AMERICAN RESIDENTIAL EAGLE INC
8-K/A, 1998-07-16
REAL ESTATE INVESTMENT TRUSTS
Previous: AMERICAN TOWER CORP /MA/, 8-K, 1998-07-16
Next: UNICAPITAL CORP, POS AM, 1998-07-16





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

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 8-K/A

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES AND EXCHANGE ACT OF 1934


                Date of Report (Date of earliest event reported)
                                  June 17, 1998


                        American Residential Eagle, Inc.
                       ----------------------------------
             (Exact Name of Registrant as Specified in its Charter)



    Delaware                       333-47311                  33-0787975
- ----------------------------  ----------------             ------------------
(State or Other Jurisdiction     (Commission                (I.R.S. Employer
    of Incorporation)            File Number)              Identification No.)

  445 Marine View
 Avenue, Suite 100
 Del Mar, California                                              92014
- -------------------------------------------------------------------------------
(Address of Principal                                           (Zip Code)
  Executive Offices)


       Registrant's telephone number, including area code: (619) 359-6082

                                    No Change
                       ----------------------------------
          (Former Name or Former Address, if Changed Since Last Report)

<PAGE>

         Item 5.  Other Events

         A. The Registrant  registered  issuances of American Residential Eagle,
Inc.  Mortgage-Backed  Securities (including  Collateralized  Mortgage Bonds and
Mortgage-Backed  Certificates) on a delayed or continuous basis pursuant to Rule
415 under the Securities Act of 1933, as amended (the "Act"),  by a Registration
Statement on Form S-3/S-11  (Registration File No. 333-47311) (the "Registration
Statement").  Pursuant to the  Registration  Statement,  the  Registrant  issued
$422,092,000 in aggregate  principal amount of Class A-1, ClassA-2 and Class M-1
of its American  Residential  Eagle  Certificate  Trust  1998-1  Mortgage-Backed
Callable Certificates, Series 1998-1 (the "Registered Certificates") on June 17,
1998.  This Current Report on Form 8-K is being filed to satisfy an undertaking,
contained in the definitive  Prospectus  dated June 5, 1998, as  supplemented by
the Prospectus Supplement dated June 15, 1998 (the "Prospectus Supplement"),  to
file a copy of (i) the Trust  Agreement (as defined  below) and other  operative
agreements   executed  in  connection   with  the  issuance  of  the  Registered
Certificates,  a form of which, in certain cases, was filed as an exhibit to the
Registration   Statement  and  (ii)  the  final  Mortgage  Pool  underlying  the
Certificates.

         The Registered  Certificates,  together with certain  privately offered
certificates of the same series (collectively, the "Certificates"),  were issued
pursuant  to a Trust  Agreement  (the  "Trust  Agreement"),  attached  hereto as
Exhibit 4.1, dated as of June 1, 1998, among American  Residential  Eagle, Inc.,
as Depositor,  Norwest Bank Minnesota,  National Association, as Master Servicer
and First Union National Bank, as Trustee.  The Registered  Certificates consist
of the following  classes:  Class A-1, Class A-2 and Class M-1. The Certificates
evidence all the beneficial  ownership interest in a trust fund that consists of
a single  Collaterized  Callable Mortgage Bond (the "Underlying Bond") issued by
American  Residential Eagle Bond Trust 1998-1. The Underlying Bond is secured by
a pool of conventional, adjustable rate mortgage loans secured by first liens on
one-to  four-family   residential   properties  with  an  aggregate  outstanding
principal balance of  $463,075,879.91  as of May 1, 1998,  together with certain
other assets. Capitalized terms used herein and not otherwise defined shall have
the meanings assigned to them in the Trust Agreement.

<PAGE>

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

         (a)       Not applicable.

         (b)       Not applicable.

         (c)      Exhibits:

                                   *1.1 Underwriting Agreement, dated as of June
                                   11, 1998, among American  Residential  Eagle,
                                   Inc., American Residential  Investment Trust,
                                   Inc. ("AmREIT") and Lehman Brothers Inc.

                                   *1.2  Terms  Agreement,  dated as of June 11,
                                   1998, among American Residential Eagle, Inc.,
                                   AmREIT and Lehman  Brothers Inc.

                                   ** 4.1 Trust  Agreement,  dated as of June 1,
                                   1998, among American Residential Eagle, Inc.,
                                   as   Depositor,   Norwest   Bank   Minnesota,
                                   National Association, as Master Servicer, and
                                   First Union  National  Bank,  as  Certificate
                                   Trustee.

                                   ** 4.2 Indenture, dated June 1, 1998, between
                                   American Residential Eagle Bond Trust 1998-1,
                                   as Issuer,  and First Union National Bank, as
                                   Indenture Trustee.

                                   *4.3  Deposit  Trust  Agreement,  dated as of
                                   June 1, 1998,  between  American  Residential
                                   Eagle,  Inc.,  as Depositor,  and  Wilmington
                                   Trust Company, as Owner Trustee.

                                   *99.1 Mortgage Loan Purchase Agreement, dated
                                   as of June 1, 1998, among AmREIT, as Manager,
                                   American    Residential   Eagle,   Inc.,   as
                                   Depositor,  and  American  Residential  Eagle
                                   Bond Trust 1998-1, as Issuer.

                                   *99.2  Servicing   Agreement,   dated  as  of
                                   December 1, 1997,  between Lehman Capital,  A
                                   Division of Lehman  Brothers  Holdings  Inc.,
                                   and  Ocwen   Federal  Bank  FSB,  as  Special
                                   Servicer.

                                   *99.3    Reconstituted    Special   Servicing
                                   Agreement,  dated as of June 1,  1998,  among
                                   Lehman Capital, A Division of Lehman Brothers
                                   Holdings Inc.,  AmREIT and Ocwen Federal Bank
                                   FSB, as Special Servicer.

                                   *99.4 Flow Servicing  Agreement,  dated as of
                                   September 1, 1997,  between Lehman Capital, A
                                   Division of Lehman  Brothers  Holdings  Inc.,
                                   and Aurora Loan Services Inc., as Servicer.

                                   *99.5  Reconstituted   Servicing   Agreement,
                                   dated  as  of  June  1,  1998,  among  Lehman
                                   Capital,   A  Division  of  Lehman   Brothers
                                   Holdings   Inc.,   AmREIT  and  Aurora   Loan
                                   Services Inc., as Servicer.

                                   *99.6 Management Agreement,  dated as of June
                                   1, 1998,  between  AmREIT,  as  Manager,  and
                                   American Residential Eagle Bond Trust 1998-1,
                                   as the Issuer.

                                   *99.7 Master Servicing Agreement, dated as of
                                   June  1,  1998,  among  American  Residential
                                   Eagle Bond Trust, 1998-1, as Issuer,  Norwest
                                   Bank  Minnesota,   National  Association,  as
                                   Master  Servicer  and  First  Union  National
                                   Bank, as Trustee.

                                   *99.8 Final Mortgage Loan Schedule.

- ------------------
*    Previously filed with the Registrant's  Form 8-K dated June 17, 1998, filed
     with the Commission on July 2, 1998.
**   Document  originally  filed with the  Registrant's  Form 8-K dated June 17,
     1998,  filed with the Commission on July 2, 1998. The document is now being
     re-filed to reflect the correction of certain clerical errors.


<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.

                                AMERICAN RESIDENTIAL EAGLE, INC.



                                 By: /s/ Jay M. Fuller
                                     -------------------------------
                                     Name:  Jay M. Fuller
                                     Title: President

Dated:

<PAGE>



EXHIBIT INDEX



Exhibit No.  Description                                              Page No.
- -----------  -----------                                              --------

*1.1         Underwriting Agreement, dated as of June 11, 1998, among
             American Residential Eagle, Inc., American Residential
             Investment Trust, Inc. ("AmREIT") and Lehman Brothers Inc.

*1.2         Terms  Agreement,  dated as of June  11,  1998,  among  American
             Residential Eagle, Inc., AmREIT and Lehman Brothers Inc.

**4.1        Trust Agreement, dated as of June 1, 1998, among
             American  Residential Eagle, Inc., as Depositor,
             Norwest Bank Minnesota, National Association, as
             Master Servicer,  and First Union National Bank,
             as Certificate Trustee.

**4.2        Indenture,  dated June 1,  1998,  between  American  Residential
             Eagle Bond Trust  1998-1,  as Issuer  and First  Union  National
             Bank, as Indenture Trustee.

*4.3         Deposit  Trust  Agreement,  dated  as of June 1,  1998,  between
             American  Residential Eagle, Inc., as Depositor,  and Wilmington
             Trust Company, as Owner Trustee.

*99.1        Mortgage  Loan Purchase  Agreement,  dated as of
             June 1, 1998, among AmREIT, as Manager, American
             Residential  Eagle,  Inc.,  as  Depositor,   and
             American Residential Eagle Bond Trust 1998-1, as
             Issuer.

*99.2        Servicing  Agreement,  dated as of  December  1,
             1997,  between  Lehman  Capital,  A Division  of
             Lehman Brothers Holdings Inc., and Ocwen Federal
             Bank FSB, as Special Servicer.

*99.3        Reconstituted  Special Servicing Agreement,  dated as of June 1,
             1998,  among  Lehman  Capital,  A  Division  of Lehman  Brothers
             Holdings  Inc.,  AmREIT and Ocwen  Federal  Bank FSB, as Special
             Servicer

*99.4        Flow Servicing Agreement,  dated as of September
             1, 1997,  between Lehman Capital,  A Division of
             Lehman  Brothers  Holdings Inc., and Aurora Loan
             Services Inc., as Servicer.

*99.5        Servicing  Agreement,  dated as of June 1, 1998,
             among  Lehman  Capital,  A  Division  of  Lehman
             Brothers  Holdings Inc.,  AmREIT and Aurora Loan
             Services Inc., as Servicer.

*99.6        Management Agreement,  dated as of June 1, 1998,
             between   AmREIT,   as  Manager,   and  American
             Residential  Eagle  Bond  Trust  1998-1,  as the
             Issuer.

*99.7        Master Servicing Agreement,  dated as of June 1,
             1998,  among  American  Residential  Eagle  Bond
             Trust,   1998-1,   as   Issuer,   Norwest   Bank
             Minnesota,   National  Association,   as  Master
             Servicer  and  First  Union  National  Bank,  as
             Trustee.

*99.8        Final Mortgage Loan Schedule

- ------------------
*    Previously filed with the Registrant's  Form 8-K dated June 17, 1998, filed
     with the Commission on July 2, 1998.
**   Document  originally  filed with the  Registrant's  Form 8-K dated June 17,
     1998,  filed with the Commission on July 2, 1998. The document is now being
     re-filed to reflect the correction of certain clerical errors.



                                                             EXHIBIT 4.1

                                                                EXECUTION



                 AMERICAN RESIDENTIAL EAGLE, INC., as Depositor,

                      FIRST UNION NATIONAL BANK, as Trustee

                                       and

        NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Master Servicer

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

                                 TRUST AGREEMENT

                            Dated as of June 1, 1998

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



               AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1

              Mortgage Backed Callable Certificates, Series 1998-1


                                                 TABLE OF CONTENTS

SECTION                                                                    PAGE

                                   ARTICLE I.

                                   DEFINITIONS

1.01.    Definitions..........................................................2
1.02.    Calculations Respecting Accrued Interest............................16

                                   ARTICLE II.

                        DECLARATION OF TRUST; CONVEYANCE
                OF THE UNDERLYING BOND; ISSUANCE OF CERTIFICATES

2.01.    Conveyance of the Underlying Bond...................................17
2.02.    Issuance of Certificates............................................17

                                  ARTICLE III.

                                THE CERTIFICATES

3.01.    The Certificates....................................................17
3.02.    Registration........................................................18
3.03.    Transfer and Exchange of Certificates...............................18
3.04.    Cancellation of Certificates........................................21
3.05.    Replacement of Certificates.........................................21
3.06.    Persons Deemed Owners...............................................21
3.07.    Temporary Certificates..............................................22
3.08.    Appointment of Paying Agent.........................................22
3.09.    Book-Entry Certificates.............................................22

                                   ARTICLE IV.

                        ADMINISTRATION OF THE TRUST FUND

4.01.    [Reserved]..........................................................24
4.02.    [Reserved]..........................................................24
4.03.    Reports to Certificateholders.......................................24
4.04.    Certificate Account.................................................27
4.05.    Determination of LIBOR..............................................27
4.06.    [Reserved]..........................................................29

                                   ARTICLE V.

                    DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.    Distributions Generally.............................................29
5.02.    Distributions from the Certificate Account..........................29
5.03.    Allocation of Losses................................................32
5.04.    [Reserved]..........................................................33
5.05.    [Reserved]..........................................................33
5.06.    Reserve Fund........................................................33

                                   ARTICLE VI.

                    CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01.    Events of Default...................................................34
6.02.    Acceleration of Maturity............................................35
6.03.    Control by Certificateholders.......................................35
6.04.    Waiver of Past Defaults.............................................35
6.05.    Undertaking for Costs...............................................35
6.06.    Sale of Trust Estate................................................36
6.07.    Duties of Trustee...................................................36
6.08.    Certain Matters Affecting the Trustee...............................37
6.09.    Trustee Not Liable for Certificates.................................38
6.10.    Trustee May Own Certificates........................................38
6.11.    Eligibility Requirements for Trustee................................38
6.12.    Resignation and Removal of Trustee..................................38
6.13.    Successor Trustee...................................................39
6.14.    Merger or Consolidation of Trustee..................................40
6.15.    [Reserved] .........................................................40
6.16.    Authenticating Agents...............................................40
6.17.    Indemnification of Trustee..........................................40
6.18.    Fees and Expenses of Trustee........................................41
6.19.    Collection of Monies; Remedies......................................41
6.20.    Limitation of Liability.............................................41
6.21.    Trustee May Enforce Claims Without Possession of Certificates.......41
6.22.    Waiver of Bond Requirement..........................................42
6.23.    Waiver of Inventory, Accounting and Appraisal Requirement...........42

                                  ARTICLE VII.

      PURCHASE AND TERMINATION OF THE TRUST FUND; PURCHASE OF CERTIFICATES

7.01.    Termination of Trust Fund Upon Maturity or
         Redemption of the Underlying Bond...................................42
7.02.    Special Purchase of Certificates....................................42
7.03.    Procedure Upon Termination of Trust Fund............................43

                                  ARTICLE VIII.

                          RIGHTS OF CERTIFICATEHOLDERS

8.01.    Limitation on Rights of Holders.....................................44
8.02.    Access to List of Holders...........................................45
8.03.    Acts of Holders of Certificates.....................................45

                                   ARTICLE IX.

                                   [RESERVED]

                                   ARTICLE X.

                              FASIT ADMINISTRATION

10.01.   FASIT Administration................................................46
10.02.   Compliance with FASIT Provisions; Further Assurances................49

                                   ARTICLE XI.

                            MISCELLANEOUS PROVISIONS

11.01.   Binding Nature of Agreement; Assignment.............................49
11.02.   Entire Agreement....................................................49
11.03.   Amendment...........................................................49
11.04.   Voting Rights.......................................................50
11.05.   Provision of Information............................................51
11.06.   Governing Law.......................................................51
11.07.   Notices.............................................................51
11.08.   Severability of Provisions..........................................51
11.09.   Indulgences; No Waivers.............................................51
11.10.   Headings Not To Affect Interpretation...............................52
11.11.   Benefits of Agreement...............................................52
11.12.   Special Notices to the Rating Agencies..............................52
11.13.   Counterparts........................................................53


  


ATTACHMENTS

Exhibit A     Forms of Certificates
Exhibit B-1   [Reserved]
Exhibit B-2   [Reserved]
Exhibit B-3   [Reserved]
Exhibit B-4   [Reserved]
Exhibit C     [Reserved]
Exhibit D-l   Class O Certificate Transfer Affidavit (Transferee)
Exhibit D-2   Class O Certificate Transfer Affidavit (Transferor)

Exhibit E     [Reserved]

Exhibit F     Form of Rule 144A Transfer Certificate

Exhibit G     Form of Purchaser's Letter for Institutional Accredited Investors
Exhibit H     Form of ERISA Transfer Affidavit
Exhibit I     Form of Certificateholder Distribution Summary

Exhibit J     [Reserved]

Exhibit K     Special Servicing Compensation Agreement



         This TRUST AGREEMENT, dated as of June 1, 1998 (the "Agreement"), is by
and  between  AMERICAN  RESIDENTIAL  EAGLE,  INC.,  a Delaware  corporation,  as
depositor  (the  "Depositor"),  FIRST UNION  NATIONAL  BANK, a national  banking
association with its main office in Charlotte,  North Carolina,  as trustee (the
"Trustee") and NORWEST BANK MINNESOTA,  NATIONAL ASSOCIATION, as Master Servicer
(solely for the purposes of Article IV and Article X hereof).

                              PRELIMINARY STATEMENT

         (I) The  Depositor  has  acquired  the  Underlying  Bond from  American
Residential  Eagle  Mortgage Bond Trust 1998-1 (the "Bond  Issuer"),  and at the
Closing  Date is the  owner of the  Underlying  Bond and  other  property  being
conveyed by it to the Trustee for  inclusion  in the Trust Fund.  On the Closing
Date,  the  Depositor  will  acquire the  Certificates  from the Trust Fund,  as
consideration  for its transfer to the Trust Fund of the Underlying Bond and the
other property  constituting  the Trust Fund. The Depositor has duly  authorized
the  execution and delivery of this  Agreement to provide for the  conveyance to
the Trustee of the Underlying Bond and the other property constituting the Trust
Fund. All covenants and agreements  made by the Depositor and the Trustee herein
with respect to the  Underlying  Bond and the other  property  constituting  the
Trust  Fund  are  for  the  benefit  of the  Holders  from  time  to time of the
Certificates.  The Trustee is accepting  the Trust Fund created  hereby for good
and  valuable  consideration,  the receipt and  sufficiency  of which are hereby
acknowledged.

         (II) The  Depositor  and the  Trustee  intend  that the  Trust  Fund be
treated as a FASIT for  federal  income tax  purposes  and an  election of FASIT
status will be made with  respect to the Trust Fund.  The Class A-1,  Class A-2,
Class  M-1,  Class  M-2,  Class B and  Class X  Certificates  shall be  "Regular
Interests"  in the  FASIT.  The Class O  Certificate  shall be the sole class of
"Ownership Interest" in the FASIT.

         (III)  The  following   table  sets  forth  (or  describes)  the  Class
designation,  Certificate  Interest Rate,  initial Class  Certificate  Principal
Amount and the minimum  denomination  for each Class of Certificates  comprising
the interests in the Trust Fund created hereunder.

<TABLE>
<CAPTION>
    Class Designation        Certificate Interest Rate        Initial Certificate             Minimum
                                                               Principal Amount              Denominations
<S>                          <C>                              <C>                            <C>
        Class A-1                       (1)                            $143,970,000.00              $100,000
        Class A-2                       (2)                             232,093,000.00               100,000
        Class M-1                       (3)                              46,029,000.00               100,000
        Class M-2                       (4)                              17,365,000.00               250,000
        Class B                         (5)                              17,365,000.00               250,000
        Class X                         (6)                                        (6)                   (7)
        Class O                         (6)                                        (6)                   (7)
</TABLE>
- ---------------------------
(1)      The Certificate Interest Rate with respect to any Distribution Date for
         the Class A-1  Certificates  is a per annum  rate equal to the least of
         (i) the LIBOR plus 0.09% (the "Class A-1 Spread"), (ii) 9.50% per annum
         and (iii) the Bond Interest Rate. On each Bond  Distribution Date after
         which the Bond  Principal  Balance is less than 35% of the initial Bond
         Principal Balance, the Class A-1 Spread with respect to each succeeding
         Distribution  Date will be increased to 0.18%. The initial  Certificate
         Interest Rate of the Class A-1 Certificates will be 5.75%.

(2)      The Certificate Interest Rate with respect to any Distribution Date for
         the Class A-2  Certificates  is a per annum  rate equal to the least of
         (i) LIBOR plus 0.21% (the "Class A-2 Spread"), (ii) 9.50% per annum and
         (iii) the Bond  Interest  Rate.  On each Bond  Distribution  Date after
         which the Bond  Principal  Balance is less than 35% of the initial Bond
         Principal Balance, the Class A-2 Spread with respect to each succeeding
         Distribution  Date will be increased to 0.42%. The initial  Certificate
         Interest Rate of the Class A-2 Certificates will be 5.87%.

(3)      The Certificate Interest Rate with respect to any Distribution Date for
         the Class M-1  Certificates  is a per annum  rate equal to the least of
         (i) LIBOR plus 0.50% (the "Class M-1 Spread"), (ii) 9.50% per annum and
         (iii) the Net Funds Cap. On each Bond Distribution Date after which the
         Bond  Principal  Balance is less than 35% of the initial Bond Principal
         Balance,   the  Class  M-1  Spread  with  respect  to  each  succeeding
         Distribution  Date will be increased to 1.00%. The initial  Certificate
         Interest Rate of the Class M-1 Certificates will be 6.16%.

(4)      The Certificate Interest Rate with respect to any Distribution Date for
         the Class M-2  Certificates  is a per annum  rate equal to the least of
         (i) LIBOR plus 0.70% (the "Class M-2 Spread"), (ii) 9.50% and (iii) the
         Net Funds Cap.  On each Bond  Distribution  Date  after  which the Bond
         Principal  Balance  is less  than  35% of the  initial  Bond  Principal
         Balance,   the  Class  M-2  Spread  with  respect  to  each  succeeding
         Distribution  Date will be increased to 1.20%. The initial  Certificate
         Interest Rate of the Class M-2 Certificates is 6.36%.

(5)      The Certificate Interest Rate with respect to any Distribution Date for
         the Class B Certificates  is a per annum rate equal to the least of (i)
         LIBOR plus 1.40% (the "Class B  Spread"),  (ii) 9.50% and (iii) the Net
         Funds  Cap.  On each  Bond  Distribution  Date  after  which  the  Bond
         Principal  Balance  is less  than  35% of the  initial  Bond  Principal
         Balance,   the  Class  B  Spread  with   respect  to  each   succeeding
         Distribution  Date will be increased to 1.90%. The initial  Certificate
         Interest Rate of the Class B Certificates is 7.06%

(6)       The  Class  X and  Class  O  Certificates  will be  issued  without  a
          Certificate  Principal  Amount.  The Class O Certificate will not bear
          interest. The Class X Certificate is an interest-only  certificate and
          will have a notional  principal balance equal at all times to the Bond
          Principal  Balance.  For each Accrual Period,  interest will accrue on
          the Class X Certificate  notional principal balance at a rate equal to
          the  excess,  if any, of (i) the Bond  Interest  Rate over (ii) a rate
          equal to LIBOR plus a spread that equals the  weighted  average of the
          Class A-1  Spread,  the Class A-2 Spread,  the Class M-1  Spread,  the
          Class M-2 Spread and the Class B Spread;  provided,  however,  that if
          the Certificate  Interest Rate of the Class A-1, Class A-2, Class M-1,
          Class M-2 or Class B Certificates is calculated on the basis of clause
          (ii) or (iii) of the  applicable  definition of  Certificate  Interest
          Rate,  the rate  calculated  pursuant  to this  clause  (ii)  shall be
          calculated on the basis of the weighted average of such rate or rates.

(7)      The  Class X and Class O  Certificates  will each be issued as a single
         Certificate evidencing the entire Percentage Interest in such Class.

         As of the Cut-off Date, the Underlying Bond had a Principal  Balance of
$456,822,000.

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

                                   ARTICLE I.

                                   DEFINITIONS

         Section 1.01. Definitions.  The following words and phrases, unless the
context otherwise requires, shall have the meanings set forth below. CAPITALIZED
TERMS  THAT ARE USED BUT NOT  DEFINED  IN THIS  TRUST  AGREEMENT  AND  WHICH ARE
DEFINED  IN THE  INDENTURE  OR THE  MASTER  SERVICING  AGREEMENT  SHALL HAVE THE
MEANING ASCRIBED TO THEM THEREIN:

         Accountant: A person engaged in the practice of accounting whom (except
when this  Agreement  provides that an Accountant  must be  Independent)  may be
employed by or affiliated with the Depositor or an Affiliate of the Depositor.

         Accrual Period:  With respect to any Distribution  Date , the one-month
period  beginning  on the  immediately  preceding  Distribution  Date (or on the
Closing  Date,  in the case of the first  Accrual  Period) and ending on the day
immediately preceding the related Distribution Date.

         Additional Collateral:  None.

         Adjusted   Prepayment   Interest   Shortfalls:   With  respect  to  any
Distribution  Date,  Prepayment  Interest  Shortfalls for such Distribution Date
minus any Compensating Interest Payments for such Distribution Date.

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

         Aggregate  Loan  Balance:  The  aggregate  of the  Scheduled  Principal
Balances for all Mortgage Loans at the date of determination.

         Aggregate  Notional  Amount:  With  respect  to any  Class of  Notional
Certificates, the applicable aggregate notional amount set forth or described in
the Preliminary Statement hereto.

         Aggregate  Voting  Interests:  The aggregate of the Voting Interests of
all the Certificates under this Agreement.

         Agreement:  This Trust  Agreement and all  amendments  and  supplements
hereto.

         Applied Loss Amount: With respect to any Distribution Date, the amount,
if any, by which (x) the  aggregate  Certificate  Principal  Amount after giving
effect  to  distributions  on  such  date,  but  before  giving  effect  to  any
application of the Applied Loss Amount on such date,  exceeds (y) the Stepped-up
Bond Balance as of the close of the related Collection Period.

         Authenticating Agent: Any authenticating agent appointed by the Trustee
pursuant to Section 6.10.

         Authorized Officer: Any Person who may execute an Officer's Certificate
on behalf of the Depositor.

         Bankruptcy:  As to any  Person,  the  making of an  assignment  for the
benefit  of  creditors,  the  filing  of a  voluntary  petition  in  bankruptcy,
adjudication  as a bankrupt or insolvent,  the entry of an order for relief in a
bankruptcy or insolvency proceeding, the seeking of reorganization, arrangement,
composition,  readjustment,  liquidation,  dissolution  or  similar  relief,  or
seeking,  consenting to or acquiescing in the appointment of a trustee, receiver
or liquidator,  dissolution,  or termination, as the case may be, of such Person
pursuant to the provisions of either the United States  Bankruptcy Code of 1986,
as amended, or any other similar state laws.

         Basis Risk Shortfall:  With respect to any  Distribution  Date and each
Class of Certificates,  the amount by which (a) the amount that would be payable
if clause (i) or (ii) of the definition of Certificate  Interest Rate applicable
to such Class of Certificates  were used to calculate  interest on such Class of
Certificates   exceeds  (b)  the  amount  that  is  payable  on  such  Class  of
Certificates calculated on the basis of the Bond Interest Rate.

         Benefit Plan Opinion: An Opinion of Counsel satisfactory to the Trustee
to the effect that any  proposed  transfer  will not (i) cause the assets of the
Trust  Fund to be  regarded  as plan  assets  for  purposes  of the  Plan  Asset
Regulations or (ii) give rise to any fiduciary duty on the part of the Depositor
or the Trustee.

         Bond Issuer:  American  Residential Eagle Bond Trust 1998-1, a Delaware
business trust.

         Bond Overcollateralization Deficiency: With respect to any Distribution
Date, the amount by which the Targeted  Overcollateralization Amount exceeds the
Bond  Overcollateralization  Amount (after giving effect to the distributions to
be made on such Distribution Date).

         Bond   Overcollateralization   Excess  Amount:  With  respect  to  each
Distribution Date, the excess of (i) the Bond  Overcollateralization  Amount for
such date, over (ii) the Targeted Overcollateralization Amount for such date.

         Bond  Trustee:  First Union  National  Bank in its  capacity as trustee
under the Indenture.

         Book-Entry   Certificates:   Beneficial   interests   in   Certificates
designated  as  "Book-Entry  Certificates"  in  this  Agreement,  ownership  and
transfers of which shall be evidenced or made through book entries by a Clearing
Agency as described in Section 3.09;  provided,  that after the  occurrence of a
condition whereupon book-entry registration and transfer are no longer permitted
and  Definitive  Certificates  are to be  issued  to  Certificate  Owners,  such
Book-Entry Certificates shall no longer be "Book-Entry  Certificates." As of the
Closing  Date,  the  following  Classes of  Certificates  constitute  Book-Entry
Certificates:  the  Class  A-1,  Class  A-2,  Class  M-1,  Class M-2 and Class B
Certificates.

         Business  Day: Any day other than (i) a Saturday or a Sunday and (ii) a
day on which banking  institutions  in New York,  New York or, if other than New
York, the city in which the Corporate Trust Office of the Trustee is located, or
the State of Maryland, the State of Minnesota or the State of North Carolina.

         Carryforward  Interest:  With respect to any Distribution Date and each
Class of Class A-1, Class A-2,  Class M-1,  Class M-2 and Class B  Certificates,
the sum of (i) the amount,  if any, by which (x) the sum of (A) Current Interest
for such  Class  for the  immediately  preceding  Distribution  Date and (B) any
unpaid  Carryforward  Interest for such Class from previous  Distribution  Dates
exceeds (y) the amount  distributed in respect of interest on such Class on such
immediately  preceding  Distribution  Date, and (ii) interest on such amount for
the related Accrual Period at the applicable Certificate Interest Rate.

         Certificate:  Any one of the certificates  signed and  countersigned by
the Trustee in substantially the forms attached hereto as Exhibit A.

         Certificate   Account:   The  account  maintained  by  the  Trustee  in
accordance with the provisions of Section 4.04.

         Certificate  Interest Rate: With respect to each Class of Certificates,
the  applicable  per  annum  rate set  forth  or  described  in the  Preliminary
Statement hereto.

         Certificate Owner: With respect to a Book-Entry Certificate, the Person
who is the owner of such  Book-Entry  Certificate,  as reflected on the books of
the Clearing  Agency,  or on the books of a Person  maintaining  an account with
such Clearing Agency (directly or as an indirect participant, in accordance with
the rules of such Clearing Agency).

         Certificate  Principal  Amount:  With respect to any Certificate  other
than a Class X or Class O Certificate, at the time of determination, the maximum
specified  dollar  amount of  principal  to which  the  Holder  thereof  is then
entitled hereunder,  such amount being equal to the initial principal amount set
forth  on the  face  of such  Certificate,  less  the  amount  of all  principal
distributions  previously made with respect to such  Certificate and all Applied
Loss Amounts previously allocated to such Certificate.

         Certificate Register and Certificate Registrar: The register maintained
and the registrar appointed pursuant to Section 3.02.

         Certificateholder:  The meaning provided in the definition of "Holder."

         Class:  All Certificates bearing the same class designation.

         Class B Principal Distribution Amount: With respect to any Distribution
Date on or after  the  Stepdown  Date  and as long as a  Trigger  Event  has not
occurred with respect to such  Distribution  Date, the amount,  if any, by which
(x) the sum of (i) the Class  Certificate  Principal  Amounts  of the Class A-1,
Class  A-2,  Class  M-1 and  Class  M-2  Certificates  after  giving  effect  to
distributions on such Distribution Date and (ii) the Class Certificate Principal
Amount of the Class B Certificates  immediately  prior to such Distribution Date
exceeds (y) the lesser of (A) the product of (i) 97.30% and (ii) the  Stepped-up
Bond  Balance  and (B) the  amount,  if any,  by which (i) the  Stepped-up  Bond
Balance exceeds (ii) $2,315,379.

         Class  Certificate  Principal  Amount:  With  respect  to each Class of
Certificates  other than the Class X and Class O Certificates,  the aggregate of
the Certificate  Principal Amounts of all Certificates of such Class at the date
of determination.

         Class  M-1  Principal   Distribution   Amount:   With  respect  to  any
Distribution  Date on or after the Stepdown  Date and as long as a Trigger Event
has not occurred with respect to such Distribution  Date, the amount, if any, by
which (x) the sum of (i) the Class Certificate Principal Amount of the Class A-1
and  Class  A-2  Certificates  after  giving  effect  to  distributions  on such
Distribution Date and (ii) the Class  Certificate  Principal Amount of the Class
M-1 Certificates  immediately  prior to such  Distribution  Date exceeds (y) the
lesser of (A) the product of (i) 82.30% and (ii) the Stepped-up Bond Balance and
(B) the amount,  if any, by which (i) the Stepped-up  Bond Balance  exceeds (ii)
$2,315,379.

         Class  M-2  Principal   Distribution   Amount:   With  respect  to  any
Distribution  Date on or after the Stepdown  Date and as long as a Trigger Event
has not occurred with respect to such Distribution  Date, the amount, if any, by
which (x) the sum of (i) the Class  Certificate  Principal  Amounts of the Class
A-1, Class A-2 and Class M-1  Certificates  after giving effect to distributions
on such Distribution Date and (ii) the Class Certificate Principal Amount of the
Class M-2 Certificates  immediately  prior to such Distribution Date exceeds (y)
the lesser of (A) the product of (i) 89.80% and (ii) the Stepped-up Bond Balance
and (B) the amount,  if any, by which (i) the  Stepped-up  Bond Balance  exceeds
(ii) $2,315,379.

         Class O Certificate:  The Class O Certificate  executed by the Trustee,
and  authenticated  by the  Certificate  Registrar,  substantially  in the  form
annexed  hereto  as  Exhibit  A-3 and  evidencing  the sole  class of  Ownership
Interest in the FASIT.

         Clearing  Agency:  An  organization  registered as a "clearing  agency"
pursuant to Section 17A of the Securities  Exchange Act of 1934, as amended.  As
of the Closing Date, the Clearing Agency shall be The Depository Trust Company.

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

         Closing Date:  June 17, 1998.

         Code: The Internal  Revenue Code of 1986, as amended,  and as it may be
further  amended  from  time  to  time,  any  successor  statutes  thereto,  and
applicable U.S.  Department of Treasury  regulations  issued pursuant thereto in
temporary or final form.

         Collection  Period:  With respect to any Distribution  Date, the period
commencing  on the second day of the month  immediately  preceding  the month in
which such  Distribution Date occurs and ending on the first day of the month in
which such Distribution Date occurs.

         Corporate  Trust Office:  The principal  corporate  trust office of the
Trustee at which, at any particular  time, its corporate trust business shall be
administered,  which  office at the date  hereof is located  at 230 South  Tryon
Street NC1179, Charlotte, North Carolina 28288, Attention: Structured Finance.

         Current  Interest:  With respect to each Class of  Certificates  (other
than the Class O Certificates)  and any Distribution  Date, the aggregate amount
of  interest  accrued  during  the  related  Accrual  Period  at the  applicable
Certificate Interest Rate on the Class Certificate Principal Amount (or notional
balance) of such Class  immediately  prior to such  Distribution  Date.  Current
interest for each Class of Certificates  with respect to any  Distribution  Date
shall be reduced by such  Class's  allocable  share of Net  Prepayment  Interest
Shortfalls,  which shall be  allocated  among the Classes of  Certificates,  pro
rata,  on the basis of the amount of  interest  distributable  in the absence of
such shortfalls.

         Cut-off Date:  May 1, 1998.

         DCR:  Duff & Phelps Credit Rating Co., or any successor in interest.

         Deferred Amount:  With respect to any Distribution  Date and each Class
of  Certificates,  the aggregate of Applied Loss Amounts  previously  applied in
reduction of the Class  Certificate  Principal Amount thereof,  less any amounts
previously reimbursed in respect thereof.

         Definitive   Certificate:   A  Certificate   of  any  Class  issued  in
definitive, fully registered, certificated form.

         Deleted  Mortgage  Loan: A Mortgage Loan that is  repurchased  from the
Trust Fund  pursuant  to the terms of the Master  Servicing  Agreement  or as to
which one or more Replacement Mortgage Loans are substituted therefor.

         Depositor:  American  Residential Eagle,  Inc., a Delaware  corporation
having  its  principal  place of  business  in New York,  or its  successors  in
interest.

         Determination  Date: With respect to each  Distribution  Date, the 18th
day of the month in which such Distribution Date occurs, or, if such 18th day is
not a Business Day, the next succeeding Business Day.

         Distribution  Date:  The 25th day of each month or, if such 25th day is
not a Business Day, the next succeeding Business Day, commencing in June 1998.

         Eligible Account:  Either (i) an account or accounts  maintained with a
federal or state chartered depository institution or trust company acceptable to
the Rating  Agencies  or (ii) an account or accounts  the  deposits in which are
insured by the FDIC to the limits established by such corporation, provided that
any  such  deposits  not so  insured  shall be  maintained  in an  account  at a
depository  institution or trust company whose  commercial  paper or other short
term debt  obligations  (or, in the case of a  depository  institution  or trust
company which is the principal  subsidiary of a holding company,  the commercial
paper or other short term debt or deposit obligations of such holding company or
depository  institution,  as the  case may be) have  been  rated by each  Rating
Agency in its highest  short-term  rating category,  or (iii) a segregated trust
account or accounts (which shall be a "special deposit account") maintained with
the Trustee or any other federal or state  chartered  depository  institution or
trust company,  acting in its fiduciary capacity,  in a manner acceptable to the
Trustee and the Rating Agencies. Eligible Accounts may bear interest.

         Eligible  Corporation:  Shall mean an eligible  corporation  within the
definition set out in Section 860L(a)(2) of the Code.

         Eligible  Investments:  Any one or more of the following obligations or
securities:

         (i) direct  obligations  of, and  obligations  fully  guaranteed  as to
timely payment of principal and interest by, the United States of America or any
agency or  instrumentality  of the United States of America the  obligations  of
which are backed by the full  faith and  credit of the United  States of America
("Direct Obligations");

         (ii) federal  funds,  or demand and time deposits in,  certificates  of
deposits of, or bankers'  acceptances  issued by, any depository  institution or
trust company  (including  U.S.  subsidiaries  of foreign  depositories  and the
Trustee  or any  agent  of the  Trustee,  acting  in its  respective  commercial
capacity)  incorporated  or  organized  under the laws of the  United  States of
America or any state  thereof  and subject to  supervision  and  examination  by
federal or state  banking  authorities,  so long as at the time of investment or
the contractual commitment providing for such investment the commercial paper or
other  short-term  debt  obligations  of such  depository  institution  or trust
company (or, in the case of a depository  institution  or trust company which is
the principal  subsidiary of a holding  company,  the commercial  paper or other
short-term  debt or  deposit  obligations  of such  holding  company  or deposit
institution,  as the case may be) have been rated by each  Rating  Agency in its
highest  short-term  rating category or one of its two highest  long-term rating
categories; 

         (iii) repurchase  agreements  collateralized  by Direct  Obligations or
securities  guaranteed by GNMA, FNMA or FHLMC with any registered  broker/dealer
subject to Securities  Investors'  Protection  Corporation  jurisdiction  or any
commercial  bank  insured  by the  FDIC,  if such  broker/dealer  or bank has an
uninsured,  unsecured and unguaranteed obligation rated by each Rating Agency in
its highest short-term rating category; 

         (iv)  securities  bearing  interest or sold at a discount issued by any
corporation  incorporated  under the laws of the United States of America or any
state thereof which have a credit rating from each Rating Agency, at the time of
investment or the contractual commitment providing for such investment, at least
equal to one of the two  highest  long-term  credit  rating  categories  of each
Rating  Agency;  provided,  however,  that  securities  issued by any particular
corporation  will not be  Eligible  Investments  to the extent  that  investment
therein will cause the then outstanding principal amount of securities issued by
such  corporation and held as part of the Trust Fund to exceed 20% of the sum of
the Bond Principal  Balance and the aggregate  principal  amount of all Eligible
Investments in the Certificate Account; provided,  further, that such securities
will not be Eligible  Investments  if they are  published  as being under review
with negative implications from either Rating Agency;

         (v) commercial  paper  (including  both  non-interest-bearing  discount
obligations and interest-bearing obligations payable on demand or on a specified
date not more than 180 days after the date of  issuance  thereof)  rated by each
Rating Agency in its highest short-term rating category;

         (vi) a Qualified  GIC;

         (vii) certificates or receipts  representing direct ownership interests
in future interest or principal  payments on obligations of the United States of
America or its agencies or  instrumentalities  (which  obligations are backed by
the full faith and credit of the United  States of America)  held by a custodian
in safekeeping  on behalf of the holders of such receipts;  and 

         (viii)  any other  demand,  money  market,  common  trust  fund or time
deposit or obligation, or interest-bearing or other security or investment,  (A)
rated in the highest rating category by each Rating Agency or (B) that would not
adversely  affect the then current  rating by either Rating Agency of any of the
Certificates;  provided,  however,  that no such instrument shall be an Eligible
Investment  if such  instrument  evidences  either (i) a right to  receive  only
interest payments with respect to the obligations underlying such instrument, or
(ii) both principal and interest  payments derived from  obligations  underlying
such  instrument  and the principal  and 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,  provided  that  any  such
investment will be a "permitted  asset" within the meaning of Section 860L(c) of
the Code.

         ERISA-Restricted Certificate:  Any Subordinate Certificate.

         Events of Default: The Events of Default with respect to the Underlying
Bond set forth in Section 5.01 of the Indenture.

         Extra Principal  Distribution  Amount: With respect to any Distribution
Date, the lesser of (i) the Excess Mortgage Amount for such Distribution Date as
reduced by (x) amounts in respect thereof applied on such date to  distributions
on the  Underlying  Bond  pursuant  to  Section  2.03(b)(iii)(A)  and (B) of the
Indenture and (ii) the Bond Overcollateralization Deficiency for such date.

         FASIT: A "financial asset  securitization  investment trust" within the
meaning of section 860L of the Code.

         FASIT Provisions: The provisions of the federal income tax law relating
to FASITs which appear at sections  860H through 86OL of Subchapter M of Chapter
1 of the Code,  and related  provisions,  and  regulations,  including  proposed
regulations  and  rulings,   and   administrative   pronouncements   promulgated
thereunder, as the foregoing may be in effect from time to time.

         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.

         Final Distribution Date:  May 25, 2028.

         Financial  Intermediary:  A  broker,  dealer,  bank or other  financial
institution  or other  Person  that  clears  through or  maintains  a  custodial
relationship with a Clearing Agency Participant.

         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.

         GNMA:  The Government  National  Mortgage  Association,  a wholly owned
corporate instrumentality of the United States within HUD.

         Holder or Certificateholder: The registered owner of any Certificate as
recorded on the books of the Certificate  Registrar except that,  solely for the
purposes of taking any action or giving any consent  pursuant to this Agreement,
any Certificate registered in the name of the Depositor, the Trustee, the Master
Servicer,  any  Servicer  or any  Affiliate  thereof  shall be deemed  not to be
outstanding in determining whether the requisite  percentage necessary to effect
any such consent has been  obtained,  except that,  in  determining  whether the
Trustee shall be protected in relying upon any such consent,  only  Certificates
which a  Responsible  Officer  of the  Trustee  knows  to be so  owned  shall be
disregarded.  The Trustee may request and conclusively rely on certifications by
the Depositor,  the Master Servicer and any Servicer in determining  whether any
Certificates  are  registered  to an  Affiliate  of the  Depositor,  the  Master
Servicer or such Servicer.

         HUD: The United States Department of Housing and Urban Development,  or
any successor thereto.

         Independent: When used with respect to any Accountants, a Person who is
"independent"  within the meaning of Rule 2-01(b) of the Securities and Exchange
Commission's  Regulation  S-X.  When used with  respect to any other  Person,  a
Person  who (a) is in fact  independent  of  another  specified  Person  and any
Affiliate of such other Person,  (b) does not have any material direct financial
interest in such other Person or any Affiliate of such other Person,  and (c) is
not connected with such other Person or any Affiliate of such other Person as an
officer, employee, promoter,  underwriter,  trustee, partner, director or Person
performing similar functions.

         Indenture:  The Indenture,  dated as of June 1, 1998,  between the Bond
Issuer and the Bond Trustee.

         Interest  Distribution  Amount:  With respect to any Distribution Date,
the amount of interest  received by the Trustee from the Underlying  Bond, which
will be equal to one  month's  interest  (calculated  on the basis of the actual
number of day elapsed and a year of 360 days) on the Bond  Principal  Balance at
the then applicable  Bond Interest Rate plus any amounts  received in respect of
Carryforward  Interest,   Basis  Risk  Shortfalls  and  any  Unpaid  Basis  Risk
Shortfalls.

         Interest  Remittance Amount: With respect to any Distribution Date, the
sum of (i) all interest  collected (other than Payaheads) or advanced in respect
of Scheduled Payments on the Mortgage Loans,  including any prepayment  premiums
or penalties, during the related Collection Period (less (x) expenses calculated
at the Expense Fee Rate and (y)  unreimbursed  Advances and other amounts due to
the Master  Servicer,  the Servicers or the Trustee,  to the extent allocable to
interest),  (ii) any amounts paid by the  Servicers  with respect to  Prepayment
Interest  Shortfalls and any  Compensating  Interest Payment with respect to the
related  Prepayment  Period,  (iii) the portion of any Substitution  Amount paid
during the related  Prepayment  Period  allocable  to interest  and (iv) all Net
Liquidation  Proceeds,  Insurance Proceeds and other recoveries collected during
the related Prepayment  Period, to the extent allocable to interest,  as reduced
in each case by unreimbursed  interest Advances and other amounts due the Master
Servicer,  the  Servicers  or the  Bond  Trustee,  to the  extent  allocable  to
interest.

         Lehman Capital:  Lehman Capital, A Division of Lehman Brothers Holdings
Inc., or any successor in interest.

         LIBOR:  The per annum rate  determined  pursuant to Section 4.05 on the
basis of London  interbank  offered rate  quotations  for  one-month  Eurodollar
deposits,  as such  quotations  may  appear on the  display  designated  as page
"LIUS01M" on the Bloomberg  Financial  Markets  Commodities  News (or such other
page as may replace  such page on that  service  for the  purpose of  displaying
London interbank offered quotations of major banks).

         LIBOR  Certificate:  Any Class A-1,  Class A-2, Class M-1, Class M-2 or
Class B Certificate.

         LIBOR  Determination  Date: The second London  Business Day immediately
preceding the commencement of each Accrual Period for any LIBOR Certificates.

         Liquidated  Mortgage Loan: Any defaulted  Mortgage Loan as to which the
Master Servicer or the applicable  Servicer has determined that all amounts that
it  expects  to  recover  on behalf of the Trust Fund from or on account of such
Mortgage Loan have been recovered.

         Liquidation Expenses: Expenses that are incurred by the Master Servicer
or a Servicer in connection with the liquidation of any defaulted  Mortgage Loan
and are not recoverable under the applicable  Primary Mortgage Insurance Policy,
including,  without limitation,  foreclosure and rehabilitation  expenses, legal
expenses and unreimbursed  amounts  expended  pursuant to Sections 9.06, 9.16 or
9.22.

         Liquidation Proceeds:  Cash received in connection with the liquidation
of a defaulted  Mortgage  Loan,  whether  through the sale or assignment of such
Mortgage Loan, trustee's sale, foreclosure sale or otherwise, or the sale of the
related Mortgaged Property if the Mortgaged Property is acquired in satisfaction
of the Mortgage  Loan,  including  any amounts  remaining in the related  Escrow
Account.

         London  Business  Day:  Any day on which  banks are open for dealing in
foreign currency and exchange in London, England and New York City.

         Master Servicer: Norwest Bank Minnesota,  National Association,  or any
successor in interest, or if any successor master servicer shall be appointed as
herein provided, then such successor master servicer.

         Master Servicing Agreement: The Master Servicing Agreement, dated as of
June 1, 1998 among the Bond Issuer, the Master Servicer and the Bond Trustee.

         Mortgage: A mortgage,  deed of trust or other instrument  encumbering a
fee simple  interest in real property  securing a Mortgage  Note,  together with
improvements thereto.

         Mortgage  Loan: A Mortgage and the related notes or other  evidences of
indebtedness secured by each such Mortgage conveyed, transferred, sold, assigned
to or deposited with the Bond Issuer pursuant to the Deposit Trust Agreement and
pledged to the Bond Trustee under the Indenture.

         Net Liquidation Proceeds: With respect to any Liquidated Mortgage Loan,
the  related  Liquidation  Proceeds  net of  unreimbursed  expenses  incurred in
connection with  liquidation or foreclosure and unreimbursed  Advances,  if any,
received and retained in connection with the liquidation of such Mortgage Loan.

         Net Prepayment  Interest  Shortfalls:  With respect to any Distribution
Date, the excess of (i)  Prepayment  Interest  Shortfalls for such  Distribution
Date over (ii) the sum of Compensating Interest Payments and amounts distributed
pursuant to Section 5.02(b)(xiii) on such Distribution Date.

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

         Notional  Amount:  With  respect to any  Notional  Certificate  and any
Distribution  Date,  such  Certificate's  Percentage  Interest of the  Aggregate
Notional Amount of such Class of Certificates for such Distribution Date.

         Notional Certificate:  The Class X Certificate.

         Offering Document:  The Prospectus.

         Officer's  Certificate:  A  certificate  signed by the  Chairman of the
Board,  any Vice Chairman,  the  President,  any Vice President or any Assistant
Vice President of a Person, and in each case delivered to the Trustee.

         Opinion of Counsel: A written opinion of counsel, reasonably acceptable
in form and substance to the Trustee, and who may be in-house or outside counsel
to the Depositor but which must be Independent  outside  counsel with respect to
any such opinion of counsel  concerning  the transfer of the Class O Certificate
or concerning  certain  matters with respect to the Employee  Retirement  Income
Security Act of 1974,  as amended  ("ERISA"),  or the  taxation,  or the federal
income tax status, of the Trust Fund as a FASIT.

         Ownership Certificate:  Any Class O Certificate.

         Paying Agent:  Any paying agent  appointed  pursuant to Section 3.08 of
this Agreement.

         Percentage  Interest:  With respect to any Certificate,  its percentage
interest  in the  undivided  beneficial  ownership  interest  in the Trust  Fund
evidenced  by all  Certificates  of the  same  Class as such  Certificate.  With
respect to any Certificate other than the Class X and Class O Certificates,  the
Percentage  Interest  evidenced  thereby  shall  equal the  initial  Certificate
Principal  Amount  thereof  divided by the initial Class  Certificate  Principal
Amount of all  Certificates  of the same Class.  With respect to the Class X and
Class O Certificates, the Percentage Interest evidenced thereby shall be 100%.

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

         Placement Agent:  Lehman Brothers Inc.

         Plan Asset  Regulations:  The Department of Labor regulations set forth
in 29 C.F.R. 2510.3-101.

         Pool  Delinquency  Rate:  With respect to any  Collection  Period,  the
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
outstanding  principal  balance of all Mortgage Loans 60 or more days delinquent
(including all  foreclosures  and REO Properties) as of the close of business on
the last day of such  Collection  Period,  and the  denominator  of which is the
Aggregate  Loan  Balance  as of the  close of  business  on the last day of such
Collection Period.

         Principal  Distribution  Amount: With respect to any Distribution Date,
the sum of (i) the excess of the Principal  Remittance Amount for such date over
the Bond  Overcollateralization  Excess Amount, if any, for such date, plus (ii)
the Extra Principal Distribution Amount, if any, for such date.

         Principal Remittance Amount: With respect to any Distribution Date, the
sum of (i) all principal collected (other than Payaheads) or advanced in respect
of Scheduled Payments on the Mortgage Loans during the related Collection Period
(less  unreimbursed  Advances and other amounts due to the Master Servicer,  the
Servicers or the Owner Trustee,  the Bond Trustee or the Trustee,  to the extent
allocable to principal), (ii) the outstanding principal balance of each Mortgage
Loan that was  purchased  from the Bond  Trust  during  the  related  Prepayment
Period,  (iii) the  portion of any  Substitution  Amount paid during the related
Prepayment Period allocable to principal, and (iv) all Net Liquidation Proceeds,
Insurance Proceeds and other recoveries  collected during the related Prepayment
Period,  to the  extent  allocable  to  principal,  as  reduced  in each case by
unreimbursed  Advances  and  other  amounts  due to  the  Master  Servicer,  the
Servicers,  the Owner  Trustee,  the Bond Trustee or the Trustee,  to the extent
allocable to principal.

         Proceeding:  Any suit in  equity,  action at law or other  judicial  or
administrative proceeding.

         Prospectus:  The prospectus  supplement  dated June 15, 1998,  together
with the accompanying  prospectus dated June 5, 1998, relating to the Class A-1,
Class A-2 and Class M-1.

         Qualified  GIC:  A  guaranteed   investment  contract  or  surety  bond
providing for the investment of funds in the Certificate  Account and insuring a
minimum,  fixed or floating rate of return on investments  of such funds,  which
contract or surety bond shall:

                  (a)  be  an  obligation  of  an  insurance  company  or  other
corporation  whose  long-term  debt is rated by each Rating Agency in one of its
two highest rating  categories  or, if such  insurance  company has no long-term
debt,  whose claims paying  ability is rated by each Rating Agency in one of its
two highest rating categories, and whose short-term debt is rated by each Rating
Agency in its highest rating category;

                  (b) provide  that the Trustee may  exercise  all of the rights
under such contract or surety bond without the necessity of taking any action by
any other Person;

                  (c)  provide  that if at any  time  the  then  current  credit
standing of the obligor under such guaranteed  investment  contract is such that
continued  investment  pursuant  to such  contract  of funds  would  result in a
downgrading of any rating of the Certificates,  the Trustee shall terminate such
contract  without penalty and be entitled to the return of all funds  previously
invested thereunder, together with accrued interest thereon at the interest rate
provided  under  such  contract  to the date of  delivery  of such  funds to the
Trustee;

                  (d)  provide  that the  Trustee's  interest  therein  shall be
transferable to any successor trustee hereunder: and

                  (e) provide that the funds  reinvested  thereunder and accrued
interest thereon be returnable to the Certificate  Account,  as the case may be,
not later than the Business Day prior to any Distribution Date.

         Rating Agency:  S&P and DCR.

         Realized Loss: With respect to each Liquidated Mortgage Loan, an amount
equal to (i) the unpaid  principal  balance of such Mortgage Loan as of the date
of  liquidation,  minus  (ii)  Liquidation  Proceeds  received,  to  the  extent
allocable to principal,  net of amounts that are  reimbursable  therefrom to the
Master  Servicer or any Servicer  with respect to such Mortgage Loan (other than
Advances of principal) including expenses of liquidation. In determining whether
a Realized Loss is a Realized Loss of principal,  Liquidation  Proceeds shall be
allocated,  first, to payment of expenses  related to such  Liquidated  Mortgage
Loan,  then to accrued  unpaid  interest  and  finally  to reduce the  principal
balance of the Mortgage Loan.

         Record  Date:  With  respect  to any  Distribution  Date,  the close of
business on the Business Day immediately preceding such Distribution Date.

         Reference Banks:  As defined in Section 4.05 hereof.

         REO Property: As defined in the Master Servicing Agreement.

         Replacement   Mortgage  Loan:  As  defined  in  the  Master   Servicing
Agreement.

         Required Reserve Fund Amount:  With respect to any  Distribution  Date,
the amount, if any, by which the Targeted  Overcollateralization  Amount exceeds
the Bond Overcollateralization Amount (after giving effect to any payments to be
made on such Distribution Date).

         Reserve Fund:  The account  established  and  maintained by the Trustee
pursuant to Section 5.06 hereof.

         Reserve Fund Deferred Amount Deposit:  As defined in Section 5.02(d)(v)
hereof.

         Reserve Interest Rate:  As defined in Section 4.05 hereof.

         Responsible  Officer:  When used with respect to the Trustee,  any Vice
President, Assistant Vice President, the Secretary, any assistant secretary, the
Treasurer,   or  any  assistant  treasurer,   working  in  its  corporate  trust
department,  or any other  officer of the  Trustee to whom a matter is  referred
because of such  officer's  knowledge  of and  familiarity  with the  particular
subject.

         Restricted  Certificate:  The Class  M-2,  Class B, Class X and Class O
Certificates.

         Rolling Three Month  Delinquency Rate: With respect to any Distribution
Date, the fraction,  expressed as a percentage, equal to the average of the Pool
Delinquency  Rates  for each of the  three  (or one and two,  in the case of the
first and second Distribution Dates) immediately preceding Collection Periods.

         S&P:  Standard & Poor's Rating Services,  a division of The McGraw-Hill
Companies, Inc., or any successor in interest.

         Senior Enhancement  Percentage:  With respect to any Distribution Date,
the fraction,  expressed as a  percentage,  the numerator of which is the sum of
the aggregate Certificate  Principal Amount of the Subordinate  Certificates and
the Bond  Overcollateralization  Amount,  in each case  after  giving  effect to
distributions  on such  Distribution  Date, and the  denominator of which is the
Stepped-up Bond Balance as of the last day of the related Collection Period.

         Senior Principal  Distribution Amount: With respect to any Distribution
Date (a) prior to the Stepdown Date or with respect to which a Trigger Event has
occurred with respect to such  Distribution  Date,  the  Principal  Distribution
Amount and (b) on or after the Stepdown  Date and as long as a Trigger Event has
not occurred  with respect to such  Distribution  Date,  the amount,  if any, by
which (x) the aggregate  Certificate Principal Amount of the Senior Certificates
immediately  prior to such  Distribution  Date exceeds (y) the lesser of (A) the
product of (i) 62.42% and (ii) the  Stepped-up  Bond Balance and (B) the amount,
if any, by which (i) the Stepped-up Bond Balance exceeds (ii) $2,315,379.

         Startup Day: The day  designated as such  pursuant to Section  10.01(c)
hereof.

         Stepdown Date: The later to occur of (x) the Distribution  Date in June
2001  and (y) the  first  Distribution  Date on  which  the  Senior  Enhancement
Percentage (calculated for this purpose after giving effect to payments or other
recoveries in respect of the Mortgage Loans during the related Collection Period
but  before  giving  effect  to   distributions  on  the  Certificates  on  such
Distribution Date) is greater than to equal to 37.58%.

         Subordinate  Certificate:  Any Class M-1, Class M-2, Class B or Class X
Certificate.

         Substitution Amount:  As defined in the Master Servicing Agreement.

         Targeted Overcollateralization Amount: With respect to any Distribution
Date,  (x) prior to the Stepdown  Date,  the product of 1.35% and the  Aggregate
Loan Balance as of the Cut-Off Date and (y) on and after the Stepdown  Date, the
greater of (i) the  product of 2.70% and the  Aggregate  Loan  Balance as of the
last day of the related Collection Period and (ii) $2,315,379.

         Termination Price:  As defined in Section 7.01 hereof.

         Total Distribution  Amount:  With respect to any Distribution Date, the
sum of the  Interest  Distribution  Amount  for  such  date  and  the  Principal
Distribution Amount for such date.

         Trigger Event:  With respect to any  Distribution  Date, if the Rolling
Three Month  Delinquency  Rate as of the last day of the  immediately  preceding
Collection Period equals or exceeds 50% of the Senior Enhancement Percentage for
such Distribution Date.

         Trust Fund  Assets:  The corpus of the trust  created  pursuant to this
Agreement, consisting of the Underlying Bond, including all distribution thereon
after the Cut-off Date, the Certificate  Account, the Reserve Fund and the other
items referred to in, and conveyed to the Trustee under, Section 2.01.

         Trustee: First Union National Bank, or any successor in interest, or if
any successor  trustee or any co-trustee  shall be appointed as herein provided,
then such successor trustee and such co-trustee, as the case may be.

         Trustee  Fee:  As to any  Distribution  Date,  an  amount  equal to the
product of the Trustee Fee Rate and the  Aggregate  Loan Balance as of the first
day of the related Collection Period.

         Trustee Fee Rate:  0.001% per annum.

         Underlying Bond: The  Collateralized  Callable  Mortgage Bond issued by
the Bond Issuer pursuant to the Indenture.

         Unpaid Basis Risk Shortfall:  With respect to any Distribution Date and
each Class of  Certificates,  the  aggregate of all Basis Risk  Shortfalls  with
respect  to such  Class  for all  previous  Distribution  Dates,  together  with
interest thereon at the applicable  Certificate Interest Rate, less all payments
made to the holders of the Certificates,  of such Class in respect of Basis Risk
Shortfalls on or prior to such Distribution Date.

         Voting  Interests:  The  portion  of  the  voting  rights  of  all  the
Certificates  that is  allocated to any  Certificate  for purposes of the voting
provisions of this  Agreement.  At all times during the term of this  Agreement,
95% of all Voting  Interests shall be allocated to the  Certificates  other than
the Class X Certificate,  and 5% of all Voting  Interests  shall be allocated to
the Class X Certificate.  Voting  Interests  shall be allocated  among the other
Classes of Certificates  (and among the Certificates  within each such Class) in
proportion  to  their  Class  Certificate   Principal  Amounts  (or  Certificate
Principal Amounts).

Section 1Calculations Respecting Accrued Interest.  Accrued interest, if any, on
any  Certificate  shall be  calculated  based upon a 360-day year and the actual
number of days in each Accrual Period.


                                  ARTICLE II.

                              DECLARATION OF TRUST;
           CONVEYANCE OF THE UNDERLYING BOND; ISSUANCE OF CERTIFICATES

         Section  2.01.  Conveyance  of  the  Underlying  Bond.  The  Depositor,
concurrently  with the  execution  and delivery of this  Agreement,  does hereby
transfer,  convey,  sell and assign to the Trustee,  on behalf of the Holders of
the  Certificates,  without recourse,  all the right,  title and interest of the
Depositor in and to the Underlying  Bond,  including all  distributions  thereon
payable on and after the Cut-off Date. In connection with such  assignment,  the
Depositor shall have caused the Underlying Bond to be registered in the name of,
or endorsed to the order of,  First Union  National  Bank,  as trustee,  or in a
nominee name of the Trustee,  and to be delivered or transferred to the Trustee.
The assignment of the  Underlying  Bond  accomplished  hereby is absolute and is
intended as a sale.  The Depositor  represents and covenants that the Underlying
Bond as of the  Closing  Date is free and clear of any right,  charge,  security
interest  or lien or  claim in favor of the  Depositor  or any  person  claiming
through the Depositor and that the  Depositor  has, as of the Closing Date,  the
right to assign the Underlying Bond to the Trustee.

         It is the intention of the Depositor  that the transfer and  assignment
of the Underlying  Bond shall  constitute a sale from the Depositor to the Trust
and that such  Underlying  Bond not be a part of the  Depositor's  estate in the
event  of the  insolvency  of the  Depositor.  In the  event  the  transfer  and
assignment of the Underlying Bond  contemplated by the Agreement is deemed to be
other  than  a sale  notwithstanding  the  intent  of the  parties  hereto,  the
Agreement  shall be  deemed  to be and in such  event  hereby  is the grant of a
security interest from the Depositor to the Trustee,  and the Trustee shall have
all the  rights,  powers and  privileges  of a secured  party  under the Uniform
Commercial  Code in effect in the applicable  jurisdiction.  In such event,  the
Depositor  agrees to take such action and  execute  such  documents  as shall be
necessary in order to fully  realize the benefits of such secured  party status,
including,  without  limitations,  powers  of  attorney,  financing  statements,
notices of lien or other instruments or documents.

         Section 2.02.  Issuance of Certificates.  The Trustee  acknowledges the
transfer and delivery to it of the  Underlying  Bond in the manner  described in
Section  2.01  hereof and  declares  that the  Trustee  holds and will hold such
Underlying   Bond  in  trust  for  the   benefit  of  all   present  and  future
Certificateholders and, concurrently with such transfer and delivery, has caused
to be duly  executed,  authenticated  and  delivered to or upon the order of the
Depositor the Certificates in authorized denominations, registered in such names
as the Depositor has requested.

                                  ARTICLE III.

                                THE CERTIFICATES

         Section 3.01. The Certificates.  (a) The Certificates shall be issuable
in registered form only and shall be securities governed by Article 8 of the New
York Uniform  Commercial Code. The Book-Entry  Certificates will be evidenced by
one or more  certificates,  beneficial  ownership  of which  will be held in the
dollar  denominations in Certificate  Principal  Amount or Notional  Amount,  as
applicable,  or in the Percentage  Interests,  specified  herein.  Each Class of
Certificates (other than the Class X and Class O Certificates) will be issued in
the minimum  denominations  in  Certificate  Principal  Amount  specified in the
Preliminary  Statement hereto and in integral multiples of $1 in excess thereof.
The Class X and Class O Certificates will each be issued as a single Certificate
and maintained in definitive,  fully registered form in a denomination  equal to
100% of the Percentage Interest of such Class. The Certificates may be issued in
the form of typewritten certificates.

         (b) The Certificates shall be executed by manual or facsimile signature
on behalf of the Trustee by an authorized  officer.  Each Certificate  shall, on
original issue, be  authenticated by the Trustee upon the order of the Depositor
upon receipt by the Trustee of the Underlying Bond described in Section 2.01. 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  provided for herein,  executed by an
authorized officer of the Trustee or the Authenticating Agent, if any, by manual
signature,  and such  certification  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.  At any time and from time to time after the execution
and delivery of this Agreement,  the Depositor may deliver Certificates executed
by the Depositor to the Trustee or the  Authenticating  Agent for authentication
and the Trustee or the Authenticating  Agent shall authenticate and deliver such
Certificates as in this Agreement provided and not otherwise.

         Section 3.02. Registration. The Trustee is hereby appointed, and hereby
accepts its appointment as, Certificate Registrar in respect of the Certificates
and  shall  maintain  books  for  the  registration  and  for  the  transfer  of
Certificates  (the  "Certificate  Register").  The Trustee may appoint a bank or
trust company to act as  Certificate  Registrar.  A  registration  book shall be
maintained for the  Certificates  collectively.  The  Certificate  Registrar may
resign or be  discharged  or removed and a new  successor  may be  appointed  in
accordance with the procedures and  requirements  set forth in Sections 6.06 and
6.07 hereof with respect to the resignation, discharge or removal of the Trustee
and the  appointment  of a successor  Trustee.  The  Certificate  Registrar  may
appoint,  by a  written  instrument  delivered  to the  Holders  and the  Master
Servicer, any bank or trust company to act as co-registrar under such conditions
as  the  Certificate  Registrar  may  prescribe;  provided,  however,  that  the
Certificate   Registrar   shall  not  be  relieved  of  any  of  its  duties  or
responsibilities hereunder by reason of such appointment.

         Section 3.03. Transfer and Exchange of Certificates.  (a) A Certificate
(other  than  Book-Entry  Certificates  which  shall be subject to Section  3.09
hereof) may be  transferred  by the Holder  thereof only upon  presentation  and
surrender of such  Certificate at the office of the  Certificate  Registrar duly
endorsed or  accompanied  by an  assignment  duly executed by such Holder or his
duly  authorized  attorney  in  such  form  as  shall  be  satisfactory  to  the
Certificate  Registrar.  Upon the transfer of any Certificate in accordance with
the  preceding  sentence,  the  Trustee  shall  execute,  and the Trustee or any
Authenticating  Agent shall  authenticate and deliver to the transferee,  one or
more new  Certificates of the same Class and evidencing,  in the aggregate,  the
same  aggregate   Certificate   Principal   Amount  as  the  Certificate   being
transferred.  No service  charge  shall be made to a  Certificateholder  for any
registration  of transfer of  Certificates,  but the  Certificate  Registrar may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any  registration of transfer of Certificates.
(b) A Certificate  may be exchanged by the Holder  thereof for any number of new
Certificates of the same Class, in authorized denominations, representing in the
aggregate the same Certificate Principal Amount as the Certificate  surrendered,
upon  surrender  of  the  Certificate  to be  exchanged  at  the  office  of the
Certificate  Registrar duly endorsed or  accompanied by a written  instrument of
transfer  duly executed by such Holder or his duly  authorized  attorney in such
form as is  satisfactory to the Certificate  Registrar.  Certificates  delivered
upon any such exchange will evidence the same obligations,  and will be entitled
to the same rights and privileges, as the Certificates  surrendered.  No service
charge shall be made to a  Certificateholder  for any exchange of  Certificates,
but the  Certificate  Registrar may require payment of a sum sufficient to cover
any tax or  governmental  charge  that may be  imposed  in  connection  with any
exchange of  Certificates.  Whenever any  Certificates  are so  surrendered  for
exchange, the Trustee shall execute, and the Trustee or the Authenticating Agent
shall   authenticate,    date   and   deliver   the   Certificates   which   the
Certificateholder making the exchange is entitled to receive.

         (c) By  acceptance of a Restricted  Certificate,  whether upon original
issuance or subsequent transfer, each Holder of such a Certificate  acknowledges
the  restrictions  on the  transfer of such  Certificate  set forth  thereon and
agrees that it will transfer such a Certificate only as provided herein.

         The following restrictions shall apply with respect to the transfer and
registration of transfer of a Restricted  Certificate to a transferee that takes
delivery in the form of a Definitive Certificate:

(i)               The  Certificate  Registrar  shall  register the transfer of a
                  Restricted Certificate if the requested transfer is (x) to the
                  Depositor or the Placement  Agent, an affiliate (as defined in
                  Rule  144(a)(1)  under the 1933 Act) of the  Depositor  or the
                  Placement   Agent   or  (y)   being   made  to  a   "qualified
                  institutional  buyer"  as  defined  in  Rule  144A  under  the
                  Securities Act of 1933, as amended (the "Act") by a transferor
                  who has provided the Trustee with a certificate in the form of
                  Exhibit F hereto; and

(ii)              The  Certificate  Registrar  shall  register the transfer of a
                  Restricted Certificate if the requested transfer is being made
                  to an "accredited investor" under Rule 501(a)(1),  (2), (3) or
                  (7) under the Act by a transferor who furnishes to the Trustee
                  a  letter  of the  transferee  substantially  in the  form  of
                  Exhibit  G  hereto.  (d) No  transfer  of an  ERISA-Restricted
                  Certificate in the form of a Definitive  Certificate  shall be
                  made to any  Person  unless the  Trustee  has  received  (A) a
                  certificate substantially in the form of Exhibit H hereto from
                  such  transferee or (B) an Opinion of Counsel  satisfactory to
                  the Trustee and the  Depositor to the effect that the purchase
                  and  holding  of such a  Certificate  will not  constitute  or
                  result  in the  assets of the Trust  Fund  being  deemed to be
                  "plan   assets"   subject  to  the   prohibited   transactions
                  provisions  of ERISA or Section  4975 of the Code and will not
                  subject  the Trustee or the  Depositor  to any  obligation  in
                  addition  to  those  undertaken  in the  Agreement;  provided,
                  however, that the Trustee will not require such certificate or
                  opinion in the event  that,  as a result of a change of law or
                  otherwise, counsel satisfactory to the Trustee has rendered an
                  opinion  to the effect  that the  purchase  and  holding of an
                  ERISA-Restricted  Certificate  by a Plan or a  Person  that is
                  purchasing or holding such a Certificate  with the assets of a
                  Plan will not constitute or result in a prohibited transaction
                  under ERISA or Section 4975 of the Code. The  preparation  and
                  delivery of the  certificate  and  opinions  referred to above
                  shall not be an expense of the Trust Fund,  the Trustee or the
                  Depositor.   Notwithstanding  the  foregoing,  no  opinion  or
                  certificate  shall be required for the initial issuance of the
                  ERISA-Restricted Certificates.

         (e) As a condition  of the  registration of transfer or exchange of any
Certificate,  the  Certificate  Registrar  may  require the  certified  taxpayer
identification  number of the owner of the  Certificate and the payment of a sum
sufficient to cover any tax or other  governmental  charge imposed in connection
therewith;  provided,  however,  that the  Certificate  Registrar  shall have no
obligation  to require such payment or to determine  whether or not any such tax
or  charge  may  be  applicable.   No  service  charge  shall  be  made  to  the
Certificateholder  for any registration,  transfer or exchange of a Certificate.
(f)  Notwithstanding  anything to the contrary  contained  herein, no Class X or
Class  O  Certificate  may  be  owned,  pledged  or  transferred,   directly  or
indirectly, by or to any person that is not an Eligible Corporation.

         Prior to and as a condition of the  registration of any transfer,  sale
or other  disposition of a Class O Certificate,  the proposed  transferee  shall
deliver to the Trustee an affidavit in substantially the form attached hereto as
Exhibit  D-1  representing  and  warranting,   among  other  things,  that  such
transferee is an Eligible Corporation or an agent or nominee acting on behalf of
an Eligible Corporation (any such transferee, a "Permitted Transferee"), and the
proposed  transferor  shall deliver to the Trustee an affidavit in substantially
the form attached hereto as Exhibit D-2. In addition, the Trustee may (but shall
have  no  obligation  to)  require,  prior  to and as a  condition  of any  such
transfer,  the  delivery by the  proposed  transferee  of an Opinion of Counsel,
addressed to the Depositor and the Trustee satisfactory in form and substance to
the Depositor,  that such proposed  transferee or, if the proposed transferee is
an agent or nominee, the proposed beneficial owner, is an Eligible Corporation .
Notwithstanding  the  registration in the Certificate  Register of any transfer,
sale, or other  disposition of a Class O Certificate to a transferee  other than
an Eligible Corporation or an agent or nominee acting on behalf of a transferee,
such  registration  shall be deemed to be of no legal force or effect whatsoever
and such  transferee  (or such  agent or  nominee)  shall  not be deemed to be a
Certificateholder for any purpose hereunder,  including, but not limited to, the
receipt of distributions  on such Class O Certificate.  The Trustee shall not be
under any liability to any person for any  registration or transfer of a Class O
Certificate  to a  transferee  that  is not a  Permitted  Transferee  or for the
maturity of any payments due on such Class O Certificate  to the Holder  thereof
or for taking any other action with respect to such Holder under the  provisions
of the Agreement,  so long as the transfer was effected in accordance  with this
Section  3.03(f),  unless the Trustee shall have actual knowledge at the time of
such transfer or the time of such payment or other action that the transferee is
not a Permitted  Transferee (or an agent or nominee thereof).  The Trustee shall
be entitled to recover from any Holder of a Class O  Certificate  that was not a
Permitted  Transferee  (or an agent or nominee  thereof) at the time it became a
Holder  or any  subsequent  time it  ceased to be an  Eligible  Corporation  all
payments  made on such Class O  Certificate  at and after either such times (and
all costs and expenses,  including but not limited to attorneys' fees,  incurred
in  connection  therewith).  Any  payment  (not  including  any such  costs  and
expenses) so recovered  by the Trustee  shall be paid and  delivered to the last
preceding Holder of such Class O Certificate.

         If any purported transferee shall become a registered Holder of a Class
O Certificate in violation of the provisions of this Section 3.03(f),  then upon
receipt of written  notice to the Trustee that the  registration  of transfer of
such Class O Certificate was not in fact permitted by this Section 3.03(f),  the
last preceding  Permitted  Transferee  shall be restored to all rights as Holder
thereof retroactive to the date of such registration of transfer of such Class O
Certificate.  The  Trustee  shall be under no  liability  to any  Person for any
registration of transfer of a Class O Certificate  that is in fact not permitted
by this Section  3.03(f),  for making any payment due on such Certificate to the
registered  Holder  thereof or for taking any other  action with respect to such
Holder  under the  provisions  of this  Agreement  so long as the  transfer  was
registered upon receipt of the affidavit described in the preceding paragraph of
this Section 3.03(f).

          (g) Each Holder of a Class X Certificate  or Class O  Certificate,  by
such  Holder's  acceptance  thereof,  shall be deemed for all  purposes  to have
consented to the provisions of this section.

          Section  3.04.   Cancellation   of   Certificates.   Any   Certificate
surrendered  for  registration  of transfer or exchange  shall be cancelled  and
retained in accordance with normal retention  policies with respect to cancelled
certificates maintained by the Trustee or the Certificate Registrar.

          Section 3.05.  Replacement of Certificates.  If (i) any Certificate is
mutilated and is surrendered to the Trustee or any Authenticating  Agent or (ii)
the Trustee or any Authenticating Agent receives evidence to its satisfaction of
the destruction, loss or theft of any Certificate, and there is delivered to the
Trustee  or the  Authenticating  Agent  such  security  or  indemnity  as may be
required by them to save each of them  harmless,  then, in the absence of notice
to the  Depositor  and any  Authenticating  Agent that such  destroyed,  lost or
stolen Certificate has been acquired by a bona fide purchaser, the Trustee shall
execute  and the Trustee or any  Authenticating  Agent  shall  authenticate  and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen  Certificate,  a new Certificate of like tenor and Certificate  Principal
Amount.  Upon the issuance of any new  Certificate  under this Section 3.05, the
Trustee and Authenticating  Agent 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
or the Authenticating  Agent) connected therewith.  Any replacement  Certificate
issued pursuant to this Section 3.05 shall constitute  complete and indefeasible
evidence of ownership in the  applicable  Trust Fund, as if  originally  issued,
whether or not the lost,  stolen or destroyed  Certificate shall be found at any
time.

          Section 3.06.  Persons  Deemed  Owners.  Subject to the  provisions of
Section 3.09 with respect to Book-Entry Certificates,  the Depositor, the Master
Servicer,  the Trustee,  the Certificate  Registrar and any agent of any of them
may treat the Person in whose name any  Certificate is registered upon the books
of the Certificate Registrar as the owner of such Certificate for the purpose of
receiving  distributions  pursuant to  Sections  5.01 and 5.02 and for all other
purposes  whatsoever,  and  neither  the  Depositor,  the Master  Servicer,  the
Trustee,  the  Certificate  Registrar  nor any  agent  of any of them  shall  be
affected by notice to the contrary.

          Section 3.07. Temporary  Certificates.  (a) Pending the preparation of
definitive  Certificates,  upon the order of the  Depositor,  the Trustee  shall
execute and shall  authenticate  and  deliver  temporary  Certificates  that are
printed, lithographed,  typewritten,  mimeographed or otherwise produced, in any
authorized   denomination,   substantially   of  the  tenor  of  the  definitive
Certificates  in lieu of which they are issued and with such  variations  as the
authorized  officers executing such Certificates may determine,  as evidenced by
their execution of such Certificates.

          (b) If temporary  Certificates  are issued,  the Depositor  will cause
Definitive  Certificates to be prepared without  unreasonable  delay.  After the
preparation  of Definitive  Certificates,  the temporary  Certificates  shall be
exchangeable  for  definitive  Certificates  upon  surrender  of  the  temporary
Certificates  at the  office  or  agency of the  Trustee  without  charge to the
Holder.   Upon  surrender  for   cancellation  of  any  one  or  more  temporary
Certificates, the Trustee shall execute and authenticate and deliver in exchange
therefor  a  like   aggregate   Certificate   Principal   Amount  of  Definitive
Certificates  of the  same  Class  in the  authorized  denominations.  Until  so
exchanged,  the temporary  Certificates shall in all respects be entitled to the
same benefits under this Agreement as Definitive Certificates of the same Class.

          Section 3.08.  Appointment of Paying Agent.  The Trustee may appoint a
Paying Agent (which may be the Trustee) for the purpose of making  distributions
to  Certificateholders  hereunder.  The Trustee shall cause such Paying Agent to
execute  and  deliver to the Trustee an  instrument  in which such Paying  Agent
shall agree with the Trustee  that such Paying  Agent will hold all sums held by
it for the payment to Certificateholders in an Eligible Account in trust for the
benefit of the Certificateholders entitled thereto until such sums shall be paid
to the Certificateholders.  All funds remitted by the Trustee to any such Paying
Agent   for   the   purpose   of   making   distributions   shall   be  paid  to
Certificateholders  on each  Distribution Date and any amounts not so paid shall
be returned on such Distribution Date to the Trustee. If the Paying Agent is not
the  Trustee,  the Trustee  shall cause to be remitted to the Paying Agent on or
before the Business Day prior to each  Distribution  Date,  by wire  transfer in
immediately  available funds,  the funds to be distributed on such  Distribution
Date.  Any Paying  Agent  shall be either a bank or trust  company or  otherwise
authorized under law to exercise corporate trust powers.

          Section 3.09.  Book-Entry  Certificates.  (a) Each Class of Book-Entry
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 Trust Company,  the initial Clearing Agency,  by, or
on behalf of, the Depositor.  The  Book-Entry  Certificates  shall  initially be
registered  on the  Certificate  Register  in the  name  of the  nominee  of the
Clearing Agency, and no Certificate Owner will receive a Definitive  Certificate
representing such Certificate  Owner's interest in the Book-Entry  Certificates,
except as provided in Section 3.09(c).  Unless Definitive Certificates have been
issued to  Certificate  Owners of  Book-Entry  Certificates  pursuant to Section
3.09(c):

          (i) the  provisions  of this  Section  3.09 shall be in full force and
effect;

          (ii) the  Depositor,  the Paying Agent,  the Registrar and the Trustee
may deal with the  Clearing  Agency for all  purposes  (including  the making of
distributions on the Book-Entry Certificates) as the authorized  representatives
of the  Certificate  Owners and the  Clearing  Agency shall be  responsible  for
crediting  the amount of such  distributions  to the  accounts  of such  Persons
entitled thereto,  in accordance with the Clearing  Agency's normal  procedures;

          (iii) to the extent that the  provisions of this Section 3.09 conflict
with any other provisions of this Agreement, the provisions of this Section 3.09
shall control; and 

          (iv) the rights of Certificate  Owners shall be exercised only through
the Clearing Agency and the Clearing Agency Participants and shall be limited to
those established by law and agreements  between such Certificate Owners and the
Clearing  Agency  and/or  the  Clearing  Agency  Participants.  Unless and until
Definitive  Certificates  are issued  pursuant to Section  3.09(c),  the initial
Clearing  Agency  will  make  book-entry  transfers  among the  Clearing  Agency
Participants and receive and transmit distributions of principal of and interest
on the  Book-Entry  Certificates  to  such  Clearing  Agency  Participants.  

          (b) Whenever notice or other  communication to the  Certificateholders
is required under this Agreement, unless and until Definitive Certificates shall
have been issued to Certificate Owners pursuant to Section 3.09(c),  the Trustee
shall give all such notices and  communications  specified herein to be given to
Holders of the Book-Entry Certificates to the Clearing Agency.

          (c) If (i) (A) the  Depositor  advises the Trustee in writing that the
Clearing  Agency  is no  longer  willing  or  able  to  discharge  properly  its
responsibilities  with  respect  to the  Book-Entry  Certificates,  and  (B) the
Trustee or the  Depositor  is unable to locate a qualified  successor,  (ii) the
Depositor,  at its  option,  advises  the  Trustee in writing  that it elects to
terminate the book-entry  system through the Clearing  Agency or (iii) after the
occurrence of an Event of Default,  Certificate Owners  representing  beneficial
interests  aggregating  not less  than 50% of the  Class  Certificate  Principal
Amount of a Class of Book-Entry  Certificates  identified as such to the Trustee
by an Officer's  Certificate from the Clearing Agency advise the Trustee and the
Clearing  Agency through the Clearing  Agency  Participants  in writing that the
continuation of a book-entry  system through the Clearing Agency is no longer in
the  best  interests  of  the  Certificate  Owners  of  a  Class  of  Book-Entry
Certificates,  the Trustee  shall notify or cause the  Certificate  Registrar to
notify the Clearing Agency to effect  notification  to all  Certificate  Owners,
through the  Clearing  Agency,  of the  occurrence  of any such event and of the
availability  of Definitive  Certificates to Certificate  Owners  requesting the
same.  Upon  surrender  to the  Trustee of the  Book-Entry  Certificates  by the
Clearing  Agency,  accompanied by  registration  instructions  from the Clearing
Agency for  registration,  the Trustee shall issue the Definitive  Certificates.
Neither the  Depositor nor the Trustee shall be liable for any delay in delivery
of such  instructions  and may  conclusively  rely on, and shall be protected in
relying on, such instructions.  Upon the issuance of Definitive Certificates all
references herein to obligations imposed upon or to be performed by the Clearing
Agency shall be deemed to be imposed upon and  performed by the Trustee,  to the
extent applicable,  with respect to such Definitive Certificates and the Trustee
shall recognize the holders of the Definitive Certificates as Certificateholders
hereunder.  In addition, any Class M-2 or Class B Certificate  transferred to an
entity other than a "Qualified  Institutional Buyer" under the Securities Act of
1933, as amended,  shall be made solely through  delivery to the transferee of a
Definitive Certificate. ARTICLE IV.

                        ADMINISTRATION OF THE TRUST FUND

          Section 4.01. [Reserved]

          Section 4.02. [Reserved]

          Section 4.03. Reports to Certificateholders.  (a) On each Distribution
Date,  the Trustee shall deliver or cause to be delivered by first class mail to
each Certificateholder a written report setting forth the following information,
which   information  the  Master  Servicer  will  determine  (on  the  basis  of
information  obtained from the Servicers) and deliver to the Bond Trustee who in
turn,  will  deliver to the Trustee no later than one Business Day prior to such
Distribution  Date: 

          (i)  the  aggregate  amount  of the  distribution  to be  made on such
Distribution  Date to the Holders of each Class of  Certificates,  to the extent
applicable, allocable to principal on the Underlying Bond;

          (ii)  the  aggregate  amount  of the  distribution  to be made on such
Distribution  Date to the Holders of each Class of Certificates  (other than the
Class O  Certificate)  allocable to interest;  

          (iii) the amount,  if any, of any  distribution  to the Holders of the
Class X Certificate and the Class O Certificate;  

          (iv) (A) the aggregate  amount of any Advances  required to be made by
or on behalf of the Master  Servicer or any Servicer (or the Bond  Trustee) with
respect to such  Distribution  Date,  (B) the aggregate  amount of such Advances
actually made, and (C) the amount, if any, by which (A) above exceeds (B) above;

          (v) the Aggregate Loan Balance as of the close of business on the last
day of the related Collection Period,  after giving effect to payments allocated
to  principal  reported  under  clause  (i)  above;  

          (vi) the Class  Certificate  Principal  Amount (or Aggregate  Notional
Amount) of each Class of  Certificates,  to the  extent  applicable,  as of such
Distribution  Date  after  giving  effect to  payments  allocated  to  principal
reported under clause (i) above,  separately identifying any reduction of any of
the foregoing Certificate  Principal Amounts due to Applied Loss Amounts:  

          (vii) any Realized  Losses realized with respect to the Mortgage Loans
(x) in the  applicable  Prepayment  Period  and (y) in the  aggregate  since the
Cut-off Date; (viii) the amount of the Master Servicing Fees, Servicing Fees and
Trustee  Fees and  expenses  paid  during  the  Collection  Period to which such
distribution  relates;

          (ix) the number and aggregate  Scheduled Principal Balance of Mortgage
Loans,  as reported to the Bond Trustee by the Master  Servicer,  (a)  remaining
outstanding (b) delinquent 30 to 59 days on a contractual  basis, (c) delinquent
60 to 89  days on a  contractual  basis,  (d)  delinquent  90 or more  days on a
contractual  basis,  and  (e) as to  which  foreclosure  proceedings  have  been
commenced  as of the close of business on the last  Business Day of the calendar
month  immediately  preceding the month in which such  Distribution Date occurs;

          (x) the deemed principal  balance of each REO Property as of the close
of business on the last Business Day of the calendar month immediately preceding
the month in which such Distribution Date occurs;

          (xi) with  respect to any  Mortgage  Loan that became an REO  Property
during the preceding calendar month, the principal balance of such Mortgage Loan
and the  number  of such  Mortgage  Loans  as of the  close of  business  on the
Distribution Date in such preceding month; 

          (xii) with respect to  substitution of Mortgage Loans in the preceding
calendar month, the Scheduled  Principal  Balance of each Deleted Mortgage Loan,
and  of  each  Replacement  Mortgage  Loan;  

          (xiii) the aggregate outstanding Carryforward Interest, Net Prepayment
Interest Shortfalls,  Basis Risk Shortfalls and Unpaid Basis Risk Shortfalls, if
any,  if any,  for each  Class  of  Certificates,  after  giving  effect  to the
distribution made on such Distribution Date; 

          (xiv) the Certificate  Interest Rate  applicable to such  Distribution
Date with respect to each Class of Certificates;  

          (xv) if applicable,  the amount of any shortfall (i.e., the difference
between the aggregate amounts of principal and interest which Certificateholders
would  have  received  if  there  were  sufficient   available  amounts  in  the
Certificate Account and the amounts actually  distributed);  and 

          (xvi) any other  "loan-level"  information for any Mortgage Loans that
are delinquent 90 or more days on a contractual  basis and any REO Property held
by the Trust that is reported by the Master Servicer to the Trustee;  

          (xvii) the Bond Principal  Balance (after giving effect to payments to
be made on such Distribution  Date in respect of the Underlying  Bond);  

          (xviii)  whether or not the Underlying  Bond is to be redeemed on such
Distribution  Date;

          (xix) the Bond  Overcollateralization  Amount as of such  Distribution
Date  (after  giving  effect  to  distributions  to be  made in  respect  of the
Underlying Bond on such Distribution  Date); 

          (xx)  the  Excess  Mortgage  Amount,  if  any,  to  be  paid  on  such
Distribution  Date;

          (xxi) the  Required  Reserve  Fund Amount for such  Distribution  Date
(after giving effect to any  distributions to be made on such  Distribution Date
but before  giving  effect to any deposit to be made to the Reserve Fund on such
Distribution  Date);  

          (xxii) the amount, if any, to be deposited to the Reserve Fund on such
Distribution  Date; and 

          (xxiii) the amount on deposit in the Reserve Fund (after giving effect
to any deposit to be made thereto on such Distribution Date).

         In the case of information  furnished  pursuant to subclauses (i), (ii)
and (viii)  above,  the amounts shall be expressed as a dollar amount per $1,000
of original principal amount of Certificates.

         In preparing or furnishing  the foregoing  information  to the Trustee,
the Master  Servicer shall be entitled to rely  conclusively  on the accuracy of
the  information  or data  regarding  the  Mortgage  Loans and the  related  REO
Property that has been provided to the Master Servicer by each Servicer, and the
Master  Servicer  shall not be  obligated  to verify,  recompute,  reconcile  or
recalculate any such information or data.

         On each  Distribution  Date, the Trustee shall also deliver or cause to
be delivered by first class mail a copy of the  above-described  written report,
to the following  addresses:  (i) American  Residential  Eagle, Inc., 445 Marine
View Avenue, Suite 230, Del Mar, California 92014, Attention: Mark Conger, or to
such other address as the Depositor may  designate,  (ii) Lehman  Brothers Inc.,
Mortgage-Backed  Securities Group, 3 World Financial Center,  New York, New York
10285 and (iii) Bloomberg L.P., 499 Park Avenue, New York, New York 10022.

(b) Upon the reasonable advance written request of any Certificateholder that is
a savings and loan, bank or insurance company, which request, if received by the
Trustee,  will be promptly  forwarded to the Master  Servicer,  the Trustee will
cause the Master  Servicer  to  provide,  or cause to be  provided,  (or, to the
extent that such  information or documentation is not required to be provided by
a  Servicer  under the  applicable  Servicing  Agreement,  shall use  reasonable
efforts to obtain such  information and  documentation  from such Servicer,  and
provide) to such  Certificateholder  such reports and access to information  and
documentation  regarding  the  Mortgage  Loans  as  such  Certificateholder  may
reasonably deem necessary to comply with applicable regulations of the Office of
Thrift Supervision or its successor or other regulatory authorities with respect
to an  investment  in the  Certificates;  provided,  however,  that  the  Master
Servicer shall be entitled to be reimbursed by such  Certificateholder  for such
Master Servicer's actual expenses incurred in providing such reports and access.

(c) Within 90 days,  or such  shorter  period as may be  required  by statute or
regulation,  after the end of each calendar year, the Trustee shall send to each
Person  who at any time  during the  calendar  year was a  Certificateholder  of
record,  and make  available to  Certificate  Owners  (identified as such by the
Clearing Agency) in accordance with applicable regulations, a report summarizing
the items  provided  to  Certificateholders  pursuant  to Section  4.03(a) on an
annual basis as may be required to enable such Holders to prepare  their federal
income tax returns.  Such information shall include the amount of original issue
discount  accrued on each Class of Certificates  and  information  regarding the
expenses of the Trust Fund.  The Master  Servicer shall provide the Trustee with
such  information  as is  necessary  for the  Trustee to prepare  such  reports.
Section  4Certificate  Account.  (a) The Trustee shall establish and maintain in
its name,  as  trustee,  a  special  deposit  trust  account  (the  "Certificate
Account"),  to be held in trust for the benefit of the Certificateholders  until
disbursed pursuant to the terms of this Agreement. The Certificate Account shall
be an Eligible  Account.  If the existing  Certificate  Account  ceases to be an
Eligible Account,  the Trustee shall establish a new Certificate Account that is
an Eligible Account within 20 Business Days and transfer all funds on deposit in
such  existing  Certificate  Account  into  such new  Certificate  Account.  The
Certificate Account shall relate solely to the Certificates issued hereunder and
funds in the Certificate Account shall be held separate and apart from and shall
not be commingled with any other monies  including,  without  limitation,  other
monies of the Trustee held under this Agreement.

          (b) The  Trustee  shall  cause to be  deposited  into the  Certificate
Account on the day on which, or, if such day is not a Business Day, the Business
Day immediately  following the day on which, any monies are remitted by the Bond
Trustee to the Trustee,  all such amounts.  The Trustee  shall make  withdrawals
from the Certificate Account only for the following purposes:

          (i) to withdraw amounts deposited in the Certificate Account in error;

          (ii) to pay itself any investment  income earned with respect to funds
in the  Certificate  Account  invested in Eligible  Investments  as set forth in
subsection (c) below,  and to make payment to itself and others  pursuant to any
provision of this Agreement;

          (iii) to make  distributions  to the  Certificateholders  pursuant  to
Article V; and 

          (iv) to clear  and  terminate  the  Certificate  Account  pursuant  to
Section 7.02. (c) The Trustee shall invest, or cause to be invested,  funds held
in the Certificate Account in Eligible  Investments (which may be obligations of
the  Trustee).  All  such  investments  must  mature  no  later  than  the  next
Distribution Date, and shall not be sold or disposed of prior to their maturity.
All such  Eligible  Investments  will be made in the name of the Trustee (in its
capacity as such) or its  nominee.  All income and gain  realized  from any such
investment  shall be  compensation  for the  Trustee and shall be subject to its
withdrawal  on order from time to time.  The amount of any  losses  incurred  in
respect of any such investments  shall be paid by the Trustee for deposit in the
Certificate  Account out of its own funds,  without  any right of  reimbursement
therefor, immediately as realized.

          Section  4.05.   Determination   of  LIBOR.  (a)  If  the  outstanding
Certificates  include any LIBOR  Certificates,  then on each LIBOR Determination
Date the Master Servicer shall determine LIBOR on the basis of the offered LIBOR
quotations  of the  Reference  Banks as of 11:00 a.m.  London time on such LIBOR
Determination Date as follows:

          (i) If on any LIBOR  Determination  Date two or more of the  Reference
Banks provide such offered quotations, LIBOR for the next Accrual Period will be
the arithmetic mean of such offered quotations (rounding such arithmetic mean if
necessary to the nearest five decimal places);

          (ii)  If on any  LIBOR  Determination  Date  only  one or  none of the
Reference  Banks  provides such offered  quotations,  LIBOR for the next Accrual
Period  will be  whichever  is the  higher  of (x)  LIBOR as  determined  on the
previous LIBOR Determination Date or (y) the Reserve Interest Rate. The "Reserve
Interest  Rate" will be either (A) the rate per annum which the Master  Servicer
determines to be the arithmetic mean (rounding such arithmetic mean if necessary
to the nearest five decimal  places) of the one-month  Eurodollar  lending rates
that New York City banks  selected by the Master  Servicer are  quoting,  on the
relevant LIBOR  Determination  Date, to the principal London offices of at least
two leading  banks in the London  interbank  market or (B) in the event that the
Master  Servicer can determine no such  arithmetic  mean,  the lowest  one-month
Eurodollar  lending  rate that the New York City  banks  selected  by the Master
Servicer are quoting on such LIBOR Determination Date to leading European banks;
and 

          (iii) If on any  LIBOR  Determination  Date  the  Master  Servicer  is
required  but is unable to  determine  the Reserve  Interest  Rate in the manner
provided in  paragraph  (ii) above,  LIBOR for the next  Accrual  Period will be
LIBOR as determined on the previous LIBOR  Determination Date or, in the case of
the  first  LIBOR   Determination   Date,   the  Initial  LIBOR  Rate. 

          (b) The  establishment  of LIBOR by the Master Servicer and the Master
Servicer's  subsequent  calculation  of the  Certificate  Interest Rate or Rates
applicable to the LIBOR  Certificates  for the relevant  Accrual Period,  in the
absence of manifest error,  will be final and binding.  In all cases, the Master
Servicer may conclusively rely on quotations of LIBOR for the Reference Banks as
such  quotations  appear on the display  designated  "LIUS01M" on the  Bloomberg
Financial Markets Commodities News.

          (c) As used herein,  "Reference  Banks" shall mean four leading  banks
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market (i) with an established place of business in London,  England, (ii) whose
quotations  appear on the "Bloomberg Screen LIUS01M Index Page" (as described in
the definition of LIBOR) on the applicable  LIBOR  Determination  Date and (iii)
which have been  designated  as such by the  Trustee and are able and willing to
provide such  quotations to the Trustee on each LIBOR  Determination  Date.  The
Reference  Banks  initially  shall be:  Barclay's  plc, Bank of Tokyo,  National
Westminster  Bank and Trust  Company and Bankers  Trust  Company.  If any of the
initial  Reference  Banks should be removed from the  Bloomberg  Screen  LIUS01M
Index Page or in any other way fail to meet the  qualifications  of a  Reference
Bank,  the Trustee shall use its best efforts to designate  alternate  Reference
Banks.

          (d) If (i) with  respect  to any  LIBOR  Determination  Date  LIBOR is
determined  pursuant  to clause  (a)(iii)  of this  Section and (ii) on the next
succeeding LIBOR  Determination Date LIBOR would,  without giving effect to this
paragraph (d), be determined pursuant to such clause (a)(iii),  then the Trustee
shall select an  alternative  interest  rate index over which the Trustee has no
control that is used for determining  Eurodollar lending rates and is calculated
and published (or otherwise made available) by an independent  third party,  and
the Trustee shall direct the Master  Servicer to use such  alternative  interest
rate index for calculating LIBOR for all purposes hereof.

          Section 4.06.  [Reserved]

                                   ARTICLE V.

                    DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

          Section  5.01.  Distributions  Generally.  (a) Subject to Section 7.01
respecting the final distribution on the Certificates, on each Distribution Date
the Trustee or the Paying Agent shall make distributions in accordance with this
Article  V.  Such   distributions   shall  be  made  by  check  mailed  to  each
Certificateholder's  address as it appears on the  Certificate  Register  of the
Certificate  Registrar  (which shall  initially be the Trustee) or, upon written
request  made to the Trustee at least three  Business  Days prior to the related
Distribution  Date  by  any   Certificateholder   owning  an  aggregate  initial
Certificate Principal Amount of at least $2,500,000,  or, in the case of a Class
X  Certificate,  a Percentage  Interest of 100%, by wire transfer in immediately
available  funds to an account  specified  in the  request and at the expense of
such  Certificateholder;  provided,  however,  that the  final  distribution  in
respect of any Certificate shall be made only upon presentation and surrender of
such  Certificate at the Corporate Trust Office.  Wire transfers will be made at
the expense of the Holder  requesting  such wire  transfer  by  deducting a wire
transfer fee from the related  distribution.  Notwithstanding such final payment
of principal of any of the Certificates,  the Ownership Certificates will remain
outstanding  until the  termination  of the FASIT and the payment in full of all
other  amounts due with respect to the Ownership  Certificates  and at such time
such final payment in retirement of any Ownership Certificates will be made only
upon  presentation  and surrender of such  Certificate  at the  Corporate  Trust
Office of the Trustee or at the office of the New York Presenting  Agent. If any
payment  required to be made on the  Certificates is to be made on a day that is
not a  Business  Day,  then  such  payment  will be made on the next  succeeding
Business Day.

          (b)  All   distributions   or   allocations   made  with   respect  to
Certificateholders  within  each  Class  on  each  Distribution  Date  shall  be
allocated among the outstanding Certificates in such Class equally in proportion
to their  respective  initial Class  Certificate  Principal  Amounts (or initial
Notional Amounts).

          Section 5.02.  Distributions from the Certificate Account. (a) On each
Distribution  Date the  Trustee (or the Paying  Agent on behalf of the  Trustee)
shall withdraw from the Certificate  Account the Total  Distribution  Amount for
such date and shall distribute such amount as specified in this Section.

          (b) On each Distribution  Date, the Interest  Distribution  Amount for
such date will be distributed in the following order of priority:

          (i) pro rata,  to the Class  A-1 and Class A-2  Certificates,  Current
Interest  for each such Class and such  Distribution  Date and any  Carryforward
Interest for each such Class and such Distribution Date;

          (ii) to the Class M-1  Certificates,  Current  Interest for such Class
and such Distribution Date;

          (iii) to the Class M-2  Certificates,  Current Interest for such Class
and such Distribution  Date;

          (iv) to the Class B Certificates,  Current Interest for such Class and
such  Distribution  Date;  

          (v) pro rata, to the Class A-1 and Class A-2  Certificates,  any Basis
Risk  Shortfall  and Unpaid  Basis Risk  Shortfall  for each such Class and such
Distribution Date; 

          (vi) to the  Class M-1  Certificates,  any Basis  Risk  Shortfall  and
Unpaid Basis Risk Shortfall for such Class and such Distribution  Date; (vii) to
the Class M-2  Certificates,  any Basis Risk  Shortfall  and  Unpaid  Basis Risk
Shortfall  for such  Class  and such  Distribution  Date;  

          (viii)  to the Class B  Certificates,  any Basis  Risk  Shortfall  and
Unpaid Basis Risk Shortfall for such Class and such  Distribution  Date;

          (ix) to the Class M-1 Certificates, any Carryforward Interest for such
Class  and such  Distribution  Date;  

          (x) to the Class M-2 Certificates,  any Carryforward Interest for such
Class  and  such  Distribution  Date;

          (xi) to the Class B Certificates,  any Carryforward  Interest for such
Class and such Distribution Date;

          (xii) pro rata, to each Class of Certificates, any Adjusted Prepayment
Interest  Shortfalls  previously  allocated  thereto and remaining  unpaid;  and

          (xiii) subject to the last paragraph of this Section  5.02(b),  to the
Class X Certificate, Current Interest for such Class on such date.

         To the  extent a Bond  Overcollateralization  Deficiency  exists  after
distributions  on the  Underlying  Bond  required  for such  Distribution  Date,
amounts  otherwise  distributable  to the  holder  of the  Class  X  Certificate
pursuant to clause  (xiii) of this Section  5.02(b)  shall be held on deposit in
the  Reserve  Fund  until the amount in the  Reserve  Fund  equals the  Required
Reserve Fund Amount.

          (c) On each  Distribution  Date,  the  Trustee  shall  distribute  the
Principal Distribution Amount for such date as follows:

          (i) On each  Distribution  Date (a) prior to the Stepdown  Date or (b)
with respect to which a Trigger Event has occurred,  the Principal  Distribution
Amount for such date will be distributed in the following order of priority:

                    (1)  to  the  Class  A-1   Certificates,   until  the  Class
          Certificate Principal Amount of such Class has been reduced to zero;

                    (2)  to  the  Class  A-2   Certificates,   until  the  Class
          Certificate  Principal  Amount of such Class has been reduced to zero;

                    (3)  to  the  Class  M-1   Certificates,   until  the  Class
          Certificate  Principal  Amount of such Class has been reduced to zero;

                    (4)  to  the  Class  M-2   Certificates,   until  the  Class
          Certificate  Principal  Amount of such Class has been reduced to zero;
          and 

                    (5) to the Class B Certificates, until the Class Certificate
          Principal  Amount of such Class has been reduced to zero; 

          (ii) On each  Distribution  Date (a) on or after the Stepdown Date and
(b) with  respect  to which a Trigger  Event  has not  occurred,  the  Principal
Distribution  Amount for such date will be distributed in the following order of
priority:

                    (1) to the Class A-1 and Class A-2  Certificates,  an amount
          equal to the lesser of (x) the Principal  Distribution Amount for such
          Distribution Date and (y) the Senior Principal Distribution Amount for
          such date, in the following order of priority:

                           first, to the Class A-1 Certificates, until the Class
                           Certificate  Principal  Amount of such Class has been
                           reduced to zero, and

                           second,  to the  Class  A-2  Certificates,  until the
                           Class Certificate  Principal Amount of such Class has
                           been reduced to zero;

                    (2) to the Class M-1  Certificates,  an amount  equal to the
          lesser of (x) the excess of (A) the Principal  Distribution Amount for
          such  Distribution  Date over (B) the amount  distributed to the Class
          A-1 and Class A-2  Certificates  on such date  pursuant  to clause (1)
          above and (y) the Class M-1  Principal  Distribution  Amount  for such
          date, until the Class  Certificate  Principal Amount of such Class has
          been reduced to zero;

                    (3) to the Class M-2  Certificates,  an amount  equal to the
          lesser of (x) the excess of (A) the Principal  Distribution Amount for
          such  Distribution  Date over (B) the amount  distributed to the Class
          A-1,  Class A-2 and Class M-1  Certificates  on such date  pursuant to
          clauses (1) and (2) above and (y) the Class M-2 Principal Distribution
          Amount for such date, until the Class Certificate  Principal Amount of
          such  Class  has  been  reduced  to  zero;  and  

                    (4) to the  Class B  Certificates,  an  amount  equal to the
          lesser of (x) the excess of (A) the Principal  Distribution Amount for
          such  Distribution  Date over (B) the amount  distributed to the Class
          A-1,  Class  A-2,  Class M-1 and Class M-2  Certificates  on such date
          pursuant  to  clauses  (1),  (2) and  (3)  above  and (y) the  Class B
          Principal   Distribution   Amount  for  such  date,  until  the  Class
          Certificate  Principal  Amount of such Class has been reduced to zero.

Notwithstanding  the  foregoing,  on any  Distribution  Date on which  the Class
Certificate  Principal  Amount  of each  Class of  Certificates  having a higher
priority of  distribution  has been  reduced to zero,  any  remaining  Principal
Distribution   Amount  will  be   distributed   to  the  remaining   Classes  of
Certificates,  in the  order of  priority  set  forth  above,  until  the  Class
Certificate Principal Amount of each such Class has been reduced to zero.

          (d) On each  Distribution  Date,  before the  distribution  of amounts
pursuant to subsection (c) above,  any Bond Deferred Amounts received in respect
of the Underlying Bond shall be distributed in the following order of priority:

          (i)  pro  rata,   to  the  Class  A-1   Certificates   and  Class  A-2
Certificates,  in respect of any Deferred Amounts  previously  allocated to such
Certificates  and not  previously  reimbursed,  until such  Deferred  Amounts so
allocated have been reduced to zero;

          (ii) to the Class M-1 Certificates, in respect of any Deferred Amounts
previously   allocated  to  the  Class  M-1   Certificates  and  not  previously
reimbursed,  until such Deferred Amounts so allocated have been reduced to zero;

          (iii) to the Class M-2 Certificates and not previously reimbursed,  in
respect  of  any  Deferred  Amounts  previously   allocated  to  the  Class  M-2
Certificates,  until such  Deferred  Amounts so  allocated  have been reduced to
zero;

          (iv) to the Class B  Certificates  and not previously  reimbursed,  in
respect  of  any  Deferred   Amounts   previously   allocated  to  the  Class  B
Certificates,  until such  Deferred  Amounts so  allocated  have been reduced to
zero;

          (v) to the Reserve Fund, up to an amount equal to the amount,  if any,
by which the  Required  Reserve  Fund Amount  exceeds  amounts on deposit in the
Reserve Fund, in respect of any amounts previously  distributed from the Reserve
Fund in order to pay  Deferred  Amounts  (any such  amount so  deposited  in the
Reserve Fund, the "Reserve Fund Deferred Amount  Deposit");  and (vi) subject to
maintenance of the Reserve Fund in an amount equal to the Required  Reserve Fund
Amount, to the Class X Certificates,  any remaining amount.

          Section 5.03.  Allocation of Losses.  On each  Distribution  Date, the
Class Certificate Principal Amount of each Class of Certificates will be reduced
by the amount of any Applied Loss Amount for such date, in the  following  order
of priority:

          (i) to the Class B Certificates, until the Class Certificate Principal
Amount thereof has been reduced to zero;

          (ii) to the  Class  M-2  Certificates,  until  the  Class  Certificate
Principal  Amount  thereof  has been  reduced  to zero;  

          (iii) to the Class  M-1  Certificates,  until  the  Class  Certificate
Principal Amount thereof has been reduced to zero; and

          (iv) pro rata to the Class A-1 and Class A-2  Certificates,  until the
Class Certificate Principal Balance of each such Class has been reduced to zero.
Section 5[Reserved]

          Section 5.05. [Reserved]

          Section 5.06.  Reserve Fund (a) On the Closing Date, the Trustee shall
establish and maintain a trust account entitled "Reserve Fund for the benefit of
the  holders of the Class  A-1,  Class  A-2,  Class  M-1,  Class M-2 and Class B
Certificates"  (the  "Reserve  Fund").  The  Reserve  Fund shall be an  Eligible
Account included as part of the Trust Fund Assets,  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 of the Trustee held
pursuant  to this  Agreement.  The  Reserve  Fund shall not for any reason be an
asset of the  FASIT  created  hereby.  The  Class X  Certificateholder  shall be
considered the owner of the Reserve Fund for federal income tax purposes. 

          (b) On each  Distribution  Date,  to the  extent  of  funds  available
therefore  pursuant  to the  last  paragraph  of  Section  5.02(b)  and  Section
5.02(d)(v),  the Trustee  shall  transfer  from the  Certificate  Account to the
Reserve Fund, an amount equal to the sum of (i) the amount, if any, necessary to
cause the amounts on deposit in the Reserve Fund to equal the  Required  Reserve
Fund Amount and (ii) the Reserve Fund Deferred Amount Deposit. The Trustee shall
make  withdrawals  from  the  Reserve  Fund to make  distributions  pursuant  to
paragraph (d) of this Section 5.06.

          (c)  Funds on  deposit  in the  Reserve  Fund may be  invested  by the
Trustee  in  Permitted  Investments  at the  written  direction  of the  Class X
Certificateholder.   Net  investment  earnings  on  such  investments  shall  be
distributed to the Class X  Certificateholder  pursuant to Section  5.06(d)(xv).

          (d) On each Distribution  Date, amounts on deposit in the Reserve Fund
will be  applied,  to the extent that any of the amounts  listed  below  remains
unpaid  after   distributions  on  such   Distribution   Date  of  the  Interest
Distribution  Amount  and  Principal  Distribution  Amount  pursuant  to Section
5.02(b) and Section 5.02(c) hereof, in the following order of priority:  

          (i) pro rata, to the Class A-1 and Class A-2 Certificates, any Current
Interest  for each such Class and such  Distribution  Date and any  Carryforward
Interest for each such Class and such Distribution Date;

          (ii) to the Class M-1  Certificates,  Current  Interest for such Class
and  such  Distribution  Date;  

          (iii) to the Class M-2  Certificates,  Current Interest for such Class
and such Distribution  Date; 

          (iv) to the Class B Certificates,  Current Interest for such Class and
such  Distribution  Date;  

          (v) pro rata, to the Class A-1 and Class A-2  Certificates,  any Basis
Risk  Shortfall  and Unpaid  Basis Risk  Shortfall  for each such Class and such
Distribution Date;

          (vi) to the  Class M-1  Certificates,  any Basis  Risk  Shortfall  and
Unpaid Basis Risk Shortfall for such Class and such Distribution  Date; 

          (vii) to the Class M-2  Certificates,  any Basis  Risk  Shortfall  and
Unpaid Basis Risk Shortfall for such Class and such Distribution Date; 

          (viii)  to the Class B  Certificates,  any Basis  Risk  Shortfall  and
Unpaid Basis Risk Shortfall for such Class and such  Distribution  Date; 

          (ix) to the Class M-1 Certificates, any Carryforward Interest for such
Class  and such  Distribution  Date;  

          (x) to the Class M-1  Certificates,  any Deferred  Amounts  previously
allocated to such Class;

          (xi) to the Class M-2 Certificates, any Carryforward Interest for such
Class and such  Distribution  Date;

          (xii) to the Class M-2 Certificates,  any Deferred Amounts  previously
allocated to such Class;

          (xiii) to the Class B Certificates, any Carryforward Interest for such
Class and such Distribution Date;

          (xiv) to the Class B  Certificates,  any Deferred  Amounts  previously
allocated to such Class;  and 

          (xv) to the Class X  Certificates,  any remaining  amount in excess of
the Required Reserve Fund Amount.

                                   ARTICLE VI.

                    CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

          Section 6.01.  Events of Default.  Upon the occurrence of any Event of
Default,  the Trustee,  as the holder of the  Underlying  Bond,  will follow the
procedures set forth in this Article.

          Section  6.02.  Acceleration  of Maturity.  The Trustee will  promptly
furnish  to the  Depositor  and the  Certificateholders  notice  of any Event of
Default known to the Trustee.  Upon the Trustