gross Coupon <= 11.25%         49        3,416,008.78          1.04
11.25% < Gross Coupon <= 11.50%         48        2,631,833.25          0.80
11.50% < Gross Coupon <= 11.75%         29        1,860,741.11          0.57
11.75% < Gross Coupon <= 12.00%         39        2,953,501.74          0.90
12.00% < Gross Coupon <= 12.25%         20        1,271,516.98          0.39
12.25% < Gross Coupon <= 12.50%         19          946,675.57          0.29
12.50% < Gross Coupon <= 12.75%         17        1,066,359.41          0.33
12.75% < Gross Coupon <= 13.00%          8          672,645.90          0.21
13.00% < Gross Coupon <= 13.25%         18          999,170.47          0.30
13.25% < Gross Coupon <= 13.50%         10          705,793.81          0.22
13.50% < Gross Coupon <= 13.75%          1          161,036.43          0.05
13.75% < Gross Coupon <= 14.00%          2          110,823.51          0.03
14.00% < Gross Coupon <= 14.25%          2          232,925.94          0.07
15.00% < Gross Coupon <= 15.25%          1          165,976.71          0.05
- -------------------------------------------------------------------------------
Total..........                       3164     $327,606,591.53        100.00%
===============================================================================



                                ORIGINAL TERM


                                                         Percentage of
                                      Aggregate          Cut-Off Date
                         Number of     Unpaid              Aggregate
                         Mortgage     Principal            Principal
      Original Term        Loans       Balance              Balance

168 < Orig. Term <= 180        3         171,098.14           0.05%
348 < Orig. Term <= 360    3,161     327,435,493.39          99.95%
- -------------------------------------------------------------------
Total............          3,164     327,606,591.53         100.00%
===================================================================



                     REMAINING MONTHS TO STATED MATURITY


                                                         Percentage of
                                      Aggregate          Cut-Off Date
                        Number of      Unpaid              Aggregate
                        Mortgage      Principal            Principal
      Remaining Term      Loans        Balance              Balance

168 < Rem Term <= 180         3          171,098.14           0.05%
336 < Rem Term <= 348         4          346,120.27           0.11%
348 < Rem Term <= 360     3,157      327,089,373.12          99.84%
- -------------------------------------------------------------------
Total............         3,164      327,606,591.53         100.00%
===================================================================


<PAGE>






                                 AGE OF LOAN


                                                         PercentAge of
                                      Aggregate          Cut-Off Date
                         Number of     Unpaid              Aggregate
                         MortgAge     Principal            Principal
           Age             Loans       Balance              Balance

      Age  =   0           1,595     162,432,676.32          49.58%
  0 < Age <=  12           1,566     164,991,380.48          50.36%
 12 < Age <=  24               3         182,534.73           0.06%
- -------------------------------------------------------------------
Total............          3,164     327,606,591.53         100.00%
===================================================================


                              YEARS OF ORIGINATION


                                                           Percentage of
                                            Aggregate      Cut-Off Date
                             Number of       Unpaid          Aggregate
  Year of                    Mortgage       Principal        Principal
Origination                    Loans         Balance          Balance

   1997                            3           182,534.73       0.06
   1998                         1463       153,665,130.82      46.91
   1999                         1698       173,758,925.98      53.04
- --------------------------------------------------------------------------
Total.................          3164      $327,606,591.53    100.00%
==========================================================================






                        ORIGINAL LOAN-TO-VALUE RATIOS


                                                           Percentage of
                                            Aggregate      Cut-Off Date
        Original             Number of       Unpaid          Aggregate
      Loan-To-Value          Mortgage       Principal        Principal
          Ratio                Loans         Balance          Balance

  5.00 < LTV <= 10.00              2            46,989.67       0.01
 10.00 < LTV <= 15.00              3            42,987.62       0.01
 15.00 < LTV <= 20.00              6           204,552.90       0.06
 20.00 < LTV <= 25.00              8           311,737.61       0.10
 25.00 < LTV <= 30.00             16           827,992.63       0.25
 30.00 < LTV <= 35.00             23         1,606,749.26       0.49
 35.00 < LTV <= 40.00             34         2,085,636.75       0.64
 40.00 < LTV <= 45.00             33         3,315,197.61       1.01
 45.00 < LTV <= 50.00             62         4,570,737.09       1.40
 50.00 < LTV <= 55.00             90         7,611,940.90       2.32
 55.00 < LTV <= 60.00            191        15,882,805.74       4.85
 60.00 < LTV <= 65.00            290        28,446,949.19       8.68
 65.00 < LTV <= 70.00            516        49,055,389.83      14.97
 70.00 < LTV <= 75.00            635        66,994,659.44      20.45
 75.00 < LTV <= 80.00            804        93,441,907.72      28.52
 80.00 < LTV <= 85.00            376        43,478,073.67      13.27
 85.00 < LTV <= 90.00             75         9,682,283.90       2.96
- --------------------------------------------------------------------------
Total....................       3164      $327,606,591.53    100.00%
==========================================================================



<PAGE>





                                           LOAN SUMMARY STRATIFIED BY
                                                  Gross Margin


                                                           Percentage of
                                               Aggregate   Cut-Off Date
                                  Number of     Unpaid       Aggregate
            Gross                 Mortgage     Principal     Principal
            Margin                  Loans       Balance       Balance

 3.000 < Gross Margin <=  4.00          1        45,000.00      0.01
 4.000 < Gross Margin <=  5.00        541    58,025,826.00     17.71
 5.000 < Gross Margin <=  6.00       1277   141,496,907.16     43.19
 6.000 < Gross Margin <=  7.00       1043   103,485,285.57     31.59
 7.000 < Gross Margin <=  8.00        278    22,391,091.12      6.83
 8.000 < Gross Margin <=  9.00         20     1,795,018.63      0.55
 9.000 < Gross Margin <= 10.00          4       367,463.05      0.11
- --------------------------------------------------------------------------
Total.................               3164  $327,606,591.53    100.00%
==========================================================================



                                              LOAN SUMMARY STRATIFIED BY
                                                       LIFE CAP


                                                                Percentage of
                                              Aggregate         Cut-Off Date
                                  Number of    Unpaid             Aggregate
            Gross                 Mortgage    Principal           Principal
           Life Cap                 Loans      Balance             Balance

10.500 < LIFE CAP <= 11.000             1         32,250.00          0.01
12.000 < LIFE CAP <= 12.500             1         60,043.41          0.02
12.500 < LIFE CAP <= 13.000            10      1,202,085.42          0.37
13.000 < LIFE CAP <= 13.500            44      4,730,114.09          1.44
13.500 < LIFE CAP <= 14.000            75      9,089,084.00          2.77
14.000 < LIFE CAP <= 14.500           169     19,111,706.07          5.83
14.500 < LIFE CAP <= 15.000           324     37,849,034.79         11.55
15.000 < LIFE CAP <= 15.500           400     46,826,023.44         14.29
15.500 < LIFE CAP <= 16.000           579     65,574,288.96         20.02
16.000 < LIFE CAP <= 16.500           464     48,858,797.68         14.91
16.500 < LIFE CAP <= 17.000           425     43,449,115.22         13.26
17.000 < LIFE CAP <= 17.500           239     20,046,298.94          6.12
17.500 < LIFE CAP <= 18.000           175     13,961,668.11          4.26
18.000 < LIFE CAP <= 18.500            97      6,049,945.11          1.85
18.500 < LIFE CAP <= 19.000            64      4,501,276.78          1.37
19.000 < LIFE CAP <= 19.500            38      2,151,955.14          0.66
19.500 < LIFE CAP <= 20.000            24      1,667,247.33          0.51
20.000 < LIFE CAP <= 20.500            28      1,704,964.28          0.52
20.500 < LIFE CAP <= 21.000             3        271,859.94          0.08
21.000 < LIFE CAP <= 21.500             2        232,925.94          0.07
22.000 < LIFE CAP <= 22.500             1        165,976.71          0.05
24.500 < LIFE CAP <= 25.000             1         69,930.17          0.02
- --------------------------------------------------------------------------
Total.................               3164   $327,606,591.53        100.00%
==========================================================================



<PAGE>






                                           LOAN SUMMARY STRATIFIED BY
                                                   LIFE FLOOR


                                                                  Percentage of
                                              Aggregate         Cut-Off Date
                                  Number of    Unpaid             Aggregate
            Gross                 Mortgage    Principal           Principal
          Life Floor                Loans      Balance             Balance

 3.500 < Life Floor <=  4.000           1         32,250.00          0.01
 5.500 < Life Floor <=  6.000           9      1,112,536.97          0.34
 6.000 < Life Floor <=  6.500          41      3,935,361.77          1.20
 6.500 < Life Floor <=  7.000          68      8,109,751.26          2.48
 7.000 < Life Floor <=  7.500         164     17,937,792.75          5.48
 7.500 < Life Floor <=  8.000         311     35,947,038.38         10.97
 8.000 < Life Floor <=  8.500         402     47,987,009.84         14.65
 8.500 < Life Floor <=  9.000         589     67,243,575.92         20.53
 9.000 < Life Floor <=  9.500         468     49,324,382.15         15.06
 9.500 < Life Floor <= 10.000         433     44,743,598.98         13.66
10.000 < Life Floor <= 10.500         243     20,260,611.76          6.18
10.500 < Life Floor <= 11.000         173     13,841,806.47          4.23
11.000 < Life Floor <= 11.500          96      5,983,707.70          1.83
11.500 < Life Floor <= 12.000          68      4,814,242.85          1.47
12.000 < Life Floor <= 12.500          39      2,218,192.55          0.68
12.500 < Life Floor <= 13.000          25      1,739,005.31          0.53
13.000 < Life Floor <= 13.500          28      1,704,964.28          0.52
13.500 < Life Floor <= 14.000           3        271,859.94          0.08
14.000 < Life Floor <= 14.500           2        232,925.94          0.07
15.000 < Life Floor <= 15.500           1        165,976.71          0.05
- --------------------------------------------------------------------------
Total.................               3164   $327,606,591.53       100.00%
==========================================================================


<PAGE>






                         NEXT INTEREST ROLLDATE DATE


                                                      Percentage
                                                      of Cut-Off
                                 Aggregate               Date
     Next          Number of      Unpaid              Aggregate
     Roll          Mortgage      Principal            Principal
     Date            Loans        Balance              Balance

   03/01/99            002        $224,109.41            00.07
   04/01/99            002        $253,153.15            00.08
   05/01/99            005        $956,693.83            00.29
   06/01/99            008        $918,523.66            00.28
   07/01/99            021      $2,344,191.26            00.72
   08/01/99            016      $1,470,465.00            00.45
   09/01/99            004        $338,800.00            00.10
   10/01/99            001         $31,667.18            00.01
   01/01/00            001         $79,109.57            00.02
   02/01/00            001        $163,585.54            00.05
   03/01/00            002        $108,155.41            00.03
   04/01/00            003        $549,085.14            00.17
   05/01/00            003        $837,579.38            00.26
   06/01/00            004        $521,540.99            00.16
   07/01/00            011      $1,467,055.20            00.45
   08/01/00            050      $6,440,121.34            01.97
   09/01/00            103     $10,987,538.59            03.35
   10/01/00            090     $10,707,826.60            03.27
   11/01/00            054      $5,943,553.17            01.81
   12/01/00            054      $5,721,256.13            01.75
   01/01/01            188     $17,948,883.52            05.48
   02/01/01            175     $16,877,443.00            05.15
   03/01/01            083      $9,031,535.00            02.76
   07/01/01            002        $262,579.56            00.08
   08/01/01            005        $675,578.08            00.21
   09/01/01            014      $1,703,987.47            00.52
   10/01/01            004        $527,380.04            00.16
   11/01/01            001         $94,380.09            00.03
   12/01/01            087      $8,110,685.44            02.48
   01/01/02            852     $87,550,761.76            26.72
   02/01/02            984    $101,772,494.00            31.07
   03/01/02            333     $32,941,939.32            10.06
   03/01/03            001         $44,933.70            00.01
- --------------------------------------------------------------------------
Total........       3,164     $327,606,591.53         100.00%
==========================================================================




                           LOAN SUMMARY STRATIFIED BY
                                  PERIODIC CAP


                                                           Percentage of
                                        Aggregate          Cut-Off Date
                        Number of        Unpaid              Aggregate
Periodic                Mortgage        Principal            Principal
  Cap                     Loans          Balance              Balance

  0.500                       1            132,591.42           0.04
  1.000                    1174        125,020,583.52          38.16
  1.500                    1989        202,453,416.59          61.80
- --------------------------------------------------------------------------
Total.................     3164     $  327,606,591.53         100.00%
==========================================================================


<PAGE>






                         ORIGINAL MORTGAGE LOAN AMOUNTS


                                                               Percentage of
                                                Aggregate      Cut-Off Date
            Original             Number of       Unpaid          Aggregate
          Mortgage Loan          Mortgage       Principal        Principal
        Principal Balance          Loans         Balance          Balance

     5,000 < Balance <=    10,000       1            9,794.45       0.00
    10,000 < Balance <=    15,000      14          192,422.11       0.06
    15,000 < Balance <=    20,000      28          521,473.35       0.16
    20,000 < Balance <=    25,000      67        1,538,863.20       0.47
    25,000 < Balance <=    30,000      72        2,014,028.19       0.61
    30,000 < Balance <=    35,000      82        2,701,298.06       0.82
    35,000 < Balance <=    40,000     109        4,132,518.44       1.26
    40,000 < Balance <=    45,000     127        5,469,040.96       1.67
    45,000 < Balance <=    50,000     146        6,975,640.55       2.13
    50,000 < Balance <=    55,000     128        6,719,432.50       2.05
    55,000 < Balance <=    60,000     167        9,645,987.15       2.94
    60,000 < Balance <=    65,000     156        9,811,705.43       2.99
    65,000 < Balance <=    70,000     154       10,413,164.93       3.18
    70,000 < Balance <=    75,000     143       10,393,171.05       3.17
    75,000 < Balance <=    80,000     132       10,316,809.20       3.15
    80,000 < Balance <=    85,000     113        9,343,557.43       2.85
    85,000 < Balance <=    90,000     119       10,476,107.74       3.20
    90,000 < Balance <=    95,000      89        8,266,041.81       2.52
    95,000 < Balance <=   100,000     127       12,411,748.97       3.79
   100,000 < Balance <=   105,000      94        9,662,378.19       2.95
   105,000 < Balance <=   110,000      75        8,075,309.89       2.46
   110,000 < Balance <=   115,000      80        9,008,755.70       2.75
   115,000 < Balance <=   120,000      82        9,664,140.09       2.95
   120,000 < Balance <=   125,000      60        7,387,972.49       2.26
   125,000 < Balance <=   130,000      47        5,999,405.66       1.83
   130,000 < Balance <=   135,000      53        7,036,865.63       2.15
   135,000 < Balance <=   140,000      66        9,105,697.20       2.78
   140,000 < Balance <=   145,000      40        5,684,398.57       1.74
   145,000 < Balance <=   150,000      47        6,956,410.25       2.12
   150,000 < Balance <=   200,000     256       44,430,232.90      13.56
   200,000 < Balance <=   250,000     128       28,760,393.45       8.78
   250,000 < Balance <=   300,000      71       19,338,676.44       5.90
   300,000 < Balance <=   350,000      44       14,664,630.27       4.48
   350,000 < Balance <=   400,000      23        8,624,230.32       2.63
   400,000 < Balance <=   450,000      11        4,687,062.66       1.43
   450,000 < Balance <=   500,000       7        3,434,167.04       1.05
   500,000 < Balance <=   550,000       2        1,060,172.87       0.32
   550,000 < Balance <=   600,000       1          577,700.36       0.18
   600,000 < Balance <=   650,000       1          615,000.00       0.19
   650,000 < Balance <=   700,000       1          682,000.00       0.21
   750,000 < Balance                    1          798,186.03       0.24
- --------------------------------------------------------------------------
Total....................           3164      $327,606,591.53     100.00%
==========================================================================


<PAGE>






                        CURRENT MORTGAGE LOAN AMOUNTS


                                                               Percentage of
                                                Aggregate      Cut-Off Date
             Current             Number of       Unpaid          Aggregate
          Mortgage Loan          Mortgage       Principal        Principal
        Principal Balance          Loans         Balance          Balance

     5,000 < Balance <=    10,000       1            9,794.45       0.00
    10,000 < Balance <=    15,000      14          192,422.11       0.06
    15,000 < Balance <=    20,000      28          521,473.35       0.16
    20,000 < Balance <=    25,000      67        1,538,863.20       0.47
    25,000 < Balance <=    30,000      72        2,014,028.19       0.61
    30,000 < Balance <=    35,000      82        2,701,298.06       0.82
    35,000 < Balance <=    40,000     109        4,132,518.44       1.26
    40,000 < Balance <=    45,000     128        5,513,974.66       1.68
    45,000 < Balance <=    50,000     145        6,930,706.85       2.12
    50,000 < Balance <=    55,000     128        6,719,432.50       2.05
    55,000 < Balance <=    60,000     167        9,645,987.15       2.94
    60,000 < Balance <=    65,000     156        9,811,705.43       2.99
    65,000 < Balance <=    70,000     156       10,552,198.02       3.22
    70,000 < Balance <=    75,000     141       10,254,137.96       3.13
    75,000 < Balance <=    80,000     133       10,396,800.83       3.17
    80,000 < Balance <=    85,000     113        9,347,770.70       2.85
    85,000 < Balance <=    90,000     118       10,391,902.84       3.17
    90,000 < Balance <=    95,000      90        8,360,956.70       2.55
    95,000 < Balance <=   100,000     127       12,416,739.94       3.79
   100,000 < Balance <=   105,000      93        9,562,472.33       2.92
   105,000 < Balance <=   110,000      75        8,075,309.89       2.46
   110,000 < Balance <=   115,000      81        9,123,746.14       2.78
   115,000 < Balance <=   120,000      81        9,549,149.65       2.91
   120,000 < Balance <=   125,000      60        7,387,972.49       2.26
   125,000 < Balance <=   130,000      48        6,129,255.77       1.87
   130,000 < Balance <=   135,000      53        7,036,865.63       2.15
   135,000 < Balance <=   140,000      66        9,105,697.20       2.78
   140,000 < Balance <=   145,000      39        5,554,548.46       1.70
   145,000 < Balance <=   150,000      47        6,956,410.25       2.12
   150,000 < Balance <=   200,000     256       44,430,232.90      13.56
   200,000 < Balance <=   250,000     128       28,760,393.45       8.78
   250,000 < Balance <=   300,000      71       19,338,676.44       5.90
   300,000 < Balance <=   350,000      44       14,664,630.27       4.48
   350,000 < Balance <=   400,000      23        8,624,230.32       2.63
   400,000 < Balance <=   450,000      11        4,687,062.66       1.43
   450,000 < Balance <=   500,000       7        3,434,167.04       1.05
   500,000 < Balance <=   550,000       2        1,060,172.87       0.32
   550,000 < Balance <=   600,000       1          577,700.36       0.18
   600,000 < Balance <=   650,000       1          615,000.00       0.19
   650,000 < Balance <=   700,000       1          682,000.00       0.21
   750,000 < Balance                    1          798,186.03       0.24
- --------------------------------------------------------------------------
Total....................            3164     $327,606,591.53     100.00%
==========================================================================



<PAGE>





                    GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                     Number of             Unpaid            Aggregate
                     Mortgage             Principal          Principal
     State             Loans               Balance            Balance

Alaska                     4                 433,140.00         0.13
Arizona                   72               6,286,509.18         1.92
Arkansas                  13                 891,778.59         0.27
California               539              91,211,519.06        27.84
Colorado                 108              11,925,524.16         3.64
Connecticut               14               1,680,738.74         0.51
Delaware                   4                 246,968.41         0.08
Dist of Col                4                 609,420.00         0.19
Florida                  181              15,242,658.14         4.65
Georgia                   64               6,080,795.83         1.86
Hawaii                    22               3,946,631.13         1.20
Idaho                     50               5,103,053.20         1.56
Illinois                 144              13,876,465.21         4.24
Indiana                  146              10,622,759.18         3.24
Iowa                       8                 349,320.53         0.11
Kansas                    22               1,689,882.71         0.52
Kentucky                  67               4,744,650.42         1.45
Louisiana                 57               4,849,038.77         1.48
Maine                      1                  53,250.00         0.02
Maryland                  27               2,433,240.81         0.74
Massachusetts             15               1,731,980.00         0.53
Michigan                 234              18,059,496.49         5.51
Minnesota                 39               3,635,405.29         1.11
Mississippi               10                 707,984.90         0.22
Missouri                  91               6,259,811.83         1.91
Montana                   18               1,379,070.96         0.42
Nebraska                   5                 341,590.00         0.10
Nevada                    26               3,096,649.21         0.95
New Hampshire              4                 472,211.09         0.14
New Jersey                43               4,856,140.79         1.48
New Mexico                38               3,045,886.56         0.93
New York                  37               4,652,696.74         1.42
North Carolina            76               6,795,839.35         2.07
North Dakota               2                  92,627.50         0.03
Ohio                     229              18,761,772.07         5.73
Oklahoma                  32               2,851,900.49         0.87
Oregon                    47               4,717,472.22         1.44
Pennsylvania              98               5,945,891.74         1.81
Rhode Island               4                 384,018.18         0.12
South Carolina            11                 836,415.72         0.26
South Dakota               4                 280,093.04         0.09
Tennessee                 84               7,491,736.77         2.29
Texas                     86               8,846,813.49         2.70
Utah                      62               7,245,455.45         2.21
Vermont                    1                  73,457.72         0.02
Virginia                  15               1,505,964.12         0.46
Washington               162              19,884,088.26         6.07
West Virgina               8                 593,864.35         0.18
Wisconsin                126              10,031,052.57         3.06
Wyoming                   10                 751,860.56         0.23
- --------------------------------------------------------------------------
Total...............    3164            $327,606,591.53      100.00%
==========================================================================



<PAGE>





                              MORTGAGED PROPERTIES


                                                           Percentage of
                                            Aggregate      Cut-Off Date
                             Number of       Unpaid          Aggregate
                             Mortgage       Principal        Principal
                               Loans         Balance          Balance

Single-family                   2659       274,302,301.74      83.73
Low-Rise Condo                   167        14,841,693.29       4.53
Manufactured Housing              84         5,972,457.99       1.82
PUD                              141        21,160,082.58       6.46
High-Rise Condo                    7           587,650.08       0.18
2-4 Family                       106        10,742,405.85       3.28
- --------------------------------------------------------------------------
Total...............            3164      $327,606,591.53    100.00%
==========================================================================



                           LOAN SUMMARY STRATIFIED BY
                               OWNER OCCUPANCY


                                                           Percentage of
                                        Aggregate          Cut-Off Date
                          Number of      Unpaid              Aggregate
                          Mortgage      Principal            Principal
                            Loans        Balance              Balance

Owner Occ.                   2888      306,030,794.62          93.41
Non Owner Occ.                241       17,859,416.71           5.45
Vacation/Second Home           35        3,716,380.20           1.13
- --------------------------------------------------------------------------
Total..................      3164 $    327,606,591.53         100.00%
==========================================================================



                                              LOAN SUMMARY STRATIFIED BY
                                                 DOCUMENTATION LEVEL


                                                                 Percentage of
                                                Aggregate        Cut-Off Date
                             Number of           Unpaid            Aggregate
                             Mortgage           Principal          Principal
                               Loans             Balance            Balance

Full Documentation              2305         235,844,334.90          71.99
Stated Documentation             763          78,179,860.41          23.86
Simple Documentation              96          13,582,396.22           4.15
- --------------------------------------------------------------------------------
Total..................         3164        $327,606,591.53        100.00%
================================================================================



                                           LOAN SUMMARY STRATIFIED BY
                                                  LOAN PURPOSE


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                             Number of     Unpaid            Aggregate
                             Mortgage     Principal          Principal
                               Loans       Balance            Balance

Purchase                         787    79,242,202.87          24.19
Refinance/No ETO                 445    51,392,062.39          15.69
Refinance/ETO                   1932   196,972,326.27          60.12
- --------------------------------------------------------------------------
Total..................         3164  $327,606,591.53        100.00%
==========================================================================


<PAGE>






                                        LOAN TYPE SUMMARY


                                                                  Percentage of
                                             Aggregate          Cut-Off Date
                             Number of        Unpaid              Aggregate
                             Mortgage        Principal            Principal
                               Loans          Balance              Balance

2/28                             823         87,415,935.76          26.68
3/27                            2282        233,639,785.76          71.32
5/25                               1             44,933.70           0.01
6 Month Libor                     58          6,505,936.31           1.99
- --------------------------------------------------------------------------
Total...............           3164    $    327,606,591.53      100.00%
==========================================================================



                                  LIEN SUMMARY


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                     Number of             Unpaid            Aggregate
                     Mortgage             Principal          Principal
                       Loans               Balance            Balance

1                       3164             327,606,591.53       100.00
- --------------------------------------------------------------------------
Total...............    3164            $327,606,591.53       100.00%
==========================================================================



                               GRADE


                                                      Percentage of
                                     Aggregate        Cut-Off Date
                   Number of          Unpaid            Aggregate
                   Mortgage          Principal          Principal
GRADE                Loans            Balance            Balance

  A                   1219          143,709,838.19        43.87
  A-                   660           73,034,996.63        22.29
  B                    591           58,140,701.96        17.75
  C                    399           33,025,069.30        10.08
  C-                   206           13,024,630.85         3.98
  D                     89            6,671,354.60         2.04

- -----------------------------------------------------------------
Total..........       3164         $327,606,591.53      100.00%
=================================================================



         DISTRIBUTION OF PREPAYMENT PENALTIES ON MORTGAGED PROPERTIES


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                     Number of             Unpaid            Aggregate
Prepay               Mortgage             Principal          Principal
Penalty                Loans               Balance            Balance

  N                      387              40,494,394.22        12.36
  Y                     2777             287,112,197.31        87.64
- --------------------------------------------------------------------------
Total...............    3164            $327,606,591.53      100.00%
==========================================================================








________________________________________________________________________________

     -  CWABS991
     -  Cut Off Date of Tape is  02/01/99
     -  FIXED RATE COLLATERAL
     -  $92,407,007.73
     -  Mortgage Summary Report
________________________________________________________________________________

Number of Mortgage Loans:                                   1,489

Aggregate Unpaid Principal Balance:                $92,407,007.73
Aggregate Original Principal Balance:              $92,486,288.13

Weighted Average Gross Coupon:                             9.815%
Gross Coupon Range:                             6.375% -  16.000%
________________________________________________________________________________

Average Unpaid Principal Balance:                      $62,059.78
Average Original Principal Balance:                    $62,113.02

Maximum Unpaid Principal Balance:                     $647,636.72
Minimum Unpaid Principal Balance:                       $9,971.74

Maximum Original Principal Balance:                   $648,000.00
Minimum Original Principal Balance:                    $10,000.00

Weighted Avg. Stated Rem. Term (LPD to Mat/Bln Date):     295.113 (1)
Stated Rem Term Range:                         118.000 -  360.000

Weighted Average Age (Original Term - Rem Term):            0.715
Age Range:                                       0.000 -   15.000

Weighted Average Original Term:                           295.828 (1)
Original Term Range:                           120.000 -  360.000

Weighted Average Original LTV:                             65.632
Original LTV Range:                             3.684% -  90.000%

Weighted Average Current LTV:                               0.000
Current LTV Range:                              0.000% -   0.000%

Weighted Average Combined LTV:                             69.843
Combined LTV Range:                             5.479% - 100.000%

Weighted Average FICO Score:                              595.078 (2)
FICO Score Range:                           460.000 - 813.000
________________________________________________________________________________
(1) Balloon loans set to balloon date

(2) Excluding (34) loans with missing FICO Scores

<PAGE>

                               GROSS MORTGAGE INTEREST RATE RANGE


                                                                   Percentage of
                                                 Aggregate         Cut-Off Date
         Gross Mortgage            Number of      Unpaid             Aggregate
         Interest Rate             Mortgage      Principal           Principal
             Range                   Loans        Balance             Balance

 6.00% < Gross Coupon <=  6.50%          1          129,500.00          0.14
 6.50% < Gross Coupon <=  7.00%          8          644,297.88          0.70
 7.00% < Gross Coupon <=  7.50%         22        1,967,784.36          2.13
 7.50% < Gross Coupon <=  7.75%         28        2,508,488.85          2.71
 7.75% < Gross Coupon <=  8.00%         47        3,588,971.51          3.88
 8.00% < Gross Coupon <=  8.25%         59        4,204,908.31          4.55
 8.25% < Gross Coupon <=  8.50%         85        6,347,966.71          6.87
 8.50% < Gross Coupon <=  8.75%         89        7,090,146.22          7.67
 8.75% < Gross Coupon <=  9.00%        106        9,522,379.10         10.30
 9.00% < Gross Coupon <=  9.25%         97        6,664,514.66          7.21
 9.25% < Gross Coupon <=  9.50%         87        5,661,607.67          6.13
 9.50% < Gross Coupon <=  9.75%         95        5,917,554.81          6.40
 9.75% < Gross Coupon <= 10.00%         78        6,261,557.72          6.78
10.00% < Gross Coupon <= 10.25%         63        4,248,472.58          4.60
10.25% < Gross Coupon <= 10.50%         46        3,069,334.76          3.32
10.50% < Gross Coupon <= 10.75%         47        3,012,295.57          3.26
10.75% < Gross Coupon <= 11.00%         54        3,066,922.42          3.32
11.00% < Gross Coupon <= 11.25%         35        1,978,887.48          2.14
11.25% < Gross Coupon <= 11.50%         43        1,835,092.13          1.99
11.50% < Gross Coupon <= 11.75%         74        2,858,812.85          3.09
11.75% < Gross Coupon <= 12.00%         67        2,420,470.20          2.62
12.00% < Gross Coupon <= 12.25%         31        1,391,579.26          1.51
12.25% < Gross Coupon <= 12.50%         40        1,201,557.79          1.30
12.50% < Gross Coupon <= 12.75%         54        2,216,688.82          2.40
12.75% < Gross Coupon <= 13.00%         27          881,866.20          0.95
13.00% < Gross Coupon <= 13.25%         10          455,242.06          0.49
13.25% < Gross Coupon <= 13.50%         14          545,225.32          0.59
13.50% < Gross Coupon <= 13.75%         23          682,767.26          0.74
13.75% < Gross Coupon <= 14.00%         20          818,651.86          0.89
14.00% < Gross Coupon <= 14.25%          6          325,454.03          0.35
14.25% < Gross Coupon <= 14.50%          5           93,025.20          0.10
14.50% < Gross Coupon <= 14.75%         12          374,233.09          0.40
14.75% < Gross Coupon <= 15.00%          9          222,540.46          0.24
15.00% < Gross Coupon <= 15.25%          2           40,123.29          0.04
15.25% < Gross Coupon <= 15.50%          2           46,730.82          0.05
15.50% < Gross Coupon <= 15.75%          1           43,877.04          0.05
15.75% < Gross Coupon <= 16.00%          2           67,479.44          0.07
_______________________________________________________________________________
Total..........                       1489     $ 92,407,007.73        100.00%
===============================================================================



                                ORIGINAL TERM


                                                         Percentage of
                                      Aggregate          Cut-Off Date
                         Number of     Unpaid              Aggregate
                         Mortgage     Principal            Principal
      Original Term        Loans       Balance              Balance

108 < Orig. Term <= 120       53       1,309,383.75           1.42%
168 < Orig. Term <= 180      682      31,128,453.75          33.69%
228 < Orig. Term <= 240        2         104,721.56           0.11%
348 < Orig. Term <= 360      752      59,864,448.67          64.78%
___________________________________________________________________
Total............          1,489      92,407,007.73         100.00%
===================================================================

<PAGE>

                     REMAINING MONTHS TO STATED MATURITY


                                                         Percentage of
                                      Aggregate          Cut-Off Date
                        Number of      Unpaid              Aggregate
                        Mortgage      Principal            Principal
      Remaining Term      Loans        Balance              Balance

108 < Rem Term <= 120        53        1,309,383.75           1.42%
156 < Rem Term <= 168         1           56,414.57           0.06%
168 < Rem Term <= 180       681       31,072,039.18          33.63%
216 < Rem Term <= 228         1           31,220.06           0.03%
228 < Rem Term <= 240         1           73,501.50           0.08%
336 < Rem Term <= 348         1           36,054.66           0.04%
348 < Rem Term <= 360       751       59,828,394.01          64.74%
___________________________________________________________________
Total............         1,489       92,407,007.73         100.00%
===================================================================



                                 AGE OF LOAN


                                                         PercentAge of
                                      Aggregate          Cut-Off Date
                         Number of     Unpaid              Aggregate
                         MortgAge     Principal            Principal
           Age             Loans       Balance              Balance

      Age  =   0             768      48,362,514.79          52.34%
  0 < Age <=  12             720      43,988,078.37          47.60%
 12 < Age <=  24               1          56,414.57           0.06%
___________________________________________________________________
Total............          1,489      92,407,007.73         100.00%
===================================================================



                             YEARS OF ORIGINATION


                                                           Percentage of
                                            Aggregate      Cut-Off Date
                             Number of       Unpaid          Aggregate
  Year of                    Mortgage       Principal        Principal
Origination                    Loans         Balance          Balance

   1996                            1            28,856.17       0.03
   1997                            1            56,414.57       0.06
   1998                          686        42,036,079.50      45.49
   1999                          801        50,285,657.49      54.42
__________________________________________________________________________
Total.................          1489      $ 92,407,007.73    100.00%
==========================================================================

<PAGE>

                       ORIGINAL LOAN-TO-VALUE RATIOS


                                                           Percentage of
                                            Aggregate      Cut-Off Date
        Original             Number of       Unpaid          Aggregate
      Loan-To-Value          Mortgage       Principal        Principal
          Ratio                Loans         Balance          Balance

  0.00 < LTV <=  5.00              4            78,142.71       0.08
  5.00 < LTV <= 10.00             51         1,138,443.01       1.23
 10.00 < LTV <= 15.00             75         1,905,825.74       2.06
 15.00 < LTV <= 20.00             62         2,031,109.74       2.20
 20.00 < LTV <= 25.00             30         1,191,793.95       1.29
 25.00 < LTV <= 30.00             26           900,760.47       0.97
 30.00 < LTV <= 35.00             33         1,191,536.37       1.29
 35.00 < LTV <= 40.00             44         2,031,537.32       2.20
 40.00 < LTV <= 45.00             44         2,227,360.66       2.41
 45.00 < LTV <= 50.00             56         2,785,458.48       3.01
 50.00 < LTV <= 55.00             67         3,342,499.55       3.62
 55.00 < LTV <= 60.00            102         5,891,864.18       6.38
 60.00 < LTV <= 65.00            144        10,299,340.42      11.15
 65.00 < LTV <= 70.00            190        12,442,191.17      13.46
 70.00 < LTV <= 75.00            214        15,141,188.98      16.39
 75.00 < LTV <= 80.00            229        18,360,621.85      19.87
 80.00 < LTV <= 85.00             87         7,683,287.40       8.31
 85.00 < LTV <= 90.00             31         3,764,045.73       4.07
__________________________________________________________________________
Total....................       1489      $ 92,407,007.73     100.00%
==========================================================================



                                    ORIGINAL COMBINED LOAN-TO-VALUE RATIOS


                                                                Percentage of
                                                 Aggregate      Cut-Off Date
                                    Number of     Unpaid          Aggregate
                                    Mortgage     Principal        Principal
        Original CLTV Ratio           Loans       Balance          Balance

  5.000 < CLTV <=  10.000                 2          39,763.57       0.04
 10.000 < CLTV <=  15.000                 6          91,271.74       0.10
 15.000 < CLTV <=  20.000                10         245,114.11       0.27
 20.000 < CLTV <=  25.000                12         415,053.44       0.45
 25.000 < CLTV <=  30.000                17         461,994.40       0.50
 30.000 < CLTV <=  35.000                29         971,759.80       1.05
 35.000 < CLTV <=  40.000                44       1,865,060.21       2.02
 40.000 < CLTV <=  45.000                52       2,483,861.83       2.69
 45.000 < CLTV <=  50.000                68       3,024,401.00       3.27
 50.000 < CLTV <=  55.000                81       3,688,787.75       3.99
 55.000 < CLTV <=  60.000               114       6,229,474.81       6.74
 60.000 < CLTV <=  65.000               161      10,834,184.13      11.72
 65.000 < CLTV <=  70.000               202      12,818,925.81      13.87
 70.000 < CLTV <=  75.000               235      15,706,201.67      17.00
 75.000 < CLTV <=  80.000               250      19,055,730.68      20.62
 80.000 < CLTV <=  85.000               123       8,756,015.78       9.48
 85.000 < CLTV <=  90.000                40       4,039,094.04       4.37
 90.000 < CLTV <=  95.000                 9         353,625.50       0.38
 95.000 < CLTV <= 100.000                34       1,326,687.46       1.44
__________________________________________________________________________
Total....................             1,489    $ 92,407,007.73     100.00%
==========================================================================

<PAGE>


                        ORIGINAL MORTGAGE LOAN AMOUNTS


                                                               Percentage of
                                                Aggregate      Cut-Off Date
            Original             Number of       Unpaid          Aggregate
          Mortgage Loan          Mortgage       Principal        Principal
        Principal Balance          Loans         Balance          Balance

     5,000 < Balance <=    10,000       3           29,971.74       0.03
    10,000 < Balance <=    15,000      58          826,437.23       0.89
    15,000 < Balance <=    20,000      88        1,582,520.41       1.71
    20,000 < Balance <=    25,000     112        2,600,676.40       2.81
    25,000 < Balance <=    30,000     107        3,023,157.03       3.27
    30,000 < Balance <=    35,000     110        3,618,934.25       3.92
    35,000 < Balance <=    40,000      98        3,731,941.57       4.04
    40,000 < Balance <=    45,000      96        4,106,769.08       4.44
    45,000 < Balance <=    50,000     108        5,167,453.19       5.59
    50,000 < Balance <=    55,000      81        4,259,585.00       4.61
    55,000 < Balance <=    60,000      85        4,902,753.46       5.31
    60,000 < Balance <=    65,000      54        3,396,112.69       3.68
    65,000 < Balance <=    70,000      59        3,984,958.20       4.31
    70,000 < Balance <=    75,000      56        4,085,202.97       4.42
    75,000 < Balance <=    80,000      39        3,038,653.61       3.29
    80,000 < Balance <=    85,000      41        3,392,401.20       3.67
    85,000 < Balance <=    90,000      35        3,066,126.00       3.32
    90,000 < Balance <=    95,000      27        2,493,663.18       2.70
    95,000 < Balance <=   100,000      26        2,559,679.67       2.77
   100,000 < Balance <=   105,000      18        1,852,011.81       2.00
   105,000 < Balance <=   110,000      13        1,400,227.55       1.52
   110,000 < Balance <=   115,000      24        2,701,111.02       2.92
   115,000 < Balance <=   120,000      15        1,778,609.07       1.92
   120,000 < Balance <=   125,000      10        1,231,677.64       1.33
   125,000 < Balance <=   130,000      13        1,672,397.00       1.81
   130,000 < Balance <=   135,000      10        1,329,793.13       1.44
   135,000 < Balance <=   140,000       9        1,243,115.87       1.35
   140,000 < Balance <=   145,000       9        1,278,600.76       1.38
   145,000 < Balance <=   150,000       7        1,033,971.17       1.12
   150,000 < Balance <=   200,000      43        7,309,101.66       7.91
   200,000 < Balance <=   250,000      22        4,903,105.21       5.31
   250,000 < Balance <=   300,000       3          827,877.78       0.90
   300,000 < Balance <=   350,000       6        2,020,370.07       2.19
   350,000 < Balance <=   400,000       1          388,092.15       0.42
   400,000 < Balance <=   450,000       1          450,000.00       0.49
   450,000 < Balance <=   500,000       1          472,312.24       0.51
   600,000 < Balance <=   650,000       1          647,636.72       0.70
__________________________________________________________________________
Total....................            1489      $92,407,007.73     100.00%
==========================================================================

<PAGE>

                       CURRENT MORTGAGE LOAN AMOUNTS


                                                               Percentage of
                                                Aggregate      Cut-Off Date
             Current             Number of       Unpaid          Aggregate
          Mortgage Loan          Mortgage       Principal        Principal
        Principal Balance          Loans         Balance          Balance

     5,000 < Balance <=    10,000       3           29,971.74       0.03
    10,000 < Balance <=    15,000      58          826,437.23       0.89
    15,000 < Balance <=    20,000      88        1,582,520.41       1.71
    20,000 < Balance <=    25,000     112        2,600,676.40       2.81
    25,000 < Balance <=    30,000     107        3,023,157.03       3.27
    30,000 < Balance <=    35,000     111        3,653,810.65       3.95
    35,000 < Balance <=    40,000      97        3,697,065.17       4.00
    40,000 < Balance <=    45,000      97        4,151,630.56       4.49
    45,000 < Balance <=    50,000     108        5,172,478.84       5.60
    50,000 < Balance <=    55,000      81        4,264,558.15       4.61
    55,000 < Balance <=    60,000      84        4,847,893.18       5.25
    60,000 < Balance <=    65,000      54        3,396,112.69       3.68
    65,000 < Balance <=    70,000      59        3,984,958.20       4.31
    70,000 < Balance <=    75,000      56        4,085,202.97       4.42
    75,000 < Balance <=    80,000      39        3,038,653.61       3.29
    80,000 < Balance <=    85,000      41        3,392,401.20       3.67
    85,000 < Balance <=    90,000      35        3,066,126.00       3.32
    90,000 < Balance <=    95,000      27        2,493,663.18       2.70
    95,000 < Balance <=   100,000      26        2,559,679.67       2.77
   100,000 < Balance <=   105,000      18        1,852,011.81       2.00
   105,000 < Balance <=   110,000      15        1,619,782.45       1.75
   110,000 < Balance <=   115,000      22        2,481,556.12       2.69
   115,000 < Balance <=   120,000      15        1,778,609.07       1.92
   120,000 < Balance <=   125,000      10        1,231,677.64       1.33
   125,000 < Balance <=   130,000      13        1,672,397.00       1.81
   130,000 < Balance <=   135,000      10        1,329,793.13       1.44
   135,000 < Balance <=   140,000       9        1,243,115.87       1.35
   140,000 < Balance <=   145,000       9        1,278,600.76       1.38
   145,000 < Balance <=   150,000       7        1,033,971.17       1.12
   150,000 < Balance <=   200,000      43        7,309,101.66       7.91
   200,000 < Balance <=   250,000      22        4,903,105.21       5.31
   250,000 < Balance <=   300,000       3          827,877.78       0.90
   300,000 < Balance <=   350,000       6        2,020,370.07       2.19
   350,000 < Balance <=   400,000       1          388,092.15       0.42
   400,000 < Balance <=   450,000       1          450,000.00       0.49
   450,000 < Balance <=   500,000       1          472,312.24       0.51
   600,000 < Balance <=   650,000       1          647,636.72       0.70
__________________________________________________________________________
Total....................            1489     $ 92,407,007.73     100.00%
==========================================================================

<PAGE>

                GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                     Number of             Unpaid            Aggregate
                     Mortgage             Principal          Principal
     State             Loans               Balance            Balance

Alaska                     2                 259,109.65         0.28
Arizona                   44               2,286,438.68         2.47
Arkansas                   8                 363,770.05         0.39
California               242              18,936,934.79        20.49
Colorado                  28               2,251,762.81         2.44
Connecticut                5                 474,948.89         0.51
Delaware                   1                  79,921.32         0.09
Dist of Col                3                 115,976.41         0.13
Florida                  166              10,705,814.32        11.59
Georgia                   48               2,693,229.60         2.91
Hawaii                    29               3,486,686.17         3.77
Idaho                     13               1,139,978.86         1.23
Illinois                  35               1,373,011.80         1.49
Indiana                   59               2,981,442.48         3.23
Iowa                       4                 205,579.63         0.22
Kansas                     3                 127,634.37         0.14
Kentucky                  21               1,665,592.43         1.80
Louisiana                 79               3,789,676.42         4.10
Maine                      2                 106,288.60         0.12
Maryland                  11                 900,220.85         0.97
Massachusetts             19               1,598,473.82         1.73
Michigan                 114               5,782,124.68         6.26
Minnesota                  8                 560,175.94         0.61
Mississippi                8                 378,808.63         0.41
Missouri                  21                 874,229.71         0.95
Montana                    6                 374,917.11         0.41
Nebraska                   5                 337,346.63         0.37
Nevada                    17               1,214,751.22         1.31
New Hampshire              4                 378,659.51         0.41
New Jersey                 7                 992,993.91         1.07
New Mexico                 4                 181,800.00         0.20
New York                  16               1,808,648.71         1.96
North Carolina            20               1,174,717.68         1.27
North Dakota               2                  61,946.91         0.07
Ohio                     108               5,474,041.98         5.92
Oklahoma                   6                 224,859.10         0.24
Oregon                    11                 578,854.90         0.63
Pennsylvania              30               2,007,620.05         2.17
South Carolina             4                 178,428.31         0.19
South Dakota               5                 255,478.26         0.28
Tennessee                 51               2,777,708.14         3.01
Texas                    114               4,857,664.59         5.26
Utah                      21               1,478,781.19         1.60
Virginia                  10                 570,360.53         0.62
Washington                42               2,434,102.54         2.63
West Virgina               2                  66,000.00         0.07
Wisconsin                 27               1,667,483.74         1.80
Wyoming                    4                 172,011.81         0.19
__________________________________________________________________________
Total...............    1489            $ 92,407,007.73      100.00%
==========================================================================

<PAGE>

                            MORTGAGED PROPERTIES


                                                           Percentage of
                                            Aggregate      Cut-Off Date
                             Number of       Unpaid          Aggregate
                             Mortgage       Principal        Principal
                               Loans         Balance          Balance

Single-family                   1322        81,427,172.58      88.12
Low-Rise Condo                    47         2,506,541.93       2.71
Manufactured Housing              32         1,661,429.00       1.80
PUD                               55         4,973,692.19       5.38
2-4 Family                        33         1,838,172.03       1.99
__________________________________________________________________________
Total...............            1489      $ 92,407,007.73     100.00%
==========================================================================



                          LOAN SUMMARY STRATIFIED BY
                               OWNER OCCUPANCY


                                                           Percentage of
                                        Aggregate          Cut-Off Date
                          Number of      Unpaid              Aggregate
                          Mortgage      Principal            Principal
                            Loans        Balance              Balance

Owner Occ.                   1351       85,033,921.85          92.02
Non Owner Occ.                124        6,491,256.18           7.02
Vacation/Second Home           14          881,829.70           0.95
__________________________________________________________________________
Total..................      1489     $ 92,407,007.73         100.00%
==========================================================================



                                              LOAN SUMMARY STRATIFIED BY
                                                 DOCUMENTATION LEVEL


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                             Number of     Unpaid            Aggregate
                             Mortgage     Principal          Principal
                               Loans       Balance            Balance

Full Documentation              1124    67,648,921.20          73.21
Stated Documentation             319    21,368,452.11          23.12
Simple Documentation              46     3,389,634.42           3.67
__________________________________________________________________________
Total..................         1489   $92,407,007.73        100.00%
==========================================================================



                                           LOAN SUMMARY STRATIFIED BY
                                                  LOAN PURPOSE


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                             Number of     Unpaid            Aggregate
                             Mortgage     Principal          Principal
                               Loans       Balance            Balance

Purchase                         145    10,327,325.93          11.18
Refinance/No ETO                 361    17,709,055.76          19.16
Refinance/ETO                    983    64,370,626.04          69.66
__________________________________________________________________________
Total..................         1489   $92,407,007.73        100.00%
==========================================================================

<PAGE>

                                      LOAN TYPE SUMMARY


                                                                Percentage of
                                             Aggregate          Cut-Off Date
                             Number of        Unpaid              Aggregate
                             Mortgage        Principal            Principal
                               Loans          Balance              Balance

2nd Fixed 10 Yr                   53          1,309,383.75           1.42
2nd Fixed 15 Yr                  170          5,487,355.06           5.94
Fixed 15 Yr                      484         23,407,194.26          25.33
Fixed 20 Yr                        2            104,721.56           0.11
Fixed 30 Yr                      752         59,864,448.67          64.78
Fixed 30/15 Balloon               28          2,233,904.43           2.42
__________________________________________________________________________
Total...............            1489       $ 92,407,007.73         100.00%
==========================================================================



                                 LIEN SUMMARY


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                     Number of             Unpaid            Aggregate
                     Mortgage             Principal          Principal
                       Loans               Balance            Balance

1                       1266              85,610,268.92        92.64
2                        223               6,796,738.81         7.36
__________________________________________________________________________
Total...............    1489            $ 92,407,007.73       100.00%
==========================================================================



                             GRADE


                                                      Percentage of
                                     Aggregate        Cut-Off Date
                   Number of          Unpaid            Aggregate
                   Mortgage          Principal          Principal
 Grade              Loans            Balance            Balance

  A                    646           42,766,895.34        46.28
  A-                   311           21,444,108.82        23.21
  B                    310           17,809,382.13        19.27
  C                    138            6,573,152.50         7.11
  C-                    55            2,508,750.98         2.71
  D                     29            1,304,717.96         1.41

_________________________________________________________________
Total..........       1489          $92,407,007.73      100.00%
=================================================================

<PAGE>

                    LOAN SUMMARY STRATIFIED BY AMORTIZATION


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                             Number of     Unpaid            Aggregate
                             Mortgage     Principal          Principal
    Amortization               Loans       Balance            Balance

Fully Amortizing                1461    90,173,103.30          97.58
Partially Amortizing              28     2,233,904.43           2.42
__________________________________________________________________________
Total..................         1489  $ 92,407,007.73        100.00%
==========================================================================



         DISTRIBUTION OF PREPAYMENT PENALTIES ON MORTGAGED PROPERTIES


                                                           Percentage of
                                          Aggregate        Cut-Off Date
                     Number of             Unpaid            Aggregate
Prepay               Mortgage             Principal          Principal
Penalty                Loans               Balance            Balance

  N                      502              24,955,601.07        27.01
  Y                      987              67,451,406.66        72.99
__________________________________________________________________________
Total...............    1489            $ 92,407,007.73       100.00%
==========================================================================



<PAGE>

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

(a)    Not applicable.

(b)    Not applicable.

(c)    Exhibits:

       99.1.  Pooling and Servicing Agreement, dated as of February 1, 1999, 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:  March 15, 1999


<PAGE>



                                 Exhibit Index



Exhibit                                                                 Page

         99.1.    Pooling and Servicing Agreement,
                  dated as of March 1, 1999, by and
                  among, the Company, CHL and the
                  Trustee





                                  EXHIBIT 99.1

                                                                      


                                                                      EXECUTION


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



                                 CWABS, INC.,

                                   Depositor

                         COUNTRYWIDE HOME LOANS, INC.,

                          Seller and Master Servicer

                                      and

                             THE BANK OF NEW YORK,

                                    Trustee


                    
                     ____________________________________

                        POOLING AND SERVICING AGREEMENT

                         Dated as of February 1, 1999
                     ____________________________________


                   ASSET-BACKED CERTIFICATES, SERIES 1999-1






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


<PAGE>

                               Table of Contents

                                                                            Page
                                                                            ----

                                   ARTICLE I.

                                  DEFINITIONS

Section 1.01.  Defined Terms.................................................I-1
Section 1.02.  Certain REMIC-Related Defined Terms..........................I-42

                                  ARTICLE II.

                 CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS
                                 AND WARRANTIES

Section 2.01.  Conveyance of Mortgage Loans.................................II-1
Section 2.02.  Acceptance by Trustee of the Mortgage Loans..................II-4
Section 2.03.  Representations, Warranties and Covenants of the
               Master Servicer and the Seller...............................II-6
Section 2.04.  Representations and Warranties of the Depositor.............II-19
Section 2.05.  Delivery of Opinion of Counsel in Connection with
               Substitutions and Repurchases...............................II-20
Section 2.06.  Authentication and Delivery of Certificates.................II-21
Section 2.07.  Covenants of the Master Servicer............................II-21

                                  ARTICLE III.

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 3.01.  Master Servicer to Service Mortgage Loans...................III-1
Section 3.02.  Subservicing; Enforcement of the Obligations of
               Master Servicer.............................................III-2
Section 3.03.  Rights of the Depositor, the Trustee in Respect of the
               Master Servicer.............................................III-2
Section 3.04.  Trustee to Act as Master Servicer...........................III-3
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,
               Distribution Account, the Fixed Rate Carryover Reserve
               Fund and the Adjustable Rate Carryover Reserve Fund.........III-7
Section 3.09.  [Reserved.]................................................III-10
Section 3.10.  Maintenance of Hazard Insurance............................III-10
Section 3.11.  Enforcement of Due-On-Sale Clauses; Assumption
               Agreements.................................................III-11
Section 3.12.  Realization Upon Defaulted Mortgage Loans; Determination
               of Excess Proceeds and Realized Losses; Repurchase of
               Certain Mortgage Loans.....................................III-12
Section 3.13.  Trustee to Cooperate; Release of Mortgage Files............III-15
Section 3.14.  Documents, Records and Funds in Possession of
               Master Servicer to be Held for the Trustee.................III-16
Section 3.15.  Servicing Compensation.....................................III-16
Section 3.16.  Access to Certain Documentation............................III-17
Section 3.17.  Annual Statement as to Compliance..........................III-17
Section 3.18.  Annual Independent Public Accountants' Servicing
               Statement; Financial Statements............................III-17

                                  ARTICLE IV.

               DISTRIBUTIONS AND ADVANCES BY THE MASTER SERVICER

Section 4.01.  Advances.....................................................IV-1
Section 4.02.  Reduction of Servicing Compensation in Connection with
               Prepayment Interest Shortfalls...............................IV-1
Section 4.03.  REMIC Distributions..........................................IV-2
Section 4.04.  Distributions................................................IV-2
Section 4.05.  Monthly Statements to Certificateholders.....................IV-8
Section 4.06.  REMIC 1, REMIC 2, REMIC 3, and REMIC 4 Allocations..........IV-10
Section 4.07.  Extra Master Servicing Fee..................................IV-15
Section 4.08.  Fixed Rate Carryover Reserve Fund...........................IV-17
Section 4.09.  Adjustable Rate Carryover Reserve Fund......................IV-17

                                   ARTICLE V.

                                THE CERTIFICATES

Section 5.01.  The Certificates..............................................V-1
Section 5.02.  Certificate Register; Registration of Transfer and
               Exchange of Certificates......................................V-2
Section 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.............V-5
Section 5.04.  Persons Deemed Owners.........................................V-6
Section 5.05.  Access to List of Certificateholders' Names and Addresses.....V-6
Section 5.06.  Book-Entry Certificates.......................................V-6
Section 5.07.  Notices to Depository.........................................V-7
Section 5.08.  Definitive Certificates.......................................V-8
Section 5.09.  Maintenance of Office or Agency...............................V-8

                                  ARTICLE VI.

               THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER

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

                                  ARTICLE VII.

                    DEFAULT; TERMINATION OF MASTER SERVICER

Section 7.01.  Events of Default...........................................VII-1
Section 7.02.  Trustee to Act; Appointment of Successor....................VII-2
Section 7.03.  Notification to Certificateholders..........................VII-3

                                 ARTICLE VIII.

                             CONCERNING THE TRUSTEE

Section 8.01.  Duties of Trustee..........................................VIII-1
Section 8.02.  Certain Matters Affecting the Trustee......................VIII-2
Section 8.03.  Trustee Not Liable for Mortgage Loans......................VIII-3
Section 8.04.  Trustee May Own Certificates...............................VIII-3
Section 8.05.  Master Servicer to Pay 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
Section 8.11.  Tax Matters................................................VIII-7

                                  ARTICLE IX.

                                  TERMINATION

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

                            ARTICLE X.

                    MISCELLANEOUS PROVISIONS X

Section 10.01. Amendment.....................................................X-1
Section 10.02. Recordation of Agreement; Counterparts........................X-2
Section 10.03. Governing Law.................................................X-2
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-4
Section 10.08. Limitation on Rights of Certificateholders....................X-4
Section 10.09. Inspection and Audit Rights...................................X-5
Section 10.10. Certificates Nonassessable and Fully Paid.....................X-6



<PAGE>


          POOLING AND SERVICING AGREEMENT,  dated as of February 1, 1999, among
CWABS,   INC.,  a  Delaware   corporation,   as  depositor  (the  "Depositor"),
COUNTRYWIDE HOME LOANS, INC., a New York corporation (in its capacity as seller
hereunder,  the "Seller", and in its capacity as master servicer hereunder, the
"Master Servicer"),  and The Bank of New York, a New York banking  corporation,
as trustee (the "Trustee").

                             PRELIMINARY STATEMENT

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

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



<PAGE>

                                  ARTICLE I.

                                  DEFINITIONS

          Section 1.01. Defined Terms.
                        -------------

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

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

          Adjustable Rate Carryover Reserve Fund: The separate Eligible Account
created and initially maintained by the Trustee pursuant to Section 4.09 in the
name of the Trustee for the benefit of the Adjustable  Rate  Certificateholders
and designated "The Bank of New York in trust for registered  holders of CWABS,
Inc., Asset-Backed  Certificates,  Series 1999-1". Funds in the Adjustable Rate
Carryover  Reserve  Fund  shall  be  held in  trust  for  the  Adjustable  Rate
Certificateholders for the uses and purposes set forth in this Agreement.

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

          Adjustable  Rate  Certificateholder:  A holder of an Adjustable  Rate
Certificate.

          Adjustable Rate Certificate  Principal Balance:  The sum of the Class
AV-1  Certificate  Principal  Balance,  the Class  MV-1  Certificate  Principal
Balance,  the  Class  MV-2  Certificate  Principal  Balance  and the  Class  BV
Certificate Principal Balance.

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

          Adjustable Rate Class A Certificate Principal Balance: The Class AV-1
Certificate Principal Balance.

          Adjustable Rate Class A Principal  Distribution  Amount: With respect
to (i) any Distribution Date prior to the Adjustable Rate Stepdown Date, or any
Distribution Date on which an Adjustable Rate Trigger Event has occurred,  100%
of the Adjustable Rate Principal Distribution Amount for such Distribution Date
and (ii) any  Distribution  Date on or after the Adjustable  Rate Stepdown Date
where an Adjustable Rate Trigger Event has not occurred,  the excess of (A) the
Adjustable Rate Class A Certificate Principal Balance immediately prior to such
Distribution  Date over (B) the lesser of (I)  70.50% of the  Stated  Principal
Balance of the Adjustable Rate Mortgage Loans on the immediately  preceding Due
Date and (II) the Stated  Principal  Balance of the  Adjustable  Rate  Mortgage
Loans on the immediately preceding Due Date less approximately $1,638,000.

          Adjustable Rate Class B Principal  Distribution  Amount: With respect
to any  Distribution  Date on or after the Adjustable Rate Stepdown Date and as
long as an Adjustable Rate Trigger Event has not occurred and  continuing,  the
excess of (i) the sum of (A) the Adjustable Rate Class A Certificate  Principal
Balance (after taking into account  distribution of the Adjustable Rate Class A
Principal  Distribution  Amount on such Distribution  Date), (B) the Class MV-1
Certificate  Principal  Balance (after taking into account  distribution of the
Class MV-1 Principal  Distribution  Amount on such Distribution  Date), (C) the
Class  MV-2   Certificate   Principal   Balance   (after  taking  into  account
distribution  of  the  Class  MV-2  Principal   Distribution  Amount  for  such
Distribution  Date),  and  (D)  the  Class  BV  Certificate  Principal  Balance
immediately  prior to such Distribution Date over (ii) the lesser of (A) 96.50%
of the Stated  Principal  Balance of the Adjustable  Rate Mortgage Loans on the
preceding Due Date and (B) the Stated Principal  Balance of the Adjustable Rate
Mortgage  Loans on the preceding Due Date less  $1,638,000  provided that after
the  Adjustable  Rate Class A  Certificate  Principal  Balance,  the Class MV-1
Certificate  Principal Balance and the Class MV-2 Certificate Principal Balance
has been reduced to zero,  the Adjustable  Rate Class B Principal  Distribution
Amount  for such  Distribution  Date will  equal  100% of the  Adjustable  Rate
Principal Distribution Amount for such Distribution Date.

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

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

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

          Adjustable  Rate  Mortgage   Loans:   The  group  of  Mortgage  Loans
identified  in the related  Mortgage  Loan  Schedule as having a Mortgage  Rate
which  is  adjustable  for the  life of the  related  Mortgage,  including  any
Mortgage Loans delivered in replacement thereof.

          Adjustable  Net Rate:  The  weighted  average Net  Mortgage  Rate for
Adjustable  Rate Mortgage  Loans.  For purposes of the definition of Adjustable
Net Rate,  all  calculations  of interest in respect of a Mortgage  Loan at the
Mortgage  Rate  less the  Servicing  Fee Rate  will be made on the basis of the
actual  number  of days in the  related  Due  Period  and a 360 day  year.  The
Adjustable Net Rate in respect of the first Distribution Date shall be 8.8210%.

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

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

          Adjustable Rate Principal Funds:  With respect to the Adjustable Rate
Mortgage Loans, the sum, without  duplication,  of (i) the scheduled  principal
collected  during the  related  Due Period or Advanced on or before the related
Master Servicer  Advance Date, (ii)  prepayments  collected  during the related
Prepayment  Period,  (iii) the Stated Principal Balance of each Adjustable Rate
Mortgage Loan that was repurchased by the Seller or the Master  Servicer,  (iv)
the  aggregate  of  all  Substitution   Adjustment   Amounts  for  the  related
Determination  Date in connection  with the  substitution  of  Adjustable  Rate
Mortgage Loans  pursuant to Section  2.03(c) and (v) all  Liquidation  Proceeds
collected  during  the  related  Due Period  (to the  extent  such  Liquidation
Proceeds  relate to principal)  less all  Nonrecoverable  Advances  relating to
principal reimbursed during the related Due Period.

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

          Adjustable Rate Specified  Overcollateralization Amount: Prior to the
Adjustable  Rate Stepdown Date,  1.75% of the Stated  Principal  Balance of the
Adjustable  Rate Mortgage  Loans as of the Cut-off  Date,  and on and after the
Adjustable  Rate Stepdown Date,  3.50% of the Stated  Principal  Balance of the
Adjustable  Rate  Mortgage  Loans as of the  preceding  Due Date,  subject to a
minimum  of  0.50% of the  Stated  Principal  Balance  of the  Adjustable  Rate
Mortgage Loans as of the Cut-off Date;  provided  that, if on any  Distribution
Date an  Adjustable  Rate  Trigger  Event has  occurred,  the  Adjustable  Rate
Specified  Overcollateralization  Amount shall not be reduced to the applicable
percentage of the then current Stated Principal  Balance of the Adjustable Rate
Mortgage Loans until the Distribution  Date on which an Adjustable Rate Trigger
Event no longer exists.

          Adjustable  Rate Standard  Rate: The lesser of (i) the sum of (A) One
Month LIBOR plus (B) the Class BV Margin,  and (ii) the Adjustable Net Rate for
such Distribution Date.

          Adjustable  Rate  Stepdown  Date:  With  respect to  Adjustable  Rate
Certificates,  the later to occur of (i) the Distribution Date in March 2002 or
(ii)  the  first  Distribution  Date  on  which  the  Adjustable  Rate  Class A
Certificate  Principal  Balance  is less than or equal to 70.50% of the  Stated
Principal  Balance of Adjustable  Rate  Mortgage  Loans as of the preceding Due
Date.

          Adjustable Rate Subordinated Certificates: The Class MV-1, Class MV-2
and Class BV Certificates.

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

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

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

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

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

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

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

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

          Bankruptcy Code: Title 11 of the United States Code.

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

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

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

          Certificate  Account:  The  separate  Eligible  Account  created  and
initially  maintained by the Master Servicer pursuant to Section 3.05(b) with a
depository  institution  in the name of the Master  Servicer for the benefit of
the Trustee on behalf of the  Certificateholders  and  designated  "Countrywide
Home Loans, Inc. in trust for registered holders of CWABS,  Inc.,  Asset-Backed
Certificates, Series 1999-1". Funds in the Certificate Account shall be held in
trust for the  Certificateholders  for the uses and  purposes set forth in this
Agreement.

          Certificate  Group:  Either of the  Fixed  Rate  Certificates  or the
Adjustable Rate Certificates.

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

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

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

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

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

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

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

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

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

          Class AF-1 Net Rate Carryover  Amount: As of any Distribution Date on
which the Class  AF-1  Pass-Through  Rate is based upon the Fixed Net Rate Cap,
the sum of (A) if on such Distribution Date the Pass-Through Rate for the Class
AF-1  Certificates  is based upon the Fixed Net Rate Cap, the excess of (i) the
amount of interest the Class AF-1  Certificates  would otherwise be entitled to
receive on such  Distribution Date had the Pass-Through Rate for that Class not
been  determined  based on the  Fixed Net Rate  Cap,  over  (ii) the  amount of
interest  payable on the Class AF-1  Certificates at the Fixed Net Rate Cap for
such Distribution Date and (B) the Class AF-1 Net Rate Carryover Amount for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class AF-1 Pass-Through Rate: On any Distribution Date, the lesser of
(i) 5.995% per annum and (ii) the Fixed Net Rate
Cap.

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

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

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

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

          Class AF-2 Net Rate Carryover  Amount: As of any Distribution Date on
which the Class  AF-2  Pass-Through  Rate is based upon the Fixed Net Rate Cap,
the sum of (A) if on such Distribution Date the Pass-Through Rate for the Class
AF-2  Certificates  is based upon the Fixed Net Rate Cap, the excess of (i) the
amount of interest the Class AF-2  Certificates  would otherwise be entitled to
receive on such  Distribution Date had the Pass-Through Rate for that Class not
been  determined  based on the  Fixed Net Rate  Cap,  over  (ii) the  amount of
interest  payable on the Class AF-2  Certificates at the Fixed Net Rate Cap for
such Distribution Date and (B) the Class AF-2 Net Rate Carryover Amount for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class AF-2 Pass-Through Rate: On any Distribution Date, the lesser of
(i) 6.160% per annum and (ii) the Fixed Net Rate Cap.

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

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

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

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

          Class AF-3 Net Rate Carryover  Amount: As of any Distribution Date on
which the Class  AF-3  Pass-Through  Rate is based upon the Fixed Net Rate Cap,
the sum of (A) if on such Distribution Date the Pass-Through Rate for the Class
AF-3  Certificates  is based upon the Fixed Net Rate Cap, the excess of (i) the
amount of interest the Class AF-3  Certificates  would otherwise be entitled to
receive on such  Distribution Date had the Pass-Through Rate for that Class not
been  determined  based on the  Fixed Net Rate  Cap,  over  (ii) the  amount of
interest  payable on the Class AF-3  Certificates at the Fixed Net Rate Cap for
such Distribution Date and (B) the Class AF-3 Net Rate Carryover Amount for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class AF-3 Pass-Through Rate: On any Distribution Date, the lesser of
(i)(a) as of any Distribution Date on or prior to the Optional Termination Date
for  the  Fixed  Rate  Certificates,  6.815%  per  annum  and  (b)  as  of  any
Distribution  Date after such Optional  Termination  Date, 7.315% per annum and
(ii) the Fixed Net Rate Cap.

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

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

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

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

          Class AF-4 Net Rate Carryover  Amount: As of any Distribution Date on
which the Class AF-4  Pass-Through  Rate is based upon Fixed Net Rate Cap,  the
sum of (A) if on such  Distribution  Date the  Pass-Through  Rate for the Class
AF-4  Certificates  is based upon the Fixed Net Rate Cap, the excess of (i) the
amount of interest the Class AF-4  Certificates  would otherwise be entitled to
receive on such  Distribution Date had the Pass-Through Rate for that Class not
been  determined  based on the  Fixed Net Rate  Cap,  over  (ii) the  amount of
interest  payable on the Class AF-4  Certificates at the Fixed Net Rate Cap for
such Distribution Date and (B) the Class AF-4 Net Rate Carryover Amount for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class AF-4 Pass-Through Rate: On any Distribution Date, the lesser of
(i) 6.370% per annum and (ii) the Fixed Net Rate Cap.

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

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

              Distribution Date                                  Percentage
         ---------------------------                         -------------------
         March 1999-February 2002............................         0%
         March 2002-February 2004............................        45%
         March 2004-February 2005............................        80%
         March 2005-February 2006............................       100%
         March 2006 and thereafter...........................       300%

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

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

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

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

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

          Class AV-1  Margin:  As of any  Distribution  Date on or prior to the
Optional  Termination  Date for the Adjustable  Rate  Certificates,  0.310% per
annum and, as of any Distribution  Date after such Optional  Termination  Date,
0.620% per annum.

          Class  AV-1  Pass-Through  Rate:  For the  first  Distribution  Date,
5.24938% per annum. As of any Distribution  Date  thereafter,  the least of (i)
One-Month LIBOR plus the Class AV-1 Margin,  (ii) the Weighted Maximum Rate Cap
and (iii) the Available Funds Cap for such Distribution Date.

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

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

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

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

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

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

          Class BF Net Rate Carryover Amount: As of any Distribution  Date, the
sum of (A) if on such  Distribution Date the Pass-Through Rate for the Class BF
Certificates is based upon the Fixed Net Rate Cap, the excess of (i) the amount
of interest the Class BF Certificates would otherwise be entitled to receive on
such  Distribution  Date had the  Pass-Through  Rate for  that  Class  not been
determined  based on the Fixed Net Rate Cap,  over (ii) the amount of  interest
payable  on the  Class  BF  Certificates  at the  Fixed  Net  Rate Cap for such
Distribution  Date  and (B) the  Class  BF Net Rate  Carryover  Amount  for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class BF Pass-Through  Rate: On any Distribution  Date, the lesser of
(i) 8.840% per annum and (ii) the weighted  average Net  Mortgage  Rate for the
Fixed Rate Mortgage Loans for the related Due Period.

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

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

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

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

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

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

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

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

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

          Class  BV  Margin:  For  any  Distribution  Date on or  prior  to the
Optional  Termination  Date for the Adjustable  Rate  Certificates,  2.750% per
annum and, as of any Distribution  Date after such Optional  Termination  Date,
4.125% per annum.

          Class BV Pass-Through Rate: For the first Distribution Date, 7.68938%
per annum. As of any Distribution  Date thereafter,  the least of (i) One-Month
LIBOR plus the Class BV Margin,  (ii) the  Weighted  Maximum Rate Cap and (iii)
the Available Funds Cap for such Distribution Date.

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

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

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

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

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

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

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

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

          Class MF-1 Net Rate Carryover  Amount:  As of any Distribution  Date,
the sum of (A) if on such Distribution Date the Pass-Through Rate for the Class
MF-1  Certificates  is based upon the Fixed Net Rate Cap, the excess of (i) the
amount of interest the Class MF-1  Certificates  would otherwise be entitled to
receive on such  Distribution Date had the Pass-Through Rate for that Class not
been  determined  based on the  Fixed Net Rate  Cap,  over  (ii) the  amount of
interest  payable on the Class MF-1  Certificates at the Fixed Net Rate Cap for
such Distribution Date and (B) the Class MF-1 Net Rate Carryover Amount for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class MF-1 Pass-Through  Rate: The lesser of (i) 6.760% per annum and
(ii) the weighted  average Net Mortgage Rate for the Fixed Rate Mortgage  Loans
for the related Due Period.

          Class  MF-1  Principal  Distribution  Amount:  With  respect  to  any
Distribution  Date on or after the Fixed Rate Stepdown Date,  100% of the Fixed
Rate Principal Distribution Amount for such Distribution Date if the Fixed Rate
Class A Certificate Principal Balance has been reduced to zero and a Fixed Rate
Trigger  Event has  occurred and is  continuing,  or, if any of the Class AF-1,
Class AF-2, Class AF-3 or Class AF-4  Certificates are still outstanding and as
long as a Fixed Rate Trigger Event has not occurred and is not continuing,  the
excess  of (i) the sum of (A) the  Fixed  Rate  Class A  Certificate  Principal
Balance  (after  taking into  account  distributions  of the Fixed Rate Class A
Principal Distribution Amount on such Distribution Date) and (B) the Class MF-1
Certificate  Principal Balance immediately prior to such Distribution Date over
(ii) the lesser of (A) 91.00% of the Stated Principal Balance of the Fixed Rate
Mortgage Loans on the preceding Due Date and (B) the Stated  Principal  Balance
of the Fixed Rate Mortgage  Loans on the preceding Due Date less  approximately
$462,000.

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

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

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

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

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

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

          Class MF-2 Net Rate Carryover  Amount:  As of any Distribution  Date,
the sum of (A) if on such Distribution Date the Pass-Through Rate for the Class
MF-2  Certificates  is based upon the Fixed Net Rate Cap, the excess of (i) the
amount of interest the Class MF-2  Certificates  would otherwise be entitled to
receive on such  Distribution Date had the Pass-Through Rate for that Class not
been  determined  based on the  Fixed Net Rate  Cap,  over  (ii) the  amount of
interest  payable on the Class MF-2  Certificates at the Fixed Net Rate Cap for
such Distribution Date and (B) the Class MF-2 Net Rate Carryover Amount for all
previous  Distribution  Dates not previously paid pursuant to Section  4.04(h),
together with interest thereon at the Pass-Through  Rate (without giving effect
to the Fixed Net Rate Cap).

          Class MF-2 Pass-Through Rate: On any Distribution Date, the lesser of
(i) 7.255% per annum and (ii) the weighted  average Net  Mortgage  Rate for the
Fixed Rate Mortgage Loans for the related Due Period.

          Class  MF-2  Principal  Distribution  Amount:  With  respect  to  any
Distribution  Date on or after the Fixed Rate Stepdown Date,  100% of the Fixed
Rate Principal Distribution Amount for such Distribution Date if the Fixed Rate
Class A Certificate  Principal Balance and the Class MF-1 Certificate Principal
Balance have been  reduced to zero and a Fixed Rate Trigger  Event has occurred
and is continuing,  or, if any of the Class AF-1, Class AF-2, Class AF-3, Class
AF-4 or Class MF-1  Certificates  are still  outstanding and as long as a Fixed
Rate Trigger  Event has not occurred and is not  continuing,  the excess of (i)
the sum of (A) the Fixed  Rate Class A  Certificate  Principal  Balance  (after
taking  into  account  distributions  of  the  Fixed  Rate  Class  A  Principal
Distribution  Amount on such Distribution Date), (B) the Class MF-1 Certificate
Principal  Balance (after taking into account  distributions  of the Class MF-1
Principal Distribution Amount on such Distribution Date) and (C) the Class MF-2
Certificate  Principal Balance immediately prior to such Distribution Date over
(ii) the lesser of (A) 96.00% of the Stated Principal Balance of the Fixed Rate
Mortgage Loans on the preceding Due Date and (B) the Stated  Principal  Balance
of the Fixed Rate Mortgage  Loans on the preceding Due Date less  approximately
$462,000.

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

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

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

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

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

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

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

          Class MV-1  Margin:  As of any  Distribution  Date on or prior to the
Optional  Termination  Date for the Adjustable  Rate  Certificates,  0.630% per
annum and, as of any Distribution  Date after such Optional  Termination  Date,
0.945% per annum.

          Class  MV-1  Pass-Through  Rate:  For the  first  Distribution  Date,
5.56938% per annum. As of any Distribution  Date  thereafter,  the least of (i)
One-Month LIBOR plus the Class MV-1 Margin,  (ii) the Weighted Maximum Rate Cap
and (iii) the Available Funds Cap for such Distribution Date.

          Class  MV-1  Principal  Distribution  Amount:  With  respect  to  any
Distribution  Date on or after the Adjustable  Rate Stepdown Date,  100% of the
Adjustable Rate Principal Distribution Amount for such Distribution Date if the
Adjustable Rate Class A Certificate  Principal Balance has been reduced to zero
and an Adjustable Rate Trigger Event has occurred and is continuing, or, if any
of the  Class  AV-1  Certificates  are  still  outstanding  and as  long  as an
Adjustable  Rate  Trigger  Event has not occurred  and is not  continuing,  the
excess of (i) the sum of (A) the Adjustable Rate Class A Certificate  Principal
Balance (after taking into account distributions of the Adjustable Rate Class A
Principal Distribution Amount on such Distribution Date) and (B) the Class MV-1
Certificate  Principal Balance immediately prior to such Distribution Date over
(ii) the lesser of (A) 80.50% of the Stated Principal Balance of the Adjustable
Rate  Mortgage  Loans on the  preceding  Due Date and (B) the Stated  Principal
Balance of the  Adjustable  Rate Mortgage  Loans on the preceding Due Date less
approximately $1,638,000.

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

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

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

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

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

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

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

          Class MV-2  Margin:  As of any  Distribution  Date on or prior to the
Optional  Termination  Date for the Adjustable  Rate  Certificates,  1.120% per
annum and, as of any Distribution  Date after such Optional  Termination  Date,
1.680% per annum.

          Class  MV-2  Pass-Through  Rate:  For the  first  Distribution  Date,
6.05938% per annum. As of any Distribution  Date  thereafter,  the least of (i)
One-Month LIBOR plus the Class MV-2 Margin,  (ii) the Weighted Maximum Rate Cap
and (iii) the Available Funds Cap for such Distribution Date.

          Class  MV-2  Principal  Distribution  Amount:  With  respect  to  any
Distribution  Date on or after the Adjustable  Rate Stepdown Date,  100% of the
Adjustable Rate Principal Distribution Amount for such Distribution Date if the
Adjustable  Rate  Class A  Certificate  Principal  Balance  and the Class  MV-1
Certificate  Principal Balance have been reduced to zero and an Adjustable Rate
Trigger Event has occurred and is  continuing,  or, if any of the Class AV-1 or
Class MV-1 Certificates are still outstanding and as long as an Adjustable Rate
Trigger Event has not occurred and is not continuing, the excess of (i) the sum
of (A) the Adjustable Rate Class A Certificate  Principal Balance (after taking
into  account   distributions   of  the  Adjustable   Rate  Class  A  Principal
Distribution  Amount on such Distribution Date), (B) the Class MV-1 Certificate
Principal  Balance (after taking into account  distributions  of the Class MV-1
Principal Distribution Amount on such Distribution Date) and (C) the Class MV-2
Certificate  Principal Balance immediately prior to such Distribution Date over
(ii) the lesser of (A) 88.50% of the Stated Principal Balance of the Adjustable
Rate  Mortgage  Loans on the  preceding  Due Date and (B) the Stated  Principal
Balance of the  Adjustable  Rate Mortgage  Loans on the preceding Due Date less
approximately $1,638,000.

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

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

          Closing Date: February 26, 1999.

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

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

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

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

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

          Cut-off Date: February 1, 1999.

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

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

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

          Definitive Certificates: As defined in Section 5.06.

          Delay Delivery  Mortgage Loans:  The Mortgage Loans identified on the
schedule of Mortgage Loans hereto set forth on Exhibit F-2 hereof 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: A Mortgage Loan replaced or to be replaced by
a Replacement Mortgage Loan.

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

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

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

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

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

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

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

          Distribution  Account:  The  separate  Eligible  Account  created and
maintained  by the Trustee  pursuant to Section 3.05 in the name of the Trustee
for the benefit of the Certificateholders and designated "The Bank of New York,
in trust for  registered  holders of CWABS,  Inc.,  Asset-Backed  Certificates,
Series 1999-1".  Funds in the  Distribution  Account shall be held in trust for
the Certificateholders for the uses and purposes set forth in this Agreement.

          Distribution  Account Deposit Date: As to any Distribution Date, 1:00
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 March 1999.

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

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

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

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

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

          Event of Default: As defined in Section 7.01 hereof.

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

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

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

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

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

          Fitch: Fitch IBCA, Inc.

          5/25  Mortgage  Loan: A Mortgage  Loan having a Mortgage Rate that is
fixed for 60 months after origination thereof before such Mortgage Rate becomes
subject to adjustment.

          Fixed Net Rate: The weighted average Net Mortgage Rate for Fixed Rate
Mortgage Loans.  The Fixed Net Rate in respect of the first  Distribution  Date
shall be 9.6362%.

          Fixed Net Rate Cap: As of any  Distribution  Date with respect to the
Fixed  Rate  Certificates,  a per  annum  rate  equal to the  weighted  average
Mortgage Rate on the Fixed Rate Mortgage  Loans less the related  Servicing Fee
for such Distribution Date.

          Fixed Net Rate Carryover:  With respect to any Distribution  Date, an
amount  equal to the sum of (i) the Class  AF-1 Net Rate  Carryover  Amount for
such  Distribution Date (if any), (ii) the Class AF-2 Net Rate Carryover Amount
for such  Distribution  Date (if any),  (iii) the Class AF-3 Net Rate Carryover
Amount  for such  Distribution  Date (if  any),  (iv) the  Class  AF-4 Net Rate
Carryover  Amount for such  Distribution  Date (if any), (v) the Class MF-1 Net
Rate Carryover Amount for such  Distribution Date (if any), (vi) the Class MF-2
Net Rate  Carryover  Amount for such  Distribution  Date (if any) and (vii) the
Class  BF Net  Rate  Carryover  Amount  for such  Distribution  Date (if  any);
provided  that when the term Fixed Net Rate  Carryover  is used with respect to
one Class of Fixed  Rate  Certificates,  it shall  mean such  carryover  amount
listed in clauses (i),  (ii),  (iii),  (iv),  (v), (vi) or (vii) as applicable,
with the same Class designation.

          Fixed Rate  Carryover  Reserve Fund:  The separate  Eligible  Account
created and initially maintained by the Trustee pursuant to Section 4.08 in the
name of the Trustee for the  benefit of the Fixed Rate  Certificateholders  and
designated  "The Bank of New York in trust  for  registered  holders  of CWABS,
Inc.,  Asset-Backed  Certificates,  Series  1999-1".  Funds in the  Fixed  Rate
Carryover   Reserve   Fund   shall  be  held  in  trust  for  the  Fixed   Rate
Certificateholders for the uses and purposes set forth in this Agreement.

          Fixed Rate Certificateholder: A holder of a Fixed Rate Certificate.

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

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

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

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

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

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

          Fixed Rate Class A Principal Distribution Amount: With respect to (i)
any  Distribution   Date  prior  to  the  Fixed  Rate  Stepdown  Date,  or  any
Distribution Date on which a Fixed Rate Trigger Event has occurred, 100% of the
Fixed Rate Principal  Distribution  Amount for such  Distribution Date and (ii)
any  Distribution  Date on or after the Fixed Rate  Stepdown Date where a Fixed
Rate Trigger Event has not  occurred,  the excess of (A) the Fixed Rate Class A
Certificate  Principal Balance immediately prior to such Distribution Date over
(B) the lesser of (I) 82.00% of the Stated Principal  Balance of the Fixed Rate
Mortgage Loans on the preceding Due Date and (II) the Stated Principal  Balance
of the Fixed Rate Mortgage  Loans on the preceding Due Date less  approximately
$462,000.

          Fixed Rate Class B Principal Distribution Amount: With respect to any
Distribution  Date on or after the Fixed  Rate  Stepdown  Date and as long as a
Fixed Rate Trigger Event has not occurred and continuing, the excess of (i) the
sum of (A) the Fixed Rate Class A Certificate  Principal  Balance (after taking
into  account  distribution  of the Fixed Rate Class A  Principal  Distribution
Amount on such  Distribution  Date), (B) the Class MF-1  Certificate  Principal
Balance (after taking into account  distribution of the Class MF-1 Distribution
Amount on such  Distribution  Date), (C) the Class MF-2  Certificate  Principal
Balance  (after taking into account  distribution  of the Class MF-2  Principal
Distribution  Amount  for  such  Distribution  Date),  and  (D)  the  Class  BF
Certificate  Principal Balance immediately prior to such Distribution Date over
(ii) the lesser of (A) 98.00% of the Stated Principal Balance of the Fixed Rate
Mortgage Loans on the preceding Due Date and (B) the Stated  Principal  Balance
of the Fixed  Rate  Mortgage  Loans on the  preceding  Due Date less  $462,000;
provided that after the Fixed Rate Class A Certificate  Principal Balance,  the
Class  MF-1  Certificate  Principal  Balance  and the  Class  MF-2  Certificate
Principal  Balance has been  reduced to zero,  the Fixed Rate Class B Principal
Distribution  Amount  for such  Distribution  Date will equal 100% of the Fixed
Rate Principal Distribution Amount for such Distribution Date.

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

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

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

          Fixed Rate Mortgage Loans:  The group of Mortgage Loans identified in
the related Mortgage Loan Schedule as having a Mortgage Rate which is fixed for
the life of the related  Mortgage,  including any Mortgage  Loans  delivered in
replacement thereof.

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

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

          Fixed Rate Principal  Funds:  With respect to the Fixed Rate Mortgage
Loans, the sum, without  duplication,  of (i) the scheduled principal collected
during the  related  Due Period or  Advanced  on or before the  related  Master
Servicer Advance Date, (ii) prepayments collected during the related Prepayment
Period,  (iii) the Stated  Principal  Balance of each Fixed Rate  Mortgage Loan
that was repurchased by the Seller or the Master  Servicer,  (iv) the aggregate
of all Substitution  Adjustment  Amounts for the related  Determination Date in
connection  with the  substitution  of Fixed Rate  Mortgage  Loans  pursuant to
Section 2.03(c) and (v) all Liquidation  Proceeds  collected during the related
Due Period (to the extent such  Liquidation  Proceeds relate to principal) less
all Nonrecoverable Advances relating to principal reimbursed during the related
Due Period.

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

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

          Fixed  Rate  Standard  Rate:  The  lesser of 8.840% and the Fixed Net
Rate.

          Fixed  Rate   Stepdown   Date:   With   respect  to  the  Fixed  Rate
Certificates,  the later to occur of (i) the Distribution Date in March 2002 or
(ii) the first  Distribution  Date on which the Fixed Rate Class A  Certificate
Principal  Balance  is less  than or equal to 82.00%  of the  Stated  Principal
Balances of the Fixed Rate Mortgage Loans as of the preceding Due Date.

          Fixed Rate Subordinated Certificates:  The Class MF-1, MF-2 and Class
BF Certificates.

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

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

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

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

          Initial Adjustment Date: As to any Adjustable Rate Mortgage Loan, the
first Adjustment Date following the origination of such Mortgage Loan.

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

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

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

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

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

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

          Interest  Determination  Date:  With respect to the  Adjustable  Rate
Certificates  for the first Accrual Period,  February 24, 1999. With respect to
the Adjustable Rate Certificates and any Accrual Period thereafter,  the second
LIBOR Business Day preceding the commencement of such Accrual Period.

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

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

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

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

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

          Loan Group: Either of the Fixed Rate Mortgage Loans or the Adjustable
Rate Mortgage Loans.

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

          Master Servicer Advance Date: As to any Distribution  Date, 1:00 p.m.
Pacific time on the Business Day immediately preceding such Distribution Date.

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

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

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

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

          Moody's: Moody's Investors Service, Inc.

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

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

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

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

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

             (i)  the loan number;

            (ii)  [Reserved];

           (iii)  the Appraised Value;

            (iv)  the Initial Mortgage Rate;

             (v)  the maturity date;

            (vi)  the original principal balance;

           (vii)  the Cut-off Date Principal Balance;

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

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

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

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

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

          (xiii)  with respect to each Adjustable Rate Mortgage Loan;

                  (a)  the frequency of each Adjustment Date;

                  (b)  the next Adjustment Date;

                  (c)  the Maximum Mortgage Rate;

                  (d)  the Minimum Mortgage Rate;

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

                  (f)  the related Periodic Rate Cap;

                  (g)  the Gross Margin; and

           (xiv)  the purpose of the Mortgage Loan.

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

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

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

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

          Mortgaged Property: The underlying property securing a Mortgage Loan.

          Mortgagor: The obligors on a Mortgage Note.

          Net  Excess  Spread:  With  respect  to  any  Distribution  Date  and
Certificate  Group,  a fraction,  expressed as a  percentage,  the numerator of
which is equal to the excess of (x) the aggregate Stated  Principal  Balance of
the then  outstanding  Mortgage Loans (after giving effect to  distributions of
principal of the  Certificates on such  Distribution  Date) in the related Loan
Group times the  related Net Rate with  respect to such Loan Group over (y) the
sum  of the  Interest  Distribution  Amount  for  such  Distribution  Date  and
Certificate  Group,  and the denominator of which is an amount equal to (1) the
aggregate  Stated  Principal  Balance (after giving effect to  distributions of
principal  of  the  Certificates  on  such  Distribution   Date)  of  the  then
outstanding  Mortgage  Loans in the related  Loan Group  multiplied  by (2) the
actual number of days elapsed in the related Interest Accrual Period divided by
360.

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

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

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

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

          One-Month  LIBOR:  With  respect  to any  Accrual  Period,  the  rate
determined  by the Trustee on the related  Interest  Determination  Date on the
basis of the rate for U.S.  dollar  deposits  for one  month  that  appears  on
Telerate  Screen  Page 3750 as of 11:00  a.m.  (London  time) on such  Interest
Determination Date; provided that the parties hereto acknowledge that One-Month
LIBOR  calculated  for the first Accrual Period shall equal 4.93938% per annum.
If such rate does not appear on such page (or such  other  page as may  replace
that page on that service, or if such service is no longer offered,  such other
service for displaying One-Month LIBOR or comparable rates as may be reasonably
selected by the Trustee),  One-Month  LIBOR for the  applicable  Accrual Period
will be the Reference  Bank Rate. If no such  quotations can be obtained by the
Trustee  and no  Reference  Bank Rate is  available,  One-Month  LIBOR  will be
One-Month LIBOR applicable to the preceding Accrual Period.

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

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

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

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

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

          OTS: The Office of Thrift Supervision.

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

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

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

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

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

          Percentage Interest: With respect to:

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

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

          Periodic Rate Cap: As to each  Adjustable  Rate Mortgage Loan and the
related Mortgage Note, the provision therein that limits permissible  increases
and decreases in the Mortgage Rate on any Adjustment  Date to not more than one
and one-half  percentage  points,  except that the Initial Adjustment Dates for
certain of the 2/28,  3/27 and 5/25  Mortgage  Loans are subject to a provision
that limits  permissible  increases  and  decreases  in the  Mortgage  Rates as
provided in the related Mortgage Notes.

          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, if Fitch does not
     provide such a rating,  by S&P in lieu of Fitch),  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) [Reserved];

               (iv)  commercial or finance company paper which is then receiving
     the highest  commercial  or finance  company  paper  rating of each Rating
     Agency  (or, if Fitch does not  provide  such a rating,  by S&P in lieu of
     Fitch),  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;

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

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

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

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

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

               (x)  interests  in any money  market  fund  which at the date of
     acquisition  of the  interests in such fund and  throughout  the time such
     interests  are held in such  fund has the  highest  applicable  long  term
     rating by each Rating Agency (or, if Fitch does not provide such a rating,
     by S&P in lieu of Fitch) 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;

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

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

          Permitted  Transferee:  Any person other than (i) the United  States,
any State or political subdivision thereof, or any agency or instrumentality of
any of the foregoing, (ii) a foreign government,  International Organization or
any agency or instrumentality of either of the foregoing, (iii) an organization
(except  certain  farmers'  cooperatives  described in section 521 of the Code)
that is exempt  from tax  imposed by Chapter 1 of the Code  (including  the tax
imposed by section 511 of the Code on unrelated business taxable income) on any
excess  inclusions (as defined in section  860E(c)(1) of the Code) with respect
to any Class R  Certificate,  (iv) rural  electric and  telephone  cooperatives
described  in  section  1381(a)(2)(C)  of  the  Code,  (v) an  "electing  large
partnership"  as defined in Section  775 of the Code and (vi) 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,
any state  thereof or the District of Columbia,  or 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
administration  of the  trust  and  one or  more  United  States  persons  have
authority to control all substantial decisions of the trust, unless such Person
has furnished the  transferor  and the Trustee with a duly  completed  Internal
Revenue   Service  Form  4224.   The  terms   "United   States,"   "State"  and
"International  Organization" shall have the meanings set forth in section 7701
of the Code or successor  provisions.  A corporation  will not be treated as an
instrumentality  of the United States or of any State or political  subdivision
thereof  for these  purposes if all of its  activities  are subject to tax and,
with the exception of the Federal Home Loan Mortgage Corporation, a majority of
its board of directors is not selected by such government unit.

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

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

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

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

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

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

          Prospectus  Supplement:  The Prospectus Supplement dated February 18,
1999  relating to the public  offering of the Fixed Rate  Certificates  and the
Adjustable Rate Certificates offered thereby.

          PUD: A Planned Unit Development.

          Purchase Price:  With respect to any Mortgage Loan (x) required to be
repurchased  by  the  Seller  or  purchased  by (1)  the  Master  Servicer,  as
applicable,  pursuant to Section 2.02, 2.03 or 3.12 hereof or (2) the Depositor
pursuant to Section 2.04 hereof or (y) that the Master  Servicer has a right to
purchase  pursuant to Section  3.12  hereof,  an amount equal to the sum of (i)
100% of the unpaid  principal  balance (or, if such purchase or repurchase,  as
the case may be, is  effected  by the  Seller  (and the  Seller  is the  Master
Servicer)  or by the Master  Servicer,  the Stated  Principal  Balance)  of the
Mortgage Loan as of the date of such purchase and (ii) accrued interest thereon
at the  applicable  Mortgage Rate (or, if such purchase or  repurchase,  as the
case may be, is effected by the Seller (and the Seller is the Master  Servicer)
or by the Master Servicer,  at the Net Mortgage Rate) from (a) the date through
which  interest  was  last  paid by the  Mortgagor  (or,  if such  purchase  or
repurchase,  as the case may be, is  effected  by the Seller (and the Seller is
the Master Servicer) or by the Master Servicer, the date through which interest
was last  advanced and not  reimbursed  by the Master  Servicer) to (b) the Due
Date  in the  month  in  which  the  Purchase  Price  is to be  distributed  to
Certificateholders.

          Rating  Agency:  S&P  and  Fitch.  If any  such  organization  or its
successor  is no longer in  existence,  "Rating  Agency"  shall be a nationally
recognized  statistical  rating  organization,   or  other  comparable  Person,
designated by the Depositor,  notice of which designation shall be given to the
Trustee.  References herein to a given rating category of a Rating Agency shall
mean such rating category without giving effect to any modifiers.

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

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

          Reference  Bank  Rate:  With  respect  to  any  Accrual  Period,  the
arithmetic mean (rounded upwards,  if necessary,  to the nearest whole multiple
of 0.03125%) of the offered  rates for United  States  dollar  deposits for one
month that are quoted by the  Reference  Banks as of 11:00 a.m.,  New York City
time, on the related Interest  Determination  Date to prime banks in the London
interbank  market for a period of one month in amounts  approximately  equal to
the outstanding  balance of the Adjustable  Rate  Certificates on such Interest
Determination  Date,  provided that at least two such  Reference  Banks provide
such rate. If fewer than two offered rates appear, the Reference Bank Rate will
be the arithmetic  mean (rounded  upwards,  if necessary,  to the nearest whole
multiple  of  0.03125%)  of the rates  quoted by one or more major banks in New
York City,  selected by the Trustee,  as of 11:00 a.m.,  New York City time, on
such date for loans in U.S.  dollars to leading  European banks for a period of
one month in  amounts  approximately  equal to the  outstanding  balance of the
Adjustable Rate Certificates on such Interest Determination Date.

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

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

          Regular  Certificate:  Any one of the Fixed Rate Certificates and the
Adjustable Rate Certificates.

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

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

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

          Required Adjustable Rate Carryover Reserve Fund Deposit: With respect
to any Distribution Date on which the Net Excess Spread is less than 0.25%, the
excess of (i) the product of 0.50% and the aggregate Stated  Principal  Balance
of the Adjustable  Rate Mortgage Loans over (ii) the amount of funds on deposit
in the Adjustable Rate Carryover Reserve Fund prior to deposits thereto on such
Distribution  Date.  With  respect  to any  Distribution  Date on which the Net
Excess Spread is equal to or greater than 0.25%,  the excess of (i) $5,000 over
(ii) the amount of funds on deposit in the Adjustable  Rate  Carryover  Reserve
Fund prior to deposits thereto on such Distribution Date.

          Required Fixed Rate Carryover  Reserve Fund Deposit:  With respect to
any  Distribution  Date on which the Net Excess Spread is less than 0.25%,  the
excess of (i) the product of 0.50% and the aggregate Stated  Principle  Balance
of the Fixed  Rate  Mortgage  Loans over (ii) the amount of funds on deposit in
the Fixed  Rate  Carryover  Reserve  Fund  prior to  deposits  thereto  on such
Distribution  Date.  With  respect  to any  Distribution  Date on which the Net
Excess Spread is equal to or greater than 0.25%,  the excess of (i) $5,000 over
(ii) the amount of funds on deposit in the Fixed Rate  Carryover  Reserve  Fund
prior to deposits thereto on such Distribution Date.

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

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

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

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

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

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

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

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

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

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

          S&P: Standard & Poor's, a division of The McGraw-Hill Companies, Inc.

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

          Subservicer: As defined in Section 3.02(a).

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

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

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

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

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

          3/27  Mortgage  Loan: A Mortgage  Loan having a Mortgage Rate that is
fixed for 36 months after origination thereof before such Mortgage Rate becomes
subject to adjustment.

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

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

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

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

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

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

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

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

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

          Adjustable Rate Adjusted  Overcollateralization  Release Amount:  For
any  Distribution  Date,  the lesser of the (a) the  Adjustable  Rate Principal
Distribution Amount with respect to the Adjustable Rate Mortgage Loans, and (b)
the amount, if any, by which the Adjustable Rate Adjusted Overcollateralization
Amount  for  such  date,  calculated  for  this  purpose  on the  basis  of the
assumption that 100% of the Adjustable Rate Principal  Distribution  Amount for
such date is applied on such date in reduction of the principal balances of the
Class T3-V1, Class T3-V2,  Class T3-V3, and Class T3-V4 Interests,  exceeds the
Adjustable Rate Specified Overcollateralization Amount.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          Class T3-F1 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4, that has an initial  principal  balance of $32,000,000,  that bears
interest  at a rate equal to the Fixed Rate  Standard  Rate,  and that has such
other terms as are described in Section 4.06.

          Class T3-F2 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4, that has an initial  principal  balance of $29,000,000,  that bears
interest  at a rate equal to the Fixed Rate  Standard  Rate,  and that has such
other terms as are described in Section 4.06.

          Class T3-F3 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4, that has an initial  principal  balance of $14,008,000,  that bears
interest  at a rate equal to the Fixed Rate  Standard  Rate,  and that has such
other terms as are described in Section 4.06.

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

          Class T3-F5 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4, that has an initial  principal  balance of  $4,158,000,  that bears
interest  at a rate equal to the Fixed Rate  Standard  Rate,  and that has such
other terms as are described in Section 4.06.

          Class T3-F6 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4, that has an initial  principal  balance of  $2,310,000,  that bears
interest  at a rate equal to the Fixed Rate  Standard  Rate,  and that has such
other terms as are described in Section 4.06.

          Class T3-F7 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4, that has an  initial  principal  balance  of  $924,000,  that bears
interest  at a rate equal to the Fixed Rate  Standard  Rate,  and that has such
other terms as are described in Section 4.06.

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

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

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

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

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

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

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

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

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

          Class T3-F11 Interest:  A regular interest in REMIC 3 that is held as
an asset of REMIC 4 that will exist and have a principal  balance to the extent
of the excess of (i) the aggregate Stated  Principal  Balance of the Fixed Rate
Mortgage  Loans as of the  Cut-off  Date  over (ii) the  aggregate  Certificate
Principal  Balance of the Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class
MF-1,  Class MF-2 and Class BF  Certificates  on the  Closing  Date.  The Class
T3-F11 Interest will bear interest at the Fixed Rate Standard Rate. Interest on
the Class T3-F11  Interest will accrue and be paid with  principal on the Class
T3-F11 Interest  following the reduction of the Certificate  Principal Balances
of the Class AF-1,  Class AF-2, Class AF-3, Class AF-4, Class MF-1, Class MF-2,
Class BF Certificates to zero.

          Class T3-V1 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4 that has an  initial  principal  balance of  $285,012,000  and bears
interest at a rate equal to the Adjustable Rate Standard Rate.

          Class T3-V2 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4 that has an initial  principal balance of $16,380,000 bears interest
at a rate equal to the Adjustable Rate Standard Rate.

          Class T3-V3 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4 that has an  initial  principal  balance  of  $13,104,000  and bears
interest at a rate equal to the Adjustable Rate Standard Rate.

          Class T3-V4 Interest:  A regular interest in REMIC 3 held as an asset
of REMIC 4 that has an  initial  principal  balance  of  $13,104,000  and bears
interest at a rate equal to the Adjustable Rate Standard Rate.

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

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

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

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

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

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

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

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

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

          Class T3-V8 Interest:  A regular  interest in REMIC 3 that is held as
an asset of REMIC 4 that will exist and have a principal  balance to the extent
of the excess of (i) the aggregate Stated  Principal  Balance of the Adjustable
Rate Mortgage  Loans as of the Cutoff Date over (ii) the aggregate  Certificate
Principal  Balance  of the Class  AV-1,  Class  MV-1,  Class  MV-2 and Class BV
Certificates  on the Closing Date.  The Class T3-V8 Interest will bear interest
at the Adjustable Rate Standard Rate. Interest on the Class T3-V8 Interest will
accrue and be paid with  principal on the Class T3-V8  Interest  following  the
reduction of the Certificate  Principal Balances of the Class AV-1, Class MV-1,
Class MV-2, Class BV Certificates to zero.

          Class  T4-F1  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal  balance of $32,000,000 and bears interest at the Class AF-1
Pass-Through  Rate.  Ownership of the Class T4-F1  Interest is evidenced by the
Class AF-1 Certificates.

          Class  T4-F2  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal  balance of $29,000,000 and bears interest at the Class AF-2
Pass-Through  Rate.  Ownership of the Class T4-F2  Interest is evidenced by the
Class AF-2 Certificates.

          Class  T4-F3  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal  balance of $14,008,000 and bears interest at the Class AF-3
Pass-Through  Rate.  Ownership of the Class T4-F3  Interest is evidenced by the
Class AF-3 Certificates.

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

          Class  T4-F5  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal  balance of $4,158,000  and bears interest at the Class MF-1
Pass-Through  Rate.  Ownership of the Class T4-F5  Interest is evidenced by the
Class MF-1 Certificates.

          Class  T4-F6  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal  balance of $2,310,000  and bears interest at the Class MF-2
Pass-Through  Rate.  Ownership of the Class T4-F6  Interest is evidenced by the
Class MF-2 Certificates.

          Class  T4-F7  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal  balance of $924,000 and bears interest at the lesser of the
Class BF Pass-Through Rate and the Fixed Rate Net Rate,  Ownership of the Class
T4-F7 Interest is evidenced by the Class BF-2 Certificates.

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

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

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

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

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

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

          Class T4-F14 Interest: A regular interest in REMIC 4 that is entitled
to 100% of the amounts  distributable  on the Class T3-F8,  Class T3-F9,  Class
T3-F10, and Class T3-F11 Interests.

          Class  T4-V1  Interest:  A  regular  interest  in REMIC 4 that has an
initial principal balance of $285,012,000 and that bears interest at the lesser
of (i) the  Class  AV-1  Pass-Through  Rate and (ii) the  Adjustable  Net Rate.
Ownership  of  the  Class  T4-V1  Interest  is  evidenced  by  the  Class  AV-1
Certificates.

          Class  T4-V2  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal balance of $16,380,000 and that bears interest at the lesser
of (i) the  Class  MV-1  Pass-Through  Rate and (ii) the  Adjustable  Net Rate.
Ownership  of  the  Class  T4-V2  Interest  is  evidenced  by  the  Class  MV-1
Certificates.

          Class  T4-V3  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal balance of $13,104,000 and that bears interest at the lesser
of (i) the  Class  MV-2  Pass-Through  Rate and (ii) the  Adjustable  Net Rate.
Ownership  of  the  Class  T4-V3  Interest  is  evidenced  by  the  Class  MV-2
Certificates.

          Class  T4-V4  Interest:  A  regular  interest  in REMIC 4 that has an
initial  principal balance of $13,104,000 and that bears interest at the lesser
of the Class BV Pass-Through  Rate and (ii) the Adjustable Net Rate.  Ownership
of the Class T4-V4 Interest is evidenced by the Class BV Certificates.

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

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

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

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

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

          Fixed Rate Adjusted  Overcollateralization  Release  Amount:  For any
Distribution  Date,  the  lesser of (a) the Fixed Rate  Principal  Distribution
Amount with respect to the Fixed Rate Mortgage  Loans,  and (b) the amount,  if
any,  by which the Fixed Rate  Adjusted  Overcollateralization  Amount for such
date,  calculated for this purpose on the basis of the assumption  that 100% of
the Fixed Rate Principal  Distribution  Amount for such date is applied on such
date in reduction of the  principal  balances of the Class T3-F1,  Class T3-F2,
Class T3-F3,  Class T3-F4,  Class T3-F5, Class T3-F6 and Class T3-F7 Interests,
exceeds the Fixed Rate Specified Overcollateralization Amount.

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

          REMIC 1: As described in the Preliminary Statement.

          REMIC 2: As described in the Preliminary Statement.

          REMIC 3: As described in the Preliminary Statement.

          REMIC 4: As described in the Preliminary Statement.

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

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

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

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

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

          Upper Tier REMIC: As described in the Preliminary Statement.



<PAGE>


                                  ARTICLE II.

                         CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

          Section 2.01. Conveyance of Mortgage Loans.
                        ----------------------------

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

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

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

          In connection  with any such transfer and  assignment,  the Depositor
has delivered to, and deposited with, the Trustee (or, in the case of the Delay
Delivery  Mortgage Loans, will deliver to, and deposit with, the Trustee within
thirty (30) days following the Closing Date) (except as provided in clause (vi)
below) for the benefit of the  Certificateholders,  the following  documents or
instruments with respect to each Mortgage Loan so assigned:

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

         (ii)   original recorded Mortgage;

        (iii)   a duly executed  assignment of the Mortgage to "The Bank of New
     York, a New York  banking  corporation,  as trustee  under the Pooling and
     Servicing   Agreement  dated  as  of  February  1,  1999,   CWABS,   Inc.,
     Asset-Backed  Certificates,  Series 1999-1,  without  recourse" (each such
     assignment,  when duly and validly completed, to be in recordable form and
     sufficient  to effect  the  assignment  of and  transfer  to the  assignee
     thereof, under the Mortgage to which such assignment relates);

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

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

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

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

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

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

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

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

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

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

          The Trustee  agrees to execute and deliver on the Closing Date to the
Depositor,  the Master Servicer and the Seller an Initial  Certification in the
form annexed hereto as Exhibit G-1 to the effect that, as to each Mortgage Loan
listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in full
or any Mortgage  Loan  specifically  identified  in such  certification  as not
covered by such certification),  the documents described in Section 2.01(i) and
(iii) with respect to such  Mortgage Loan are in its  possession,  and based on
its  review  and  examination  and  only as to the  foregoing  documents,  such
documents  appear  regular on their face and relate to such Mortgage  Loan. The
Trustee  agrees to execute and deliver within 30 days after the Closing Date to
the Depositor,  the Master Servicer and the Seller an Interim  Certification in
the form annexed  hereto as Exhibit G-2 to the effect that, as to each Mortgage
Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in
full or any Mortgage Loan specifically  identified in such certification as not
covered by such  certification),  all documents  required to be delivered to it
pursuant  to this  Agreement  with  respect  to such  Mortgage  Loan are in its
possession  (except those described in Section 2.01(v)) and based on its review
and  examination  and only as to the foregoing  documents,  (i) such  documents
appear  regular on their face and relate to such  Mortgage  Loan,  and (ii) the
information set forth in items (i), (iv),  (v), (vi),  (viii) and (xiii) of the
definition of the "Mortgage Loan Schedule"  accurately reflects information set
forth in the Mortgage  File.  On or before 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-3, with any applicable exceptions noted thereon. The Trustee shall be
under no duty or  obligation  to  inspect,  review or examine  such  documents,
instruments,  certificates  or  other  papers  to  determine  that the same are
genuine,  enforceable or appropriate for the  represented  purpose or that they
have actually  been recorded in the real estate  records or that they are other
than what they purport to be on their face.

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

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

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

         (ii)   the original recorded Mortgage;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (ix) No Mortgage  Loan is more than 59 days  delinquent in payment of
     principal and interest,  and no more than 0.46% of the Fixed Rate Mortgage
     Loans and no more than 1.35% of the  Adjustable  Rate  Mortgage  Loans are
     30-59 days delinquent in the payment of principal and interest.

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

          (xi) Each  Fixed  Rate  Mortgage  Loan  is  secured  by a  valid  and
     enforceable  first or second lien on the related  Mortgaged  Property  and
     each  Adjustable  Rate Mortgage Loan is secured by a valid and enforceable
     first lien on the related Mortgaged Property, in each case subject only to
     (1)  the  lien  of   non-delinquent   current  real  property   taxes  and
     assessments,  (2) covenants,  conditions and restrictions,  rights of way,
     easements  and other  matters of public record as of the date of recording
     of such Mortgage,  such exceptions appearing of record being acceptable to
     mortgage lending institutions  generally or specifically  reflected in the
     appraisal made in connection with the origination of the related  Mortgage
     Loan, (3) other matters to which like properties are commonly subject that
     do not materially  interfere with the benefits of the security intended to
     be provided by such  Mortgage  and (4) only in the case of each such Fixed
     Rate Mortgage Loan which is secured by a valid and enforceable second lien
     on the  Mortgaged  Property,  any  senior  mortgage  loan  secured by such
     Mortgaged  Property and  identified  in the Mortgage  File related to such
     Mortgage Loan.  Approximately  91.31% of the Fixed Rate Mortgage Loans and
     100% of the Adjustable  Rate Mortgage Loans were secured by first liens on
     the related Mortgaged  Properties.  Approximately  8.69% of the Fixed Rate
     Mortgage  Loans were  secured  by second  liens on the  related  Mortgaged
     Properties.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

      (xxxiii) Approximately  2.48% of  the Fixed  Rate  Mortgage  Loans  and
     approximately  3.41% of the Adjustable  Rate Mortgage Loans are secured by
     two- to  four-family  dwellings.  Approximately  2.75% of the  Fixed  Rate
     Mortgage Loans and  approximately  5.01% of the  Adjustable  Rate Mortgage
     Loans are secured by condominium units.  Approximately 88.09% of the Fixed
     Rate  Mortgage  Loans  and  approximately  83.41% of the  Adjustable  Rate
     Mortgage Loans are secured by detached one-family dwellings. Approximately
     1.66% of the Fixed  Rate  Mortgage  Loans and  approximately  1.86% of the
     Adjustable  Rate  Mortgage  Loans are  secured  by  manufactured  housing.
     Approximately  5.02% of the Fixed Rate  Mortgage  Loans and  approximately
     6.32% of the Adjustable Rate Mortgage Loans are secured by PUDs.

       (xxxiv) No Fixed  Rate Mortgage Loan had  a  principal balance in excess
     of $647,636.72 at origination  and no Adjustable  Rate Mortgage Loan had a
     principal balance in excess of $798,186.03 at origination.

          (xxxv) Each Fixed Rate Mortgage Loan was  originated in or after June
     1996.

          (xxxvi) Each Adjustable Rate Mortgage Loan was originated in or after
     September 1997; each Adjustable Rate Mortgage Loan other than a 2/28, 3/27
     or 5/25 Mortgage Loan had an initial  Adjustment Date no later than August
     1, 1999;  each 2/28 Mortgage Loan had an initial  Adjustment Date no later
     than March 1, 2000; each 3/27 Mortgage Loan had an initial Adjustment Date
     no later  than  March 1,  2000;  each 5/25  Mortgage  Loan had an  initial
     Adjustment Date no later than March 1, 2003.

          (xxxvii)  Approximately  73.41% of the Fixed Rate Mortgage  Loans and
     approximately  87.16% of the Adjustable  Rate Mortgage Loans provide for a
     prepayment penalty.

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

          (xxxix) On the basis of  representations  made by the  Mortgagors  in
     their loan  applications,  no more than  approximately  7.21% of the Fixed
     Rate  Mortgage  Loans are  secured by  investor  properties,  and at least
     approximately  91.77% of the owner-occupied  Fixed Rate Mortgage Loans are
     secured by owner-occupied Mortgaged Properties that are primary residences
     (in each case measured by the Cut-off Date Principal  Balance of the Fixed
     Rate Mortgage Loans).

          (xl) On the basis of representations  made by the Mortgagors in their
     loan applications, no more than approximately 5.84% of the Adjustable Rate
     Mortgage  Loans  are  secured  by  investor   properties,   and  at  least
     approximately 92.93% of the owner-occupied  Adjustable Rate Mortgage Loans
     are  secured  by  owner-occupied  Mortgaged  Properties  that are  primary
     residences (in each case measured by the Cut-off Date Principal Balance of
     the Adjustable Rate Mortgage Loans).

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

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

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

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

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

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

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

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

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

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

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

          (lii) The Mortgage Rates borne by the Fixed Rate Mortgage Loans as of
     the Cut-off Date ranged from 6.375% per annum to 16.000% per annum and the
     weighted  average  Mortgage  Rate as of the  Cut-off  Date was  9.870% per
     annum.

          (liii) The Mortgage Rates borne by the Adjustable Rate Mortgage Loans
     as of the  Cut-off  Date ranged from 4.000% per annum to 15.125% per annum
     and the weighted  average  Mortgage Rate as of the Cut-off Date was 9.047%
     per annum.

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

          (lv) The Gross Margins on the  Adjustable  Rate Mortgage  Loans range
     from approximately  3.750% to10.000% and the weighted average Gross Margin
     was approximately 5.893%.

          (lvi)   Except  for  9  Fixed  Rate   Mortgage   Loans   representing
     approximately  0.22% of the Fixed  Rate  Mortgage  Loans and except for 11
     Adjustable  Rate Mortgage Loans  representing  approximately  0.57% of the
     Adjustable Rate Mortgage Loans each Mortgage Loan has a payment date on or
     before the Due Date in the month of the first Distribution Date.

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

          (lviii) [Reserved]

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

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

          (lxi) [Reserved]

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



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

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

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

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

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

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

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

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

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

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

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

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

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

          (b)  The 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 before the Cut-off Date) and the following  amounts  required to
be deposited hereunder:

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

          (ii) all payments on account of interest on the Mortgage Loans net of
     the  related  Servicing  Fee  permitted  under  Section  3.15,  other than
     interest  accrued on the Mortgage Loans prior to February 1, 1999, and the
     Initial Certificate Account Deposit;

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

          (iv) all Compensating Interest;

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

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

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

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

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

          The foregoing requirements for remittance by the Master Servicer into
the  Certificate  Account shall be exclusive,  it being  understood  and agreed
that, without limiting the generality of the foregoing,  payments in the nature
of prepayment penalties, late payment charges or assumption fees, if collected,
need not be  remitted  by the  Master  Servicer.  In the event  that the Master
Servicer  shall remit any amount not required to be remitted and not  otherwise
subject to  withdrawal  pursuant  to Section  3.08  hereof,  it may at any time
withdraw or direct the  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   institution   maintaining  the
Certificate  Account,  that  describes  the amounts  deposited  in error in the
Certificate  Account.  The Master Servicer shall maintain adequate records with
respect to all withdrawals  made pursuant to this Section.  All funds deposited
in the  Certificate  Account shall be held in trust for the  Certificateholders
until withdrawn in accordance with Section 3.08.

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

          (i) the aggregate amount remitted by the Master Servicer  pursuant to
     the second paragraph of Section 3.08(a); and

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

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

          (d)  [Reserved.]

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

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

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

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

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

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

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

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

          Section 3.08.  Permitted  Withdrawals  from the Certificate  Account,
                         Distribution  Account, the Fixed Rate Carryover Reserve
                         Fund and the Adjustable Rate Carryover Reserve Fund.
                         -------------------------------------------------------


          (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 paid
     to or withheld  by the Master  Servicer),  as  servicing  compensation  in
     accordance with Section 3.15, that portion of any payment of interest that
     equals  the  Servicing  Fee for the  period  with  respect  to which  such
     interest  payment was made,  and, as  additional  servicing  compensation,
     those other amounts set forth in Section 3.15;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          Section 3.09. [Reserved.]
                        ----------- 

          Section 3.10. Maintenance of Hazard Insurance.
                        -------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          Section 3.15. Servicing Compensation.
                        ----------------------

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

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

          Section 3.16.  Access to Certain Documentation.
                         --------------------------------

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

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

          The Master Servicer shall deliver to the Depositor and the Trustee on
or before May 31 of each year commencing May 31, 2000, an Officer's Certificate
stating,  as to the signer thereof,  that (i) a review of the activities of the
Master  Servicer  during the preceding  calendar year and of the performance of
the Master  Servicer  under this  Agreement has been made under such  officer's
supervision  and (ii) to the best of such  officer's  knowledge,  based on such
review,  the Master  Servicer  has  fulfilled  all its  obligations  under this
Agreement  throughout  such  year,  or,  if  there  has been a  default  in the
fulfillment of any such obligation,  specifying each such default known to such
officer  and the  nature  and  status  thereof  and  (iii)  to the best of such
officer's  knowledge,  each Subservicer has fulfilled all its obligations under
its  Subservicing  Agreement  throughout  such  year,  or,  if there has been a
default in the fulfillment of any such obligation  specifying each such default
known to such  officer and the nature and status  thereof.  The  Trustee  shall
forward a copy of each such  statement  to each Rating  Agency.  Copies of such
statement  shall be  provided  by the  Trustee  to any  Certificateholder  upon
request at the Master Servicer's expense,  provided such statement is delivered
by the Master Servicer to the Trustee.

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

          On or before the later of (i) May 31 of each year, beginning with May
31, 2000 or (ii) within 30 days of the issuance of the annual audited financial
statements  beginning  with the audit for the period ending in 2000, the Master
Servicer at its expense shall cause a nationally recognized firm of independent
public  accountants (who may also render other services to the Master Servicer,
the Seller or any affiliate thereof) that is a member of the American Institute
of Certified Public  Accountants to furnish a report to the Trustee,  Depositor
and the Seller in compliance  with the Uniform Single  Attestation  Program for
Mortgage Bankers. Copies of such report shall be provided by the Trustee to any
Certificateholder upon request at the Master Servicer's expense,  provided such
report is  delivered  by the  Master  Servicer  to the  Trustee.  Upon  written
request,  the  Master  Servicer  shall  provide to the  Certificateholders  its
publicly available annual financial  statements (or, for so long as Countrywide
Home Loans, Inc. is the Master Servicer hereunder, the Master Servicer's parent
company's  publicly  available annual financial  statements),  if any, promptly
after they become available.



<PAGE>


                                  ARTICLE IV.

                               DISTRIBUTIONS AND
                        ADVANCES BY THE MASTER SERVICER

          Section 4.01.  Advances.
                         ---------

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

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

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

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

          Section 4.03.  REMIC Distributions.
                         --------------------

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

          Section 4.04.  Distributions.
                         --------------

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

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

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

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

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

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

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

          (i)  to the Class AV-1 Certificates,  the Class AV-1 Current Interest
     and any  Class  AV-1  Interest  Carryforward  Amount  for the  Class  AV-1
     Certificates;

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

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

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

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

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

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

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

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

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

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

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

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

          (i) to the Class  AV-1  Certificates,  the  Adjustable  Rate  Class A
     Principal Distribution Amount;

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

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

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

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

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

          (i)  for distribution as part of the Fixed Rate Principal Distribution
     Amount, the Fixed Rate Extra Principal Distribution Amount;

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

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

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

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

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

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

          (viii) the remainder (except for amounts representing Adjustable Rate
     Remainder  Excess  Cashflow) shall  constitute Fixed Rate Remainder Excess
     Cashflow and shall be allocated as provided in Section 4.04(f).

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

          (i)  for  distribution  as  part  of the  Adjustable  Rate  Principal
     Distribution  Amount,  the Adjustable  Rate Extra  Principal  Distribution
     Amount;

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

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

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

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

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

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

          (viii) the  remainder  (except  for amounts  representing  Fixed Rate
     Remainder  Excess  Cashflow)  shall  constitute  Adjustable Rate Remainder
     Excess Cashflow and shall be allocated as provided in Section 4.04(g).

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

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

          (ii) to the Fixed Rate  Carryover  Reserve  Fund and then pro rata to
     the holders of the Fixed Rate Certificates in an amount equal to any Fixed
     Net Rate Carryover for such Class;

          (iii) to the Fixed Rate  Carryover  Reserve  Fund, an amount equal to
     the Required Fixed Rate Carryover Reserve Fund Deposit;

          (iv) to the Class BF-IO  Certificates,  the Class BF-IO Distributable
     Amount;  together with any amounts withdrawn from the Fixed Rate Carryover
     Reserve Fund for distribution to the Class BF-IO Certificates  pursuant to
     Section 4.09(c) on such date;

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

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

          (vii) any remainder to the Class R Certificates.

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

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

          (ii) to the Adjustable Rate Carryover  Reserve Fund and then pro rata
     to the holders of the Adjustable  Rate  Certificates in an amount equal to
     any Adjustable Rate Certificate Carryover for such Class;

          (iii) to the Adjustable Rate Carryover  Reserve Fund, an amount equal
     to the Required Adjustable Rate Carryover Reserve Fund Deposit;

          (iv) to the Class BV-IO  Certificates,  the Class BV-IO Distributable
     Amount;  together  with any amounts  withdrawn  from the  Adjustable  Rate
     Carryover  Reserve Fund for  distribution to the Class BV-IO  Certificates
     pursuant to Section 4.08(c) and (d) on such date;

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

          (vi) any remainder to the Class R Certificates.

          (j)  To the extent that a Class of Fixed Rate  Certificates  receives
interest in excess of the Fixed Net Rate Cap, such interest shall be treated as
having been paid to the Fixed Rate Carryover  Reserve Fund and then paid by the
Fixed Rate Carryover Reserve Fund to such Certificateholders. Amounts deposited
to the Fixed  Rate  Carryover  Reserve  Fund  pursuant  to this  clause and the
preceding  clauses  (h)(ii) and (iii) shall be deemed to have been  distributed
first to the Class BF-IO Certificateholders for applicable tax purposes.

          (k)  To the  extent that a  Class  of  Adjustable  Rate  Certificates
receives  interest in excess of the Weighted  Maximum Rate Cap,  such  interest
shall be treated as having been paid to the Adjustable  Rate Carryover  Reserve
Fund  and then  paid by the  Adjustable  Rate  Carryover  Reserve  Fund to such
Certificateholders.  Amounts deposited to the Adjustable Rate Carryover Reserve
Fund pursuant to this clause and the preceding  clauses (i)(ii) and (iii) shall
be deemed to have been distributed first to the Class BV-IO  Certificateholders
for applicable tax purposes.

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

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

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

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

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

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

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

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

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

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

          Section 4.05.  Monthly Statements to Certificateholders.
                         -----------------------------------------

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

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

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

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

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

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

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

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

          (viii) the Fixed Net Rate and the Adjustable Net Rate;

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

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

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

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

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

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

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

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

          (xvii) any Fixed Net Rate Carryover paid and any remaining  Fixed Net
     Rate  Carryover   remaining  on  the  Fixed  Rate   Certificates  on  such
     Distribution Date;

          (xviii)  any  Adjustable  Rate  Certificate  Carryover  paid  and any
     remaining Adjustable Rate Certificate Carryover remaining on each Class of
     Adjustable Rate Certificates on such Distribution Date; and

          (xix) with respect to the second  Distribution  Date,  the number and
     aggregate  balance  of any Delay  Delivery  Mortgage  Loans not  delivered
     within thirty (30) 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 derived from the Master Servicer.  The Trustee will
send a copy of each  statement  provided  pursuant to this Section 4.05 to each
Rating Agency.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          Notwithstanding  any provision herein, on any Distribution  Date, (1)
in no event shall the  interest  that  accrues with respect to the Class T3-V5,
Class T3-V6,  and Class T3-V7 Interests that is distributed as principal on the
Class T3-F1,  Class T3-F2,  Class T3-F3, Class T3-F4, Class T3-F5, Class T3-F6,
and   Class   T3-F7   Interests   to   achieve   the   Fixed   Rate   Specified
Overcollateralization  Amount for such Distribution Date exceed an amount equal
to the difference between (a) the product of (i) the aggregate of the principal
balances of the Fixed Rate  Mortgage  Loans and (ii) the related Fixed Rate Net
Rate and (b) the amount of interest  accruing on the Class T3-F8,  Class T3-F9,
and Class T3-F10 Interests for such Distribution Date and (2) in no event shall
the interest  that accrues  with respect to the Class T3-F8,  Class T3-F9,  and
Class T3-F10  Interests  that is  distributed  as principal on the Class T3-V1,
Class T3-V2,  Class T3-V3 and Class T3-V4  Interests to achieve the  Adjustable
Rate Specified  Overcollateralization  Amount for such Distribution Date exceed
an amount equal to the difference  between (a) the product of (i) the aggregate
of the principal  balances of the  Adjustable  Rate Mortgage Loans and (ii) the
related  Adjustable  Net Rate and (b) the amount of  interest  accruing  on the
Class T3-V5, Class T3-V6 and Class T3-V7 Interests for such Distribution Date.

          (k) On each  Distribution  Date,  Realized Losses with respect to the
Fixed Rate Mortgage Loans shall be allocated as follows:

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

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

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

          fourth,  to the Class T3-F4 Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-F4 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          fifth,  to the Class T3-F5  Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-F5 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          sixth,  to the Class T3-F6  Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-F6 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          seventh, to the Class T3-F7 Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-F7 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          eighth, proportionately to the accrued interest balances of the Class
          T3-F8, Class T3-F9, Class T3-F10 Interests; and

          ninth,  in a manner  that will  cause any  amount due on each REMIC 3
          Regular Interest to equal the amount due on the  corresponding  Class
          of REMIC 4 Regular Interests.

          (l) On each  Distribution  Date,  Realized Losses with respect to the
Adjustable Rate Mortgage Loans shall be allocated as follows:

          first,  to the Class T3-V1  Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-V1 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          second,  to the Class T3-V2 Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-V2 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          third,  to the Class T3-V3  Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-V3 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          fourth,  to the Class T3-V4 Interest to the extent that its principal
          balance exceeds the principal  balance of the Class T4-V4 Interest on
          such Distribution Date (after giving effect to any distributions made
          on such date);

          fifth,  proportionately to the accrued interest balances of the Class
          T3-V5, Class T3-V6, Class T3-V7 Interests; and

          sixth,  in a manner  that will  cause any  amount due on each REMIC 3
          Regular Interests to equal the amount due on the corresponding  Class
          of REMIC 4 Regular Interests.

          (m) On each Distribution  Date, the Class T4-F1,  Class T4-F2,  Class
T4-F3,  Class T4-F4,  Class T4-F5, Class T4-F6, Class T4-F7, Class T4-V1, Class
T4-V2,  Class  T4-V3,  and Class T4-V4  Interests  shall be entitled to receive
distributions  of principal  and interest  equal to the  principal and interest
distributions  required to be paid with respect to the  corresponding  Class of
Certificates  (determined  as if the  distributions  on the  Certificates  were
computed without regard to the amounts distributed under Section 4.04(i) hereof
from the Carryover  Reserve Fund).  On each  Distribution  Date,  interest that
accrues with  respect to the Class T4-F8,  Class  T4-F9,  Class  T4-F10,  Class
T4-F11, Class T4-F12,  Class T4-F13,  Class T4-F14,  during the related Accrual
Period  shall be  distributed  as Fixed  Rate  Excess  Cashflow  and Fixed Rate
Remainder Excess Cashflow in accordance with Section 4.04 (f), (g) and (h), and
interest  that  accrues with  respect to the Class  T4-V5,  Class T4-V6,  Class
T4-V7,  and Class T4-V8  Interests  during the related  Accrual Period shall be
distributed as Adjustable Rate Excess Cashflow and as Adjustable Rate Remainder
Excess  Cashflow  in  accordance  with  Section  4.04(f),  (g) and (i)  hereof.
Interest  that accrues on the Class T4-F8,  Class T4-F9,  Class  T4-F10,  Class
T4-F11,  Class T4-F12,  Class T4-F13,  Class T4-F14,  Class T4-V5, Class T4-V6,
Class T4-V7, and Class T4-V8 Interests shall not itself bear interest.

          (n) On each  Distribution  Date, the Applied Realized Loss Amount for
the Fixed  Rate  Certificates  and the  Applied  Realized  Loss  Amount for the
Adjustable  Rate  Certificates  shall be  allocated  among  the REMIC 4 Regular
Interests in accordance with the  allocations  provided in Section 4.04 (k) and
(l) hereof for the corresponding classes of Certificates.

          Section 4.07. Extra Master Servicing Fee.
                        ---------------------------

          (a)  REMIC  4 shall  pay to the  Master  Servicer  the  Extra  Master
Servicing Fee as an additional  fee for services  rendered as Master  Servicer.
Such fee shall be due and payable on any  Distribution  Date only to the extent
their are amounts  remaining after all amounts  required to be distributed with
respect to the REMIC 4 Regular  Interests have been made for that  Distribution
Date. Furthermore,  if for any Distribution Date an amount would be required to
be paid from the Carryover Reserve Fund pursuant to Section 4.04(j), the Master
Servicer  shall make an advance to the Carryover  Reserve Fund in the amount of
any Extra Master Servicing Fee due for that Distribution Date.

          (b)  With  respect  to  each  Distribution  Date,  the  Extra  Master
Servicing Fee shall equal the sum of the following:

               (i)  an  amount   equal  to  the   product  of  the  Class  AF-1
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-F1
Interest  principal  balance over the Class T4-F1  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (ii)  an  amount   equal  to  the  product  of  the  Class  AF-2
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-F2
Interest  principal  balance over the Class T4-F2  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (iii)  an  amount  equal  to  the  product  of  the  Class  AF-3
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-F3
Interest  principal  balance over the Class T4-F3  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (iv)  an  amount   equal  to  the  product  of  the  Class  AF-4
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-F4
Interest  principal  balance over the Class T4-F4  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (v)  an  amount   equal  to  the   product  of  the  Class  MF-1
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-F5
Interest  principal  balance over the Class T4-F5  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (vi)  an  amount   equal  to  the  product  of  the  Class  MF-2
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-F6
Interest  principal  balance over the Class T4-F6  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (vii)  an  amount  equal  to  the  product  of  the  Class  AV-1
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-V1
Interest  principal  balance over the Class T4-V1  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date);

               (viii)  an  amount  equal  to  the  product  of the  Class  MV-1
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-V2
Interest  principal  balance over the Class T4-V2  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date); and

               (ix)  an  amount   equal  to  the  product  of  the  Class  MV-2
Pass-Through  Rate for such Distribution Date and the excess of the Class T3-V3
Interest  principal  balance over the Class T4-V3  Interest  principal  balance
(before giving effect to any  reductions of such balances on such  Distribution
Date).

All amounts  received by the Servicer in respect of the Extra Master  Servicing
Fee will be deposited into the Carryover Reserve Fund.

          Section 4.08.  Fixed Rate Carryover Reserve Fund.
                         ----------------------------------

          (a) On the Closing Date, the Trustee shall  establish and maintain in
its  name,  in  trust  for  the  benefit  of  the  Holders  of the  Fixed  Rate
Certificates,  the Fixed Rate Carryover  Reserve Fund. The Fixed Rate Carryover
Reserve Fund shall be an Eligible  Account,  and funds on deposit therein shall
be held separate and apart from,  and shall not be commingled  with,  any other
moneys, including without limitation, other moneys held by the Trustee pursuant
to this Agreement.

          (b) On each  Distribution Date on which the Net Excess Spread is less
than 0.25%,  the Trustee shall  transfer from the  Distribution  Account to the
Fixed Rate Carryover Reserve Fund pursuant to Sections 4.04(h)(ii) the Required
Fixed Rate Carryover Reserve Fund Deposit.

          (c) The Trustee shall make  withdrawals from the Fixed Rate Carryover
Reserve Fund to make  distributions  pursuant to Section  4.04(h)  hereof,  and
shall withdraw from the Fixed Rate Carryover  Reserve Fund on any  Distribution
Date on which the Net Excess Spread is equal to or greater than 0.25% an amount
equal to the amount of funds on deposit  in the Fixed  Rate  Carryover  Reserve
Fund in  excess of  $5,000  and  distribute  such  excess  to the  Class  BF-IO
Certificateholders  pro rata in  accordance  with their  respective  Percentage
Interests.  Funds withdrawn from the Fixed Rate Carryover  Reserve Fund may not
be applied  pursuant  to any other  subsection  of  Section  4.04 other than as
expressly provided for in this Section 4.08(c).

          (d) Funds in the Fixed Rate Carryover Reserve Fund may be invested in
Permitted  Investments.  Any earnings on such  amounts  shall be payable to the
Class BF-IO Certificates. The Class BF-IO Certificates shall evidence ownership
of the Fixed Rate  Carryover  Reserve  Fund for federal tax  purposes and shall
direct the Trustee in writing as to the investment of amounts therein.

          (e) Upon termination of the Trust Fund, any amounts  remaining in the
Fixed Rate  Carryover  Reserve Fund shall be  distributed to the Holders of the
Class  BF-IO  Certificates  in the same  manner as if  distributed  pursuant to
Section 4.04(h) hereof.

          Section 4.09.  Adjustable Rate Carryover Reserve Fund.
                         ---------------------------------------

          (a) On the Closing Date, the Trustee shall  establish and maintain in
its name,  in trust for the  benefit  of the  Holders  of the  Adjustable  Rate
Certificates,  the Adjustable Rate Carryover  Reserve Fund. The Adjustable Rate
Carryover  Reserve  Fund  shall be an  Eligible  Account,  and funds on deposit
therein  shall be held  separate  and apart from,  and shall not be  commingled
with, any other moneys, including without limitation,  other moneys held by the
Trustee pursuant to this Agreement.

          (b) On each  Distribution Date on which the Net Excess Spread is less
than 0.25%,  the Trustee shall  transfer from the  Distribution  Account to the
Adjustable  Rate Carryover  Reserve Fund pursuant to Sections  4.04(i)(ii)  the
Required Adjustable Rate Carryover Reserve Fund Deposit.

          (c) The  Trustee  shall make  withdrawals  from the  Adjustable  Rate
Carryover  Reserve  Fund to make  distributions  pursuant  to  Section  4.04(i)
hereof,  and shall withdraw from the Adjustable Rate Carryover  Reserve Fund on
any  Distribution  Date on which the Net  Excess  Spread is equal to or greater
than 0.25% an amount equal to the amount of funds on deposit in the  Adjustable
Rate Carryover  Reserve Fund in excess of $5,000 and distribute  such excess to
the Class BV-IO Certificateholders pro rata in accordance with their respective
Percentage  Interests.  Funds  withdrawn  from the  Adjustable  Rate  Carryover
Reserve  Fund may not be applied  pursuant to any other  subsection  of Section
4.04 other than as expressly provided for in this Section 4.08(c).

          (d)  Funds  in the  Adjustable  Rate  Carryover  Reserve  Fund may be
invested  in  Permitted  Investments.  Any  earnings on such  amounts  shall be
payable to the Class BV-IO  Certificates.  The Class BV-IO  Certificates  shall
evidence  ownership of the Adjustable  Rate Carryover  Reserve Fund for federal
tax purposes and shall  direct the Trustee in writing as to the  investment  of
amounts therein.

          (e) Upon termination of the Trust Fund, any amounts  remaining in the
Adjustable  Rate Carryover  Reserve Fund shall be distributed to the Holders of
the Class BV-IO  Certificates in the same manner as if distributed  pursuant to
Section 4.04(i) hereof.



<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  dollar  denominations,  integral  dollar  multiples in excess  thereof
(except  that one  Certificate  in of each  Class may be issued in a  different
amount which must be in excess of the applicable  minimum dollar  denomination)
and aggregate dollar denominations as set forth in the following table:

<TABLE>
<CAPTION>

                                                           Integral                            Original
                                                           Multiples                          Certificate
                             Minimum                     in Excess of                          Principal
      Class               Denomination                      Minimum                             Balance
- ------------------    ----------------------    --------------------------------    --------------------------------
 
      <S>                    <C>                            <C>                              <C>        
      AF-1                   $25,000                        $1,000                           $32,000,000
      AF-2                   $25,000                        $1,000                           $29,000,000
      AF-3                   $25,000                        $1,000                           $14,008,000
      AF-4                   $25,000                        $1,000                           $10,000,000
      MF-1                   $25,000                        $1,000                            $4,158,000
      MF-2                   $25,000                        $1,000                            $2,310,000
       BF                    $25,000                        $1,000                              $924,000
      BF-IO                    N/A                            N/A                                 N/A
      AV-1                   $25,000                        $1,000                          $285,012,000
      MV-1                   $25,000                        $1,000                           $16,380,000
      MV-2                   $25,000                        $1,000                           $13,104,000
       BV                    $25,000                        $1,000                           $13,104,000
      BV-IO                    N/A                            N/A                                 N/A
       R-1                   0.001%                           N/A                                 N/A
       R-2                   99.999%                          N/A                                 N/A

</TABLE>

          The Certificates  shall be executed by manual or facsimile  signature
on behalf of the Trustee by an  authorized  officer.  Certificates  bearing the
manual or facsimile  signatures of individuals  who were, at the time when such
signatures were affixed, authorized to sign on behalf of the Trustee shall bind
the Trustee,  notwithstanding  that such individuals or any of them have ceased
to  be  so  authorized  prior  to  the  authentication  and  delivery  of  such
Certificates  or did not hold such  offices at the date of such  authentication
and  delivery.  No  Certificate  shall be entitled  to any  benefit  under this
Agreement,  or  be  valid  for  any  purpose,  unless  there  appears  on  such
Certificate a certificate of authentication substantially in the form set forth
as  attached  hereto  executed  by the  Trustee by manual  signature,  and such
certificate  of  authentication   upon  any  Certificate  shall  be  conclusive
evidence,  and  the  only  evidence,   that  such  Certificate  has  been  duly
authenticated and delivered hereunder. All Certificates shall be dated the date
of their  authentication.  On the Closing Date, the Trustee shall  authenticate
the Certificates to be issued at the written direction of the Depositor, or any
affiliate thereof.

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

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

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

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

          No  service  charge to the  Certificateholders  shall be made for any
registration  of Transfer or  exchange  of  Certificates,  but payment of a sum
sufficient  to cover any tax or  governmental  charge  that may be  imposed  in
connection with any Transfer or exchange of Certificates may be required.

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

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

          No Transfer of an ERISA Restricted  Certificate  shall be made unless
the Trustee shall have received either (i) a representation from the transferee
of such Certificate acceptable to and in form and substance satisfactory to the
Trustee,  to the effect that such  transferee  is not an employee  benefit plan
subject to Section 406 of ERISA or a plan  subject to Section 4975 of the Code,
or a Person  acting on behalf of any such plan or using the  assets of any such
plan, (ii) if such purchaser is an insurance company, a representation that the
purchaser is an insurance  company that is purchasing  such  Certificates  with
funds  contained in an  "insurance  company  general  account" (as such term is
defined in Section V(e) of Prohibited  Transaction Class Exemption 95-60 ("PTCE
95-60"))  and that the purchase  and holding of such  Certificates  are covered
under Sections I and III of PTCE 95-60,  or (iii) in the case of any such ERISA
Restricted  Certificate  presented for  registration in the name of an employee
benefit  plan  subject to ERISA,  or a plan subject to Section 4975 of the Code
(or comparable  provisions of any subsequent  enactments),  or a trustee of any
such plan or any other person  acting on behalf of any such plan, an opinion of
counsel  satisfactory to the Trustee and the Master Servicer to the effect that
the purchase or holding of such ERISA Restricted Certificate will not result in
the assets of the Trust Fund being  deemed to be "plan  assets"  and subject to
the  prohibited  transaction  provisions  of  ERISA  and the  Code and will not
subject the Trustee or the Master  Servicer  to any  obligation  in addition to
those expressly  undertaken in this  Agreement,  which opinion of counsel shall
not be an expense of the Trustee or the Master Servicer. For purposes of clause
(i) of the preceding sentence, such representation shall be deemed to have been
made to the  Trustee  by the  transferee's  acceptance  of an ERISA  Restricted
Certificate  (or  the  acceptance  by a  Certificate  Owner  of the  beneficial
interest in any such Class of ERISA Restricted Certificates) unless the Trustee
shall  have  received  from  the  transferee  an   alternative   representation
acceptable  in form and  substance to the Master  Servicer  and the  Depositor.
Notwithstanding anything else to the contrary herein, any purported transfer of
an ERISA  Restricted  Certificate  to or on behalf of an employee  benefit plan
subject to Section 406 of ERISA or a plan  subject to Section  4975 of the Code
without the  delivery  to the Trustee and the Master  Servicer of an opinion of
counsel  satisfactory to the Trustee and the Master Servicer as described above
shall be void and of no effect; provided that the restriction set forth in this
sentence shall not be applicable if there has been delivered to the Trustee and
the Master  Servicer an opinion of counsel  meeting the  requirements of clause
(iii) of the first  sentence of this  paragraph.  The Trustee shall be under no
liability  to any  Person  for  any  registration  of  transfer  of  any  ERISA
Restricted Certificate that is in fact not permitted by this Section 5.02(b) or
for making any payments due on such Certificate to the Holder thereof or taking
any other  action with  respect to such  Holder  under the  provisions  of this
Agreement so long as the transfer was  registered  by the Trustee in accordance
with  the  foregoing  requirements.  The  Trustee  shall be  entitled,  but not
obligated,  to recover from any Holder of any ERISA Restricted Certificate that
was in fact an employee  benefit plan subject to Section 406 of ERISA or a plan
subject  to Section  4975 of the Code or a Person  acting on behalf of any such
plan at the time it became a Holder  or, at such  subsequent  time as it became
such a plan or Person  acting on behalf of such a plan,  all  payments  made on
such ERISA  Restricted  Certificate  at and after  either  such time.  Any such
payments so recovered by the Trustee shall be paid and delivered by the Trustee
to the last  preceding  Holder of such  Certificate  that is not such a plan or
Person acting on behalf of a plan.

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

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

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

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

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

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

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

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

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

          If (a) any mutilated  Certificate is  surrendered to the Trustee,  or
the Trustee receives  evidence to its satisfaction of the destruction,  loss or
theft  of any  Certificate  and of the  ownership  thereof  and  (b)  there  is
delivered to the Master  Servicer and the Trustee such security or indemnity as
may be required by them to save each of them harmless,  then, in the absence of
notice to the Trustee that such  Certificate  has been  acquired by a bona fide
purchaser, the Trustee shall execute, authenticate and deliver, in exchange for
or in lieu of any such mutilated,  destroyed, lost or stolen Certificate, a new
Certificate of like Class,  tenor and Percentage  Interest.  In connection with
the issuance of any new  Certificate  under this Section 5.03,  the Trustee may
require the payment of a sum sufficient to cover any tax or other  governmental
charge  that  may be  imposed  in  relation  thereto  and  any  other  expenses
(including  the fees and  expenses of the  Trustee)  connected  therewith.  Any
replacement  Certificate  issued pursuant to this Section 5.03 shall constitute
complete  and  indefeasible  evidence of  ownership  in the Trust  Fund,  as if
originally  issued,  whether or not the lost,  stolen or destroyed  Certificate
shall be found at any time. All  Certificates  surrendered to the Trustee under
the terms of this Section  5.03 shall be canceled and  destroyed by the Trustee
in accordance with its standard procedures without liability on its part.

          Section 5.04.  Persons Deemed Owners.
                         ----------------------

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

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

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

          Section 5.06.  Book-Entry Certificates.
                         ------------------------

          The Regular  Certificates  (other than the Class B-IO  Certificates),
upon original issuance,  shall be issued in the form of one or more typewritten
Certificates  representing the Book-Entry Certificates,  to be delivered to the
Depository by or on behalf of the Depositor.  Such Certificates shall initially
be registered on the Certificate  Register in the name of the Depository or its
nominee,  and  no  Certificate  Owner  of  such  Certificates  will  receive  a
definitive  certificate  representing such Certificate Owner's interest in such
Certificates,  except as provided in Section 5.08. Unless and until definitive,
fully registered Certificates  ("Definitive  Certificates") have been issued to
the Certificate Owners of such Certificates pursuant to Section 5.08:

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

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

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

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

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

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

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

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

          Section 5.07.  Notices to Depository.
                         ----------------------

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

          Section 5.08.  Definitive Certificates.
                         ------------------------

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

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

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



<PAGE>


                                  ARTICLE VI.

               THE DEPOSITOR, THE MASTER SERVICER AND THE SELLER

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

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

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

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

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

          Section 6.03.  Limitation on Liability of the Depositor,  the Seller,
                         the Master Servicer and others.
                         ------------------------------------------------------

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

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

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

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

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



<PAGE>


                                 ARTICLE VII.

                    DEFAULT; TERMINATION OF MASTER SERVICER

          Section 7.01.  Events of Default.
                         ------------------

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

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

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

          (iii) a decree or order of a court or agency or supervisory authority
     having  jurisdiction  in the premises for the appointment of a receiver or
     liquidator in any insolvency,  readjustment of debt, marshalling of assets
     and  liabilities  or  similar  proceedings,   or  for  the  winding-up  or
     liquidation  of its affairs,  shall have been  entered  against the Master
     Servicer   and  such  decree  or  order  shall  have   remained  in  force
     undischarged or unstayed for a period of 60 consecutive days; or

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

          (v) the Master  Servicer  shall admit in writing its inability to pay
     its debts  generally as they become due, file a petition to take advantage
     of, or  commence a voluntary  case under,  any  applicable  insolvency  or
     reorganization  statute,  make  an  assignment  for  the  benefit  of  its
     creditors, or voluntarily suspend payment of its obligations.

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

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

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

          On and  after  the time the  Master  Servicer  receives  a notice  of
termination  pursuant to Section 7.01 hereof,  the Trustee shall, to the extent
provided  in Section  3.04,  be the  successor  to the Master  Servicer  in its
capacity as servicer  under this  Agreement and the  transactions  set forth or
provided  for herein and shall be subject to all the  responsibilities,  duties
and liabilities relating thereto placed on the Master Servicer by the terms and
provisions  hereof and applicable law including the obligation to make advances
pursuant to Section  4.01.  As  compensation  therefor,  the  Trustee  shall be
entitled to all fees,  costs and expenses  relating to the Mortgage  Loans that
the Master  Servicer  would have been  entitled to if the Master  Servicer  had
continued to act hereunder.  Notwithstanding the foregoing,  if the Trustee has
become the  successor to the Master  Servicer in  accordance  with Section 7.01
hereof, the Trustee may, if it shall be unwilling to so act, or shall, if it is
prohibited  by  applicable  law from making  Advances  pursuant to Section 4.01
hereof or if it is otherwise unable to so act, appoint,  or petition a court of
competent  jurisdiction  to appoint,  any  established  mortgage loan servicing
institution the appointment of which does not adversely affect the then current
rating of the Certificates by each Rating Agency as the successor to the Master
Servicer   hereunder   in  the   assumption   of  all  or  any   part   of  the
responsibilities,  duties or liabilities of the Master Servicer hereunder.  Any
successor  Master  Servicer  shall be an  institution  that is a FNMA and FHLMC
approved  seller/servicer  in good  standing,  that has a net worth of at least
$15,000,000, and that is willing to service the Mortgage Loans and executes and
delivers  to  the  Depositor  and  the  Trustee  an  agreement  accepting  such
delegation  and  assignment,  that contains an assumption by such Person of the
rights,  powers, duties,  responsibilities,  obligations and liabilities of the
Master  Servicer  (other than  liabilities of the Master Servicer under Section
6.03 hereof  incurred prior to termination of the Master Servicer under Section
7.01),  with like effect as if originally  named as a party to this  Agreement;
and provided  further that each Rating Agency  acknowledges  that its rating of
the Certificates in effect  immediately prior to such assignment and delegation
will not be qualified or reduced as a result of such assignment and delegation.
No  appointment  of a  successor  to the  Master  Servicer  hereunder  shall be
effective until the Trustee shall have consented thereto, and written notice of
such  proposed  appointment  shall have been  provided  by the  Trustee to each
Certificateholder.  The Trustee shall not resign as servicer  until a successor
servicer  has  been  appointed  and  has  accepted  such  appointment.  Pending
appointment  of a successor  to the Master  Servicer  hereunder,  the  Trustee,
unless the  Trustee is  prohibited  by law from so  acting,  shall,  subject to
Section  3.04  hereof,  act  in  such  capacity  as  hereinabove  provided.  In
connection  with such  appointment  and  assumption,  the Trustee may make such
arrangements for the compensation of such successor out of payments on Mortgage
Loans as it and such successor shall agree;  provided that no such compensation
shall be in excess of that permitted the Master Servicer hereunder. The Trustee
and such successor shall take such action,  consistent with this Agreement,  as
shall be necessary to effectuate any such  succession.  Neither the Trustee nor
any other  successor  servicer  shall be deemed to be in default  hereunder  by
reason  of any  failure  to make,  or any  delay in  making,  any  distribution
hereunder  or any portion  thereof or any  failure to perform,  or any delay in
performing, any duties or responsibilities  hereunder, in either case caused by
the  failure of the Master  Servicer  to  deliver or  provide,  or any delay in
delivering or providing, any cash, information, documents or records to it.

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

          Section 7.03.  Notification to Certificateholders.
                         -----------------------------------

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

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



<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
conform to the requirements of this Agreement.  If any such instrument is found
not to conform to the requirements of this Agreement in a material manner,  the
Trustee  shall  take  action  as it deems  appropriate  to have the  instrument
corrected.

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

          (i) prior to the  occurrence  of an Event of  Default,  and after the
     curing of all such Events of Default  that may have  occurred,  the duties
     and  obligations of the Trustee shall be determined  solely by the express
     provisions   of  this   Agreement,   the  Trustee  shall  not  be  liable,
     individually or as Trustee,  except for the performance of such duties and
     obligations as are  specifically  set forth in this Agreement,  no implied
     covenants or  obligations  shall be read into this  Agreement  against the
     Trustee  and the  Trustee may  conclusively  rely,  as to the truth of the
     statements and the correctness of the opinions expressed therein, upon any
     certificates  or opinions  furnished to the Trustee and  conforming to the
     requirements  of this Agreement that it reasonably  believed in good faith
     to be genuine  and to have been duly  executed  by the proper  authorities
     respecting any matters arising hereunder;

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

          (iii) the Trustee  shall not be liable,  individually  or as Trustee,
     with respect to any action taken, suffered or omitted to be taken by it in
     good faith in  accordance  with the  direction of Holders of each Class of
     Certificates  evidencing  not less than 25% of the  Voting  Rights of such
     Class relating to the time,  method and place of conducting any proceeding
     for any remedy available to the Trustee,  or exercising any trust or power
     conferred upon the Trustee under this Agreement.

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

          (a) Except as otherwise provided in Section 8.01:

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

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

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

          (iv) prior to the  occurrence  of an Event of Default  hereunder  and
     after the  curing of all  Events of Default  that may have  occurred,  the
     Trustee  shall  not be bound to make any  investigation  into the facts or
     matters  stated in any  resolution,  certificate,  statement,  instrument,
     opinion, report, notice, request,  consent, order, approval, bond or other
     paper or document, unless requested in writing so to do by Holders of each
     Class of Certificates evidencing not less than 25% of the Voting Rights of
     such Class;

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

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

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

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

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

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

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

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

          Section 8.04.  Trustee May Own Certificates.
                         -----------------------------

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

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

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

          Section 8.06.  Eligibility Requirements for Trustee.
                         -------------------------------------

          The  Trustee  hereunder  shall,  at all times,  be a  corporation  or
association  organized  and  doing  business  under  the laws of a state or the
United  States of America,  authorized  under such laws to  exercise  corporate
trust powers,  having a combined  capital and surplus of at least  $50,000,000,
subject to supervision or examination by federal or state  authority and with a
credit  rating that would not cause any of the Rating  Agencies to reduce their
respective ratings of any Class of Certificates below the ratings issued on the
Closing  Date  (or  having  provided  such  security  from  time  to time as is
sufficient  to  avoid  such  reduction).  If such  corporation  or  association
publishes  reports of  condition at least  annually,  pursuant to law or to the
requirements of the aforesaid supervising or examining authority,  then for the
purposes  of this  Section  8.06  the  combined  capital  and  surplus  of such
corporation  or  association  shall be deemed to be its  combined  capital  and
surplus as set forth in its most recent  report of condition so  published.  In
case at any time the Trustee shall cease to be eligible in accordance  with the
provisions of this Section 8.06,  the Trustee shall resign  immediately  in the
manner and with the effect specified in Section 8.07 hereof. The corporation or
national  banking  association  serving as Trustee may have normal  banking and
trust relationships with the Depositor,  the Seller and the Master Servicer and
their  respective  affiliates;  provided  that  such  corporation  cannot be an
affiliate  of the  Master  Servicer  other  than  the  Trustee  in its  role as
successor to the Master Servicer.

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

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

          If at any  time  (i)  the  Trustee  shall  cease  to be  eligible  in
accordance  with the provisions of Section 8.06 hereof and shall fail to resign
after written request  thereto by the Depositor,  (ii) the Trustee shall become
incapable  of acting,  or shall be  adjudged as  bankrupt  or  insolvent,  or a
receiver of the Trustee or of its property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee or of its  property  or
affairs for the purpose of  rehabilitation,  conservation  or  liquidation,  or
(iii)(A) a tax is imposed  with respect to the Trust Fund by any state in which
the Trustee or the Trust Fund is located,  (B) the imposition of such tax would
be avoided by the appointment of a different  trustee and (C) the Trustee fails
to indemnify  the Trust Fund against such tax, then the Depositor or the Master
Servicer  may remove the Trustee  and  appoint a  successor  trustee by written
instrument,  in triplicate,  one copy of which instrument shall be delivered to
the Trustee,  one copy of which shall be  delivered to the Master  Servicer and
one copy of which shall be delivered to the successor trustee.

          The  Holders  evidencing  at least 51% of the  Voting  Rights of each
Class  of  Certificates  may at any time  remove  the  Trustee  and  appoint  a
successor trustee by written instrument or instruments,  in triplicate,  signed
by such Holders or their attorneys-in-fact duly authorized, one complete set of
which  instruments  shall be delivered by the  successor  Trustee to the Master
Servicer one complete set to the Trustee so removed and one complete set to the
successor so appointed.  Notice of any removal of the Trustee shall be given to
each Rating Agency by the Successor Trustee.

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

          Section 8.08.  Successor Trustee.
                         ------------------

          Any  successor  trustee  appointed as provided in Section 8.07 hereof
shall execute,  acknowledge and deliver to the Depositor and to its predecessor
trustee  and the Master  Servicer  an  instrument  accepting  such  appointment
hereunder and thereupon the resignation or removal of the  predecessor  trustee
shall become  effective and such  successor  trustee,  without any further act,
deed or  conveyance,  shall become  fully  vested with all the rights,  powers,
duties and obligations of its predecessor hereunder, with the like effect as if
originally named as trustee herein.

          No successor  trustee  shall accept  appointment  as provided in this
Section 8.08 unless at the time of such acceptance such successor trustee shall
be eligible  under the  provisions  of Section 8.06 hereof and its  appointment
shall not adversely affect the then current rating of the Certificates.

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

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

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

          Section 8.10.  Appointment of Co-Trustee or Separate Trustee.
                         ----------------------------------------------

          Notwithstanding any other provisions of this Agreement,  at any time,
for the purpose of meeting any legal  requirements of any jurisdiction in which
any part of the Trust Fund or property  securing any  Mortgage  Note may at the
time be located,  the Master Servicer and the Trustee acting jointly shall have
the power and shall execute and deliver all  instruments to appoint one or more
Persons  approved by the Trustee to act as  co-trustee or  co-trustees  jointly
with the Trustee, or separate trustee or separate trustees,  of all or any part
of the Trust Fund, and to vest in such Person or Persons,  in such capacity and
for the benefit of the Certificateholders,  such title to the Trust Fund or any
part thereof, whichever is applicable,  and, subject to the other provisions of
this Section 8.10, such powers, duties,  obligations,  rights and trusts as the
Master  Servicer  and the Trustee may  consider  necessary  or  desirable.  The
Trustee shall be ultimately  liable for the actions of any  co-trustee.  If the
Master Servicer shall not have joined in such appointment  within 15 days after
the  receipt  by it of a request  to do so, or in the case an Event of  Default
shall have occurred and be  continuing,  the Trustee alone shall have the power
to make such appointment.  No co-trustee or separate trustee hereunder shall be
required to meet the terms of eligibility as a successor  trustee under Section
8.06 and no notice to  Certificateholders  of the appointment of any co-trustee
or separate trustee shall be required under Section 8.08.

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

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

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

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

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

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

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

          It is  intended  that the Trust Fund shall  constitute,  and that the
affairs of the Trust Fund shall be conducted so that REMIC 1, REMIC 2, REMIC 3,
and REMIC 4 qualify as, a "real estate mortgage  investment conduit" as defined
in and in  accordance  with  the  REMIC  Provisions.  In  furtherance  of  such
intention, the Trustee covenants and agrees that it shall act as agent (and the
Trustee  is hereby  appointed  to act as agent) on behalf of the Trust Fund and
that in such  capacity it shall:  (a) prepare and file, or cause to be prepared
and filed, in a timely manner, a U.S. Real Estate Mortgage  Investment  Conduit
Income Tax Returns  (Form 1066 or any  successor  form  adopted by the Internal
Revenue  Service)  and prepare and file or cause to be prepared  and filed with
the Internal  Revenue  Service and  applicable  state or local tax  authorities
income tax or information returns for each taxable year with respect to each of
REMIC 1, REMIC 2, REMIC 3, and REMIC 4, containing such  information and at the
times and in the  manner as may be  required  by the Code or state or local tax
laws,  regulations,  or  rules,  and  furnish  or  cause  to  be  furnished  to
Certificateholders  the schedules,  statements or information at such times and
in such  manner as may be  required  thereby;  (b)  within  thirty  days of the
Closing Date, furnish or cause to be furnished to the Internal Revenue Service,
on Forms 8811 or as  otherwise  may be required by the Code,  the name,  title,
address,   and  telephone  number  of  the  person  that  the  holders  of  the
Certificates may contact for tax information  relating  thereto,  together with
such  additional  information  as may be required by such Form, and update such
information  at the time or times in the  manner  required  by the Code for the
Trust Fund; (c) make or cause to be made elections, on behalf of REMIC 1, REMIC
2, REMIC 3, and REMIC 4 to be treated as a REMIC on the  federal  tax return of
the REMIC 1, REMIC 2, REMIC 3, and REMIC 4 for its first  taxable year (and, if
necessary, under applicable state law); (d) prepare and forward, or cause to be
prepared and forwarded,  to the  Certificateholders and to the Internal Revenue
Service and, if necessary,  state tax authorities,  all information returns and
reports as and when  required  to be provided  to them in  accordance  with the
REMIC Provisions, including without limitation, the calculation of any original
issue  discount  using  the  Prepayment  Assumption;  (e)  provide  information
necessary  for the  computation  of tax  imposed on the  transfer  of a Class R
Certificate  to a  Person  that  is not a  Permitted  Transferee,  or an  agent
(including a broker, nominee or other middleman) of a Non-Permitted Transferee,
or a  pass-through  entity in which a  Non-Permitted  Transferee  is the record
holder of an interest (the  reasonable  cost of computing and  furnishing  such
information  may be  charged to the  Person  liable  for such tax);  (f) to the
extent that they are under its control conduct the affairs of the Trust Fund at
all times that any Certificates are outstanding so as to maintain the status of
REMIC 1,  REMIC 2, REMIC 3, or REMIC 4 as a REMIC  under the REMIC  Provisions;
(g) not knowingly or  intentionally  take any action or omit to take any action
that would cause the termination of the REMIC status of REMIC 1, REMIC 2, REMIC
3, or REMIC 4; (h) pay,  from the sources  specified  in the last  paragraph of
this Section 8.11, the amount of any federal,  state and local taxes, including
prohibited  transaction taxes as described below,  imposed on REMIC 1, REMIC 2,
REMIC 3, or REMIC 4 prior to the  termination of the Trust Fund when and as the
same  shall be due and  payable  (but such  obligation  shall not  prevent  the
Trustee  or any  other  appropriate  Person  from  contesting  any  such tax in
appropriate  proceedings  and shall not prevent the  Trustee  from  withholding
payment  of  such  tax,  if  permitted  by law,  pending  the  outcome  of such
proceedings); (i) sign or cause to be signed federal, state or local income tax
or information  returns; (j) maintain records relating to the REMIC 1, REMIC 2,
REMIC 3, or REMIC 4, including but not limited to the income, expenses,  assets
and  liabilities  of REMIC 1, REMIC 2, REMIC 3, or REMIC 4, and the fair market
value  and  adjusted  basis  of the  Trust  Fund  property  determined  at such
intervals  as may be required by the Code,  as may be  necessary to prepare the
foregoing returns,  schedules,  statements or information;  and (k) as and when
necessary and appropriate,  represent the Trust Fund in any  administrative  or
judicial  proceedings  relating to an examination or audit by any  governmental
taxing authority,  request an administrative  adjustment as to any taxable year
of a REMIC 1, REMIC 2, REMIC 3, or REMIC 4 , enter into  settlement  agreements
with any governmental taxing agency, extend any statute of limitations relating
to any tax item of the Trust Fund,  and otherwise act on behalf of the REMIC 1,
REMIC 2, REMIC 3, or REMIC 4 in relation to any tax matter  involving the REMIC
1, REMIC 2, REMIC 3, or REMIC 4.

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

          In the event that any tax is imposed on "prohibited  transactions" of
the Trust Fund as defined in Section 860F(a)(2) of the Code, on the "net income
from  foreclosure  property" of the Trust Fund as defined in Section 860G(c) of
the Code, on any  contribution to the Trust Fund after the startup day pursuant
to Section 860G(d) of the Code, or any other tax is imposed, including, without
limitation,  any  federal,  state or local tax or minimum tax imposed  upon the
Trust Fund pursuant to Sections 23153 and 24872 of the  California  Revenue and
Taxation Code if not paid as otherwise  provided for herein,  such tax shall be
paid by (i) the Trustee,  if any such other tax arises out of or results from a
breach by the Trustee of any of its obligations under this Agreement,  (ii) (x)
the Master  Servicer,  in the case of any such  minimum  tax, and (y) any party
hereto  (other than the Trustee) to the extent any such other tax arises out of
or results  from a breach by such other party of any of its  obligations  under
this  Agreement  or (iii) in all other  cases,  or in the event that any liable
party here fails to honor its  obligations  under the preceding  clauses (i) or
(ii), any such tax will be paid first with amounts  otherwise to be distributed
to the Class R Certificateholders  and the Class B-IO  Certificateholders  (pro
rata),  and  second  with  amounts  otherwise  to be  distributed  to all other
Certificateholders  in the following order of priority:  first, to the Class BF
and Class BV  Certificates  (pro  rata),  second,  to the  Class  MF-2 and MV-2
Certificates  (pro rata),  third, to the Class MF-1 and MV-1  Certificates (pro
rata),  and fourth,  to the Fixed Rate Class A Certificates  and the Class AV-1
Certificates  (pro rata).  Notwithstanding  anything to the contrary  contained
herein, to the extent that such tax is payable by the Class R Certificates, the
Trustee  is hereby  authorized  to retain on any  Distribution  Date,  from the
Holders  of the Class R  Certificates  (and,  if  necessary,  second,  from the
Holders  of the  all  other  Certificates  in  the  priority  specified  in the
preceding sentence), funds otherwise distributable to such Holders in an amount
sufficient  to pay such tax. The Trustee  agrees to promptly  notify in writing
the party  liable for any such tax of the amount  thereof  and the due date for
the payment thereof.

          The Trustee shall treat the Fixed Rate  Carryover  Reserve Fund as an
outside reserve fund within the meaning of Treasury Regulation 1.860G-2(h) that
is owned by the Class BF-IO  Certificateholders and that is not an asset of the
REMIC.  The Trustee shall treat the rights of the Class AF-1, Class AF-2, Class
AF-3,  Class AF-4, Class MF-1,  Class MF-2 and Class BF  Certificateholders  to
receive  payments  from the Fixed  Rate  Carryover  Reserve  Fund  rights in an
interest  rate cap  contract  written by the Class BF-IO  Certificateholder  in
favor of the Fixed Rate  Certificateholders.  Thus, each Fixed Fate Certificate
shall  be  treated  as  representing  ownership  of not  only  REMIC 4  Regular
Interests,  but also ownership of an interest in an interest rate cap contract.
For purposes of determining  the issue price of the REMIC 4 Regular  interests,
the Trustee  shall  assume that the  interest  rate cap contract has a value of
$5,000.

          The Trustee shall treat the Adjustable Rate Carryover Reserve Fund as
an outside reserve fund within the meaning of Treasury  Regulation  1.860G-2(h)
that is owned by the Class BV-IO Certificateholders and that is not an asset of
the REMIC.  The Trustee  shall treat the rights of the Class AV-1,  Class MV-1,
Class  MV-2 and  Class  BV  Certificateholders  to  receive  payments  from the
Adjustable Rate Carryover  Reserve Fund rights in an interest rate cap contract
written by the Class BV-IO  Certificateholder in favor of the Class AV-1, Class
MV-1, Class MV-2, and Class BV Certificateholders.  Thus each Class AV-1, Class
MV-1,  Class MV-2,  and Class BV Certificate  shall be treated as  representing
ownership  of not only  REMIC 4 Regular  Interests,  but also  ownership  of an
interest in an interest  rate cap  contract.  For purposes of  determining  the
issue price of the REMIC 4 Regular interests, the Trustee shall assume that the
interest rate cap contract has a value of $5,000.



<PAGE>


                                  ARTICLE IX.

                                  TERMINATION

          Section  9.01.  Termination  upon  Liquidation  or  Repurchase of all
                          Mortgage Loans.
                          -----------------------------------------------------

          Subject to Section 9.03, the obligations and  responsibilities of the
Depositor,  the Master Servicer, the Seller and the Trustee created hereby with
respect  to the  Trust  Fund  shall  terminate  upon  the  earlier  of (a)  the
repurchase  by the  Master  Servicer  of all of the  Mortgage  Loans  (and  REO
Properties)  remaining  in the each Loan Group at the price equal to the sum of
(i) 100% of the Stated  Principal  Balance of each  Mortgage  Loan in such Loan
Group (other than in respect of REO Property), (ii) accrued interest thereon at
the applicable  Mortgage Rate (or, if such repurchase is effected by the Master
Servicer,  at the applicable Net Mortgage  Rate),  (iii) the appraised value of
any REO Property in such Loan Group (up to the Stated Principal  Balance of the
related Mortgage Loan), such appraisal to be conducted by an appraiser mutually
agreed upon by the Master  Servicer  and the Trustee and (iv) any  unreimbursed
Servicing  Advances,  and the principal  portion of any unreimbursed  Advances,
made on the  Mortgage  Loans in such Loan Group  prior to the  exercise of such
repurchase and (b) the later of (i) the maturity or other  liquidation  (or any
Advance with respect  thereto) of the last Mortgage Loan remaining in the Trust
Fund and the  disposition  of all REO  Property  and (ii) the  distribution  to
Certificateholders  of all amounts  required to be distributed to them pursuant
to this Agreement,  as applicable.  In no event shall the trusts created hereby
continue beyond the earlier of (i) the expiration of 21 years from the death of
the last survivor of the descendants of Joseph P. Kennedy,  the late Ambassador
of the United States to the Court of St.  James,  living on the date hereof and
(ii) the Latest Possible Maturity Date.

          The right to repurchase  all Mortgage  Loans and REO  Properties in a
Loan Group  pursuant to clause (a) above shall be  conditioned  upon the Stated
Principal  Balance of the Mortgage Loans in such Loan Group, at the time of any
such repurchase,  aggregating ten percent or less of the aggregate Cut-off Date
Principal Balance of the Mortgage Loans in such Loan Group.

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

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

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

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

          Upon  presentation  and  surrender of the  Certificates,  the Trustee
shall cause to be distributed to  Certificateholders  of each Class the amounts
allocable  to such  Certificates  held in the  Distribution  Account  (and,  if
applicable,  the Fixed Rate  Carryover  Reserve  Fund and the  Adjustable  Rate
Carryover  Reserve  Fund) in the order and  priority  set forth in Section 4.04
hereof on the final  Distribution  Date and in proportion  to their  respective
Percentage Interests.

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

          Section 9.03. Additional Termination Requirements.
                        ------------------------------------

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

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

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

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

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

          (c) The  Trustee as agent for each REMIC  hereby  agrees to adopt and
sign such a plan of complete liquidation upon the written request of the Master
Servicer,  and the  receipt of the  Opinion of Counsel  referred  to in Section
9.03(a)(1)  and to take such other  action in  connection  therewith  as may be
reasonably requested by the Master Servicer.



<PAGE>


                                  ARTICLE X.

                            MISCELLANEOUS PROVISIONS

          Section 10.01. Amendment.
                         ----------

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

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

          This  Agreement  may  also  be  amended  from  time  to  time  by the
Depositor,  the Master Servicer,  the Seller and the Trustee and the Holders of
each Class of Certificates affected thereby evidencing not less than 51% of the
Voting  Rights of such Class for the  purpose of adding  any  provisions  to or
changing in any manner or  eliminating  any of the provisions of this Agreement
or of  modifying  in any  manner the  rights of the  Holders  of  Certificates;
provided that no such  amendment  shall (i) reduce in any manner the amount of,
or delay the timing of, payments  required to be distributed on any Certificate
without the consent of the Holder of such Certificate, (ii) adversely affect in
any material  respect the interests of the Holders of any Class of Certificates
in a manner other than as described in (i),  without the consent of the Holders
of  Certificates  of such Class  evidencing 66% or more of the Voting Rights of
such Class or (iii)  reduce  the  aforesaid  percentages  of  Certificates  the
Holders of which are  required  to consent to any such  amendment  without  the
consent of the Holders of all such Certificates then outstanding.

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

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

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

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

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

          This Agreement is subject to recordation  in all  appropriate  public
offices  for real  property  records in all the  counties  or other  comparable
jurisdictions  in which any or all of the  properties  subject to the Mortgages
are  situated,  and  in  any  other  appropriate  public  recording  office  or
elsewhere,  such  recordation  to be  effected  by the Master  Servicer  at its
expense.

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

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

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

          Section 10.04. Intention of Parties.
                         ---------------------

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

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

          Section 10.05. Notices.
                         --------

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

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

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

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

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

          (v) The final payment to Certificateholders.

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

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

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

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

          (b) All directions, demands and notices hereunder shall be in writing
and shall be deemed to have been duly given when  delivered  to (a) in the case
of the Depositor, CWABS, Inc., 4500 Park Granada, Calabasas,  California 91302,
Attention:  Dave  Walker,  with a copy to the same  address,  Attention:  Legal
Department;  (b) in the case of the Seller or the Master Servicer,  Countrywide
Home Loans, Inc., 4500 Park Granada,  Calabasas,  California 91302,  Attention:
Dave Walker, with a copy to the same address,  Attention:  Legal Department, or
such other  address as may be  hereafter  furnished  to the  Depositor  and the
Trustee by the Master Servicer in writing;  (c) in the case of the Trustee, The
Bank of New York,  101  Barclay  Street,  12E,  New York,  New York  Attention:
Corporate  Trust MBS  Administration  or such other  address as the Trustee may
hereafter furnish to the Depositor or the Master Servicer;  and (d) in the case
of the Rating Agencies,  (i) Standard & Poor's Ratings Services,  a division of
The McGraw-Hill Companies, Inc., Attention: Mortgage Surveillance, 25 Broadway,
20th Floor, New York, NY 10007 and (ii) Fitch IBCA, Inc., Attention: Structured
Finance,  One  State  Street  Plaza,  New  York,  New York  10004.  Notices  to
Certificateholders  shall be deemed  given when  mailed,  first  class  postage
prepaid, to their respective addresses appearing in the Certificate Register.

          Section 10.06. Severability of Provisions.
                         ---------------------------

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

          Section 10.07. Assignment.
                         -----------

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

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

          The death or incapacity of any Certificateholder shall not operate to
terminate    this   Agreement   or   the   Trust   Fund,   nor   entitle   such
Certificateholder's  legal representative or heirs to claim an accounting or to
take any action or  commence  any  proceeding  in any court for a  petition  or
winding up of the Trust Fund, or otherwise  affect the rights,  obligations and
liabilities of the parties hereto or any of them.

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

          No  Certificateholder  shall have any right by virtue or by  availing
itself of any  provisions of this  Agreement to institute  any suit,  action or
proceeding in equity or at law upon or under or with respect to this Agreement,
unless such Holder  previously shall have given to the Trustee a written notice
of an  Event  of  Default  and  of the  continuance  thereof,  as  hereinbefore
provided,  the  Holders  of  Certificates  evidencing  not less than 25% of the
Voting  Rights  evidenced  by the  Certificates  shall  also have made  written
request to the Trustee to institute such action,  suit or proceeding in its own
name as Trustee hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require against the costs,  expenses, and liabilities to be
incurred therein or thereby,  and the Trustee, for 60 days after its receipt of
such notice,  request and offer of indemnity shall have neglected or refused to
institute  any  such  action,  suit or  proceeding;  it  being  understood  and
intended,  and being expressly covenanted by each  Certificateholder with every
other  Certificateholder  and  the  Trustee,  that no one or  more  Holders  of
Certificates  shall  have any  right in any  manner  whatever  by  virtue or by
availing  itself or themselves of any  provisions of this  Agreement to affect,
disturb  or  prejudice   the  rights  of  the  Holders  of  any  other  of  the
Certificates, or to obtain or seek to obtain priority over or preference to any
other such Holder or to enforce any right under this  Agreement,  except in the
manner herein  provided and for the common  benefit of all  Certificateholders.
For the  protection  and  enforcement  of the provisions of this Section 10.08,
each and every  Certificateholder  and the  Trustee  shall be  entitled to such
relief as can be given either at law or in equity.

          Section 10.09. Inspection and Audit Rights.
                         ----------------------------

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

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

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

                                     *   *   *

<PAGE>


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

                                  CWABS, INC.,
                                    as Depositor


                                  By:___________________________________________
                                     Name:
                                     Title:



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


                                  By:___________________________________________
                                     Name:
                                     Title:



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


                                  By:___________________________________________
                                     Name:
                                     Title:




<PAGE>


STATE OF CALIFORNIA        )
                           )      ss.:
COUNTY OF LOS ANGELES      )

          On this ____th day of February,  1999,  before me, a notary public in
and for said State, appeared David Walker,  personally known to me on the basis
of satisfactory evidence to be the Executive Vice President of Countrywide Home
Loans, Inc., one of the corporations that executed the within  instrument,  and
also known to me to be the person who executed it on behalf of such corporation
and acknowledged to me that such corporation executed the within instrument.

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




                                             ___________________________________
                                                         Notary Public
[Notarial Seal]


<PAGE>


STATE OF CALIFORNIA        )
                           )      ss.:
COUNTY OF LOS ANGELES      )

          On this ____th day of February,  1999,  before me, a notary public in
and for said State, appeared David Walker,  personally known to me on the basis
of  satisfactory  evidence to be the Vice President of CWABS,  Inc., one of the
corporations  that executed the within  instrument,  and also known to me to be
the person who executed it on behalf of such corporation and acknowledged to me
that such corporation executed the within instrument.

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




                                                     ___________________________
                                                            Notary Public


[Notarial Seal]


<PAGE>


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

          On this __th day of February, 1999, before me, a notary public in and
for said State, appeared _______________________, personally known to me on the
basis of satisfactory evidence to be an Assistant Treasurer, of The Bank of New
York, a New York banking  corporation that executed the within instrument,  and
also  known  to me to  be  the  person  who  executed  it  on  behalf  of  such
corporation,  and acknowledged to me that such corporation  executed the within
instrument.

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




                                                  ______________________________
                                                            Notary Public

[Notarial Seal]


<PAGE>



                                                                     Exhibit A-1
                                                                    through A-13


                         [Exhibits A-1 through A-13 are
                      photocopies of such Certificates as
                                  delivered.]


                [see appropriate documents delivered at closing]



<PAGE>



                                                                       Exhibit B


                                   [Reserved]



<PAGE>




                                                                       Exhibit C



                                   [Reserved]



<PAGE>



                                                                       Exhibit D


                           [Exhibit D is a photocopy
                          of the Class R Certificate
                                as delivered.]


                [see appropriate documents delivered at closing]


<PAGE>



                                                                       Exhibit E


                           [Exhibit E is a photocopy
                 of the Tax Matters Person Class R Certificate
                                 as delivered.]


                [see appropriate documents delivered at closing]


<PAGE>



                                  EXHIBIT G-1

                    FORM OF INITIAL CERTIFICATION OF TRUSTEE

                                    [date]


[Depositor]

[Master Servicer]



          Re:  Pooling  and  Servicing  Agreement  dated as of February 1, 1999
               among CWABS,  Inc., as Depositor,  Countrywide Home Loans,  Inc.,
               as Seller and Master  Servicer,   and  The  Bank  of  New  York,
               as  Trustee,   Asset-Backed Certificates, Series 1999-1
               -----------------------------------------------------------------

Gentlemen:

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

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

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

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



<PAGE>


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

                                  The Bank of New York,
                                   as Trustee


                                  By:__________________________________________
                                     Name:
                                     Title:



<PAGE>



                                  EXHIBIT G-2

                    FORM OF INTERIM CERTIFICATION OF TRUSTEE

                                    [date]


[Depositor]

[Master Servicer]



          Re:  Pooling and Servicing Agreement dated as of February 1, 199 among
               CWABS,  Inc., as Depositor,  Countrywide Home Loans, Inc., as
               Seller and Master Servicer, and The Bank of New York, as Trustee,
               Asset-Backed  Certificates, Series 1999-1
               -----------------------------------------------------------------

Gentlemen:

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

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

     (ii) the original recorded Mortgage;

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

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

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

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

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

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

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



<PAGE>


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

                                  The Bank of New York,
                                   as Trustee


                                  By:___________________________________________
                                     Name:
                                     Title:


<PAGE>


                                  EXHIBIT G-3



                     FORM OF DELAY DELIVERY CERTIFICATION

                                    [date]

[Depositor]

[Master Servicer]

          Re:  Pooling  and  Servicing  Agreement  dated as of February 1, 1999
               among CWABS,  Inc., as Depositor,  Countrywide Home Loans,  Inc.,
               as Seller and Master  Servicer,   and  The  Bank  of  New  York,
               as  Trustee,   Asset-Backed Certificates, Series 1999-1
               -----------------------------------------------------------------

Gentlemen:

     Reference is made to the Initial  Certification of Trustee relating to the
above-referenced  series,  with the schedule of  exceptions  attached  thereto,
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 the Schedule A attached  hereto
(other  than any  Mortgage  Loan paid in full or listed on  Schedule B attached
hereto) it has received:

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

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

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



<PAGE>


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



                                  THE BANK OF NEW YORK,
                                   as Trustee


                                  By:___________________________________________
                                     Name:
                                     Title:





<PAGE>




                                   EXHIBIT H


                    FORM OF FINAL CERTIFICATION OF TRUSTEE

                                    [date]


[Depositor]

[Master Servicer]

[Seller]



          Re:  Pooling  and  Servicing  Agreement  dated as of February 1, 1999
               among CWABS,  Inc., as Depositor,  Countrywide Home Loans,  Inc.,
               as Seller and Master  Servicer,   and  The  Bank  of  New  York,
               as  Trustee,   Asset-Backed Certificates, Series 1999-1
               -----------------------------------------------------------------

Gentlemen:

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

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

     (ii) the original recorded Mortgage;

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

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

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

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

     If the public recording  office in which a Mortgage or assignment  thereof
is recorded  has  retained the  original of such  Mortgage or  assignment,  the
Trustee has  received,  in lieu  thereof,  a copy of the  original  Mortgage or
assignment  so retained,  with evidence of recording  thereon,  certified to be
true and complete by such recording office.

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

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

                                  The Bank of New York,
                                   as Trustee


                                  By:___________________________________________
                                     Name:
                                     Title:


<PAGE>




                                   EXHIBIT I

                               TRANSFER AFFIDAVIT



STATE OF            )
                    )   ss.:
COUNTY OF           )


     The undersigned, being first duly sworn, deposes and says as follows:

     1.  The  undersigned  is  an  officer  of  _______________,  the  proposed
Transferee   of  an  Ownership   Interest  in  a  Class  R   Certificate   (the
"Certificate") issued pursuant to the Pooling and Servicing Agreement, dated as
of February 1, 1999 (the  "Agreement"),  by and among CWABS, Inc., as depositor
(the "Depositor"),  Countrywide Home Loans, Inc., as Seller and Master Servicer
and The Bank of New York, as Trustee.  Capitalized  terms used, but not defined
herein or in Exhibit 1 hereto,  shall have the meanings  ascribed to such terms
in the Agreement.  The  Transferee has authorized the  undersigned to make this
affidavit on behalf of the Transferee.

     2. The Transferee  is, as of the date hereof,  and will be, as of the date
of the  Transfer,  a Permitted  Transferee.  The  Transferee  is acquiring  its
Ownership Interest in the Certificate either (i) for its own account or (ii) as
nominee,  trustee  or agent  for  another  Person  and has  attached  hereto an
affidavit from such Person in  substantially  the same form as this  affidavit.
The Transferee has no knowledge that any such affidavit is false.

     3. The Transferee has been advised of, and understands that (i) a tax will
be imposed on Transfers of the  Certificate  to Persons that are not  Permitted
Transferees;  (ii)  such tax will be  imposed  on the  transferor,  or, if such
Transfer is through an agent (which  includes a broker,  nominee or  middleman)
for a Person that is not a Permitted  Transferee,  on the agent;  and (iii) the
Person  otherwise liable for the tax shall be relieved of liability for the tax
if the  subsequent  Transferee  furnished to such Person an affidavit that such
subsequent  Transferee is a Permitted  Transferee and, at the time of Transfer,
such Person does not have actual knowledge that the affidavit is false.

     4. The Transferee has been advised of, and understands  that a tax will be
imposed on a  "pass-through  entity"  holding  the  Certificate  if at any time
during  the  taxable  year of the  pass-through  entity a Person  that is not a
Permitted  Transferee is the record  holder of an interest in such entity.  The
Transferee  understands  that such tax will not be imposed  for any period with
respect to which the record  holder  furnishes  to the  pass-through  entity an
affidavit   that  such  record  holder  is  a  Permitted   Transferee  and  the
pass-through  entity  does not have actual  knowledge  that such  affidavit  is
false.  (For  this  purpose,  a  "pass-through  entity"  includes  a  regulated
investment  company,  a real estate  investment  trust or common  trust fund, a
partnership,  trust or estate,  and certain  cooperatives and, except as may be
provided in Treasury  Regulations,  persons  holding  interests in pass-through
entities as a nominee for another Person.)

     5. The Transferee  has reviewed the  provisions of Section  5.02(c) of the
Agreement  (attached hereto as Exhibit 2 and incorporated  herein by reference)
and  understands  the legal  consequences  of the  acquisition  of an Ownership
Interest in the Certificate including,  without limitation, the restrictions on
subsequent  Transfers  and the  provisions  regarding  voiding the Transfer and
mandatory sales. The Transferee expressly agrees to be bound by and to abide by
the provisions of Section 5.02(c) of the Agreement and the  restrictions  noted
on the face of the Certificate.  The Transferee understands and agrees that any
breach of any of the representations  included herein shall render the Transfer
to the Transferee contemplated hereby null and void.

     6. The Transferee  agrees to require a Transfer  Affidavit from any Person
to whom the  Transferee  attempts to  Transfer  its  Ownership  Interest in the
Certificate,  and in  connection  with any  Transfer  by a Person  for whom the
Transferee is acting as nominee,  trustee or agent, and the Transferee will not
Transfer  its  Ownership  Interest  or  cause  any  Ownership  Interest  to  be
Transferred  to any  Person  that  the  Transferee  knows  is  not a  Permitted
Transferee.  In  connection  with  any such  Transfer  by the  Transferee,  the
Transferee agrees to deliver to the Trustee a certificate  substantially in the
form set forth as Exhibit M to the Agreement (a  "Transferor  Certificate")  to
the effect  that such  Transferee  has no actual  knowledge  that the Person to
which the Transfer is to be made is not a Permitted Transferee.

     7. The Transferee  does not have the intention to impede the assessment or
collection  of any tax legally  required to be paid with respect to the Class R
Certificates.

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

     9. The Transferee is a U.S. Person as defined in Code Section 7701(a)(3O).

     10.  The  Transferee  is  aware  that  the  Class  R  Certificates  may be
"noneconomic  residual  interests"  within  the  meaning of  proposed  Treasury
regulations  promulgated  pursuant  to the Code and  that the  transferor  of a
noneconomic residual interest will remain liable for any taxes due with respect
to the income on such residual interest,  unless no significant  purpose of the
transfer was to impede the assessment or collection of tax. In addition, as the
holder  of a  noneconomic  residual  interest,  the  Transferee  may  incur tax
liabilities  in excess of any cash  flows  generated  by the  interest  and the
Transferee  hereby  represents  that it  intends to pay taxes  associated  with
holding the residual interest as they become due.

                                     *   *   *


<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__.

                                  [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__.



<PAGE>



                                                                      EXHIBIT 1


                              Certain Definitions


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

     "Permitted  Transferee":  Any Person other than (i) the United States, any
State or political subdivision thereof, or any agency or instrumentality of any
of the foregoing, (ii) a foreign government,  International Organization or any
agency or  instrumentality  of either of the foregoing,  (iii) an  organization
(except certain  farmers'  cooperatives  described in Code Section 521) that is
exempt from tax imposed by Chapter 1 of the Code  (including the tax imposed by
Code Section 511 on unrelated business taxable income) on any excess inclusions
(as  defined  in  Code  Section   860E(c)(1))  with  respect  to  any  Class  R
Certificate,  (iv) rural electric and telephone  cooperatives described in Code
Section  1381(a)(2)(c),  (v) a Person  that is not a citizen or resident of the
United States, a corporation, partnership, or other entity created or organized
in or under the laws of the United States or any political subdivision thereof,
or an estate or trust whose  income from sources  without the United  States is
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,  (vi) an  "electing  large  partnership"  within the meaning of
Section 775 of the Code, or (vii) any other Person so designated by the Trustee
based upon an Opinion of Counsel that the Transfer of an Ownership  Interest in
a Class R  Certificate  to such  Person  may cause  the  Trust  Fund to fail to
qualify as a REMIC at any time that certain  Certificates are Outstanding.  The
terms "United States," "State" and "International  Organization" shall have the
meanings set forth in Code Section 7701 or successor provisions.  A corporation
will not be treated as an  instrumentality of the United States or of any State
or political  subdivision  thereof if all of its activities are subject to tax,
and, with the  exception of the FHLMC,  a majority of its board of directors is
not selected by such governmental unit.

     "Person": Any individual,  corporation,  partnership, joint venture, bank,
joint stock company, trust (including any beneficiary thereof),  unincorporated
organization or government or any agency or political subdivision thereof.

     "Transfer":  Any  direct or  indirect  transfer  or sale of any  Ownership
Interest in a  Certificate,  including the  acquisition of a Certificate by the
Depositor.

     "Transferee":  Any Person  who is  acquiring  by  Transfer  any  Ownership
Interest in a Certificate.



<PAGE>



                                                                      EXHIBIT 2


                        Section 5.02(c) of the Agreement



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

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

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

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

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

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

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



<PAGE>




                                   EXHIBIT J

                       FORM OF TRANSFEROR CERTIFICATE FOR
                      CLASS B-IO AND CLASS R CERTIFICATES

                                                                Date:

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

The Bank of New York,
    as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1999-1
               ---------------------------

Ladies and Gentlemen:

          In connection with our disposition of the Class __  Certificates,  we
certify that (a) we understand that the  Certificates  have not been registered
under  the  Securities  Act of 1933,  as  amended  (the  "Act"),  and are being
disposed  by  us  in  a  transaction  that  is  exempt  from  the  registration
requirements of the Act, (b) we have not offered or sold any  Certificates  to,
or solicited  offers to buy any  Certificates  from,  any person,  or otherwise
approached or negotiated with any person with respect thereto, in a manner that
would be deemed, or taken any other action that would result in, a violation of
Section 5 of the Act and (c) if we are disposing of a Class R  Certificate,  we
have no knowledge the Transferee is not a Permitted Transferee. All capitalized
terms used herein but not defined  herein shall have the  meanings  assigned to
them in the Pooling and Servicing Agreement dated as of February 1, 1999, among
CWABS,  Inc., as Depositor,  Countrywide Home Loans, Inc., as Seller and Master
Servicer, and The Bank of New York, as Trustee.

                                    Very truly yours,

                                    ___________________________________
                                    Name of Transferor

                                    By: _______________________________
                                        Name:
                                        Title:



<PAGE>




                                   EXHIBIT K


                 FORM OF INVESTMENT LETTER [NON-RULE 144A] FOR
                      CLASS B-IO AND CLASS R CERTIFICATES

                                                      Date:



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

The Bank of New York,
    as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1999-1
               ---------------------------

Ladies and Gentlemen:

          In connection  with our  acquisition of the Class __  Certificates in
the  Denomination  of (the  "Certificates"),  we certify that (a) we understand
that the  Certificates  are not being  registered  under the  Securities Act of
1933,  as  amended  (the  "Act"),  or any state  securities  laws and are being
transferred  to us in a  transaction  that  is  exempt  from  the  registration
requirements of the Act and any such laws, (b) we are an "accredited investor,"
as  defined  in  Regulation  D under  the Act,  and  have  such  knowledge  and
experience in financial and business  matters that we are capable of evaluating
the merits and risks of  investments in the  Certificates,  (c) we have had the
opportunity  to ask  questions  of  and  receive  answers  from  the  Depositor
concerning the purchase of the Certificates and all matters relating thereto or
any  additional  information  deemed  necessary to our decision to purchase the
Certificates,  (d)  either  (i) we are not an  employee  benefit  plan  that is
subject to the Employee Retirement Income Security Act of 1974, as amended, nor
a plan subject to Section  4975 of the  Internal  Revenue Code of 1986 (each of
the foregoing, a "Plan"), nor are we acting on behalf of any Plan or (ii) if we
are an insurance  company,  a representation  that we are an insurance  company
which is  purchasing  the  Certificates  with funds  contained in an "insurance
company general account" (as such term is defined in Section V(e) of Prohibited
Transaction  Class  Exemption  95-60 ("PTCE  95-60")) and that the purchase and
holding of the  Certificates are covered under PTCE 95-60, (e) we are acquiring
the  Certificates for investment for our own account and not with a view to any
distribution  of the  Certificates  (but without  prejudice to our right at all
times to sell or  otherwise  dispose of the  Certificates  in  accordance  with
clause (g)  below),  (f) we have not  offered or sold any  Certificates  to, or
solicited  offers  to buy any  Certificates  from,  any  person,  or  otherwise
approached or  negotiated  with any person with respect  thereto,  or taken any
other  action that would result in a violation of Section 5 of the Act, and (g)
we will not sell,  transfer or otherwise dispose of any Certificates unless (1)
such sale,  transfer or other  disposition  is made  pursuant  to an  effective
registration  statement  under  the Act or is  exempt  from  such  registration
requirements,  and if requested,  we will at our expense  provide an opinion of
counsel  satisfactory  to the  addressees of this  certificate  that such sale,
transfer or other  disposition  may be made  pursuant to an exemption  from the
Act,  (2) the  purchaser  or  transferee  of the  Certificate  has executed and
delivered  to you a  certificate  to  substantially  the  same  effect  as this
certificate,  and (3) the purchaser or transferee  has otherwise  complied with
any  conditions  for transfer set forth in the Pooling and Servicing  Agreement
dated  as of  February  1,  1999  (the  "Agreement"),  among  CWABS,  Inc.,  as
Depositor, Countrywide Home Loans, Inc., as Seller and Master Servicer, and The
Bank of New York, as Trustee. All capitalized terms used herein but not defined
herein shall have the meanings assigned to them in the Agreement.

                                  
                                    Very truly yours,

                                    ___________________________________
                                    Name of Transferee

                                    By: _______________________________
                                        Name:
                                        Title:




<PAGE>




                                   EXHIBIT L

                          FORM OF RULE 144A LETTER FOR
                      CLASS B-IO AND CLASS R CERTIFICATES

                                                            Date:

CWABS, Inc.,
    as Depositor
4500 Park Granada
Calabasas, California 91101

The Bank of New York,
    as Trustee
101 Barclay Street, 12E
New York, New York  10286

          Re:  CWABS, Inc. Asset-Backed
               Certificates, Series 1999-1
               ---------------------------

Ladies and Gentlemen:

          In connection with our proposed  purchase of the Class R Certificates
(the  "Certificates")  we certify that (a) we understand that the  Certificates
are not being  registered  under the  Securities  Act of 1933,  as amended (the
"Act"),  or any  state  securities  laws and are being  transferred  to us in a
transaction  that is exempt from the  registration  requirements of the Act and
any such laws,  (b) we have such  knowledge  and  experience  in financial  and
business  matters  that we are  capable of  evaluating  the merits and risks of
investments  in the  Certificates,  (c) we  have  had  the  opportunity  to ask
questions of and receive answers from the Depositor  concerning the purchase of
the Certificates and all matters relating thereto or any additional information
deemed  necessary to our decision to purchase the  Certificates,  (d) or either
(i) we are not an  employee  benefit  plan  that  is  subject  to the  Employee
Retirement  Income  Security  Act of 1974,  as amended,  nor a plan  subject to
Section 4975 of the Internal  Revenue  Code of 1986 (each of the  foregoing,  a
"Plan"), nor are we acting on behalf of any Plan or (ii) if we are an insurance
company, a representation  that we are an insurance company which is purchasing
the Certificates with funds contained in an "insurance company general account"
(as such term is  defined  in  Section  V(e) of  Prohibited  Transaction  Class
Exemption  95-60  ("PTCE  95-60"))  and that the  purchase  and  holding of the
Certificates  are  covered  under PTCE 95-60,  (e) we have not,  nor has anyone
acting on our behalf offered, transferred,  pledged, sold or otherwise disposed
of the  Certificates,  any interest in the  Certificates  or any other  similar
security  to, or  solicited  any offer to buy or accept a  transfer,  pledge or
other disposition of the Certificates,  any interest in the Certificates or any
other similar security from, or otherwise approached or negotiated with respect
to the  Certificates,  any interest in the  Certificates  or any other  similar
security with, any person in any manner,  or made any general  solicitation  by
means of general advertising or in any other manner, or taken any other action,
that would constitute a distribution of the  Certificates  under the Securities
Act or that would render the  disposition  of the  Certificates  a violation of
Section 5 of the Securities Act or require  registration  pursuant thereto, nor
will act,  nor has  authorized  or will  authorize  any person to act,  in such
manner  with  respect  to  the  Certificates,  and  (f)  we  are  a  "qualified
institutional  buyer" as that term is defined in Rule 144A under the Securities
Act and have  completed  either of the forms of  certification  to that  effect
attached  hereto  as Annex 1 or Annex  2. We are  aware  that the sale to us is
being made in reliance on Rule 144A. We are acquiring the  Certificates for our
own account or for resale  pursuant to Rule 144A and further,  understand  that
the  Certificates  may be resold,  pledged or transferred  only (i) to a person
reasonably  believed to be a qualified  institutional  buyer that purchases for
its own account or for the account of a qualified  institutional  buyer to whom
notice is given that the  resale,  pledge or transfer is being made in reliance
on Rule 144A, or (ii) pursuant to another exemption from registration under the
Securities Act. All capitalized  terms used herein but not defined herein shall
have the meanings assigned to them in the Pooling and Servicing Agreement dated
as of February 1, 1999,  among CWABS,  Inc.,  as  Depositor,  Countrywide  Home
Loans,  Inc.,  as Seller  and  Master  Servicer,  and The Bank of New York,  as
Trustee.

                                   ___________________________________
                                   Name of Buyer


                                   By:________________________________
                                      Name:
                                      Title:


<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  $__________/1/ in securities (except
for the  excluded  securities  referred  to below) as of the end of the Buyer's
most recent fiscal year (such amount being  calculated in accordance  with Rule
144A and (ii) the Buyer satisfies the criteria in the category marked below.

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

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

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


_______________

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


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

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

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

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

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

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

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

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

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

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

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

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

                                   __________________________________
                                              Name of Buyer


                                   By:_______________________________
                                      Name:
                                      Title:

                                   Date:_____________________________


<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  subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

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

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

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

                                   ______________________________________
                                   Name of Buyer or Adviser


                                   By:___________________________________
                                      Name:
                                      Title:

                                   IF AN ADVISER:


                                   ______________________________________
                                   Name of Buyer


                                   Date:_________________________________



<PAGE>




                                   EXHIBIT M

                              REQUEST FOR RELEASE
                                 (for Trustee)

Loan Information

         Name of Mortgagor:       ______________________________________________
                                 
         Master Servicer
         Loan No.:                ______________________________________________
                                 
Trustee
         Name:                    ______________________________________________
                                 
         Address:                 ______________________________________________
                                 
         Trustee
         Mortgage File No.:       ______________________________________________
                                 


     The undersigned  Master Servicer hereby  acknowledges that it has received
from  _______________________________________,  as Trustee  for the  Holders of
Asset-Backed Certificates,  Series 1999-1, the documents referred to below (the
"Documents").  All capitalized  terms not otherwise defined in this Request for
Release  shall  have the  meanings  given  them in the  Pooling  and  Servicing
Agreement dated as of February 1, 1999 (the "Pooling and Servicing  Agreement")
among CWABS,  Inc., as Depositor,  Countrywide Home Loans,  Inc., as Seller and
Master Servicer, and the Trustee.

( )  Mortgage Note dated ___________,  19__, in the original principal sum of
     $________,  made by  __________________,  payable  to, or  endorsed to the
     order of, the Trustee.

( )  Mortgage   recorded   on    _________________    as   instrument   no.
     ________________  in  the  County  Recorder's  Office  of  the  County  of
     ________________,    State   of   _______________   in    book/reel/docket
     _______________ of official records at page/image _____________.

( )  Deed  of  Trust  recorded  on   _________________   as  instrument  no.
     ________________  in  the  County  Recorder's  Office  of  the  County  of
     ________________,    State   of   _______________   in    book/reel/docket
     _______________ of official records at page/image _____________.

( )  Assignment  of  Mortgage or Deed of Trust to the  Trustee,  recorded on
     _________________  as instrument no.  __________ in the County  Recorder's
     Office  of  the  County  of  __________,   State  of   _______________  in
     book/reel/docket   _______________   of  official  records  at  page/image
     _____________.

( )  Other  documents,  including  any  amendments,   assignments  or  other
     assumptions of the Mortgage Note or Mortgage.

( )  _______________________________________________

( )  _______________________________________________

( )  _______________________________________________

( )  _______________________________________________

     The undersigned Master Servicer hereby acknowledges and agrees as follows:

          (1) The  Master  Servicer  shall hold and  retain  possession  of the
     Documents in trust for the benefit of the Trustee, solely for the purposes
     provided in the Agreement.

          (2) The  Master  Servicer  shall not cause or  knowingly  permit  the
     Documents  to become  subject  to, or  encumbered  by, any  claim,  liens,
     security interest,  charges,  writs of attachment or other impositions nor
     shall the Master Servicer assert or seek to assert any claims or rights of
     setoff to or against the Documents or any proceeds thereof.

          (3)  The  Master  Servicer  shall  return  each  and  every  Document
     previously  requested  from the Mortgage File to the Trustee when the need
     therefor  no longer  exists,  unless the  Mortgage  Loan  relating  to the
     Documents has been liquidated and the proceeds  thereof have been remitted
     to the  Certificate  Account  and  except  as  expressly  provided  in the
     Agreement.

          (4) The Documents and any proceeds thereof, including any proceeds of
     proceeds,  coming into the  possession  or control of the Master  Servicer
     shall at all times be earmarked  for the account of the  Trustee,  and the
     Master  Servicer  shall keep the Documents  and any proceeds  separate and
     distinct  from all other  property  in the Master  Servicer's  possession,
     custody or control.

                                  [Master Servicer]

                                  By  _______________________________

                                  Its _______________________________

Date: _________________, 19__


<PAGE>




                                   EXHIBIT N

                              REQUEST FOR RELEASE
             [Mortgage Loans Paid in Full, Repurchased or Replaced]

                    OFFICER'S CERTIFICATE AND TRUST RECEIPT
                           ASSET-BACKED CERTIFICATES,
                                 Series 1999-1



__________________________________________  HEREBY  CERTIFIES THAT HE/SHE IS AN
OFFICER OF THE Master  Servicer,  HOLDING THE OFFICE SET FORTH BENEATH  HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE  LOANS,  AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

[ALL PAYMENTS OF PRINCIPAL AND INTEREST HAVE BEEN MADE.] [THE [PURCHASE  PRICE]
[MORTGAGE LOAN  REPURCHASE  PRICE] FOR SUCH MORTGAGE LOANS HAS BEEN PAID.] [THE
MORTGAGE  LOANS  HAVE BEEN  LIQUIDATED  AND THE  RELATED  [INSURANCE  PROCEEDS]
[LIQUIDATION  PROCEEDS]  HAVE BEEN  DEPOSITED  PURSUANT TO SECTION  3.13 OF THE
POOLING  AND  SERVICING  AGREEMENT.]  [A  REPLACEMENT  MORTGAGE  LOAN  HAS BEEN
DELIVERED  TO THE TRUSTEE IN THE MANNER AND  OTHERWISE IN  ACCORDANCE  WITH THE
CONDITIONS  SET FORTH IN SECTIONS  2.02 AND 2.03 OF THE  POOLING AND  SERVICING
AGREEMENT.]

LOAN NUMBER:_______________                 BORROWER'S NAME:_____________

COUNTY:____________________

[For  Substitution or Repurchase Only: The Master Servicer  certifies that [an]
[no] opinion is required by Section 2.05 [and is attached hereto].]

I HEREBY  CERTIFY THAT ALL AMOUNTS  RECEIVED IN CONNECTION  WITH SUCH PAYMENTS,
THAT ARE  REQUIRED  TO BE  DEPOSITED  IN THE  CERTIFICATE  ACCOUNT  PURSUANT TO
SECTION  3.05 OF THE  POOLING  AND  SERVICING  AGREEMENT,  HAVE BEEN OR WILL BE
CREDITED.

____________      _____________________              DATED:____________

//   VICE PRESIDENT

//   ASSISTANT VICE PRESIDENT


<PAGE>


                                                                      Exhibit O


                           [Exhibit O is a photocopy
                          of the Depository Agreement
                                 as delivered.]


                [see appropriate documents delivered at closing]


<PAGE>




                                   EXHIBIT P

                       FORM OF MORTGAGE NOTE AND MORTGAGE


1



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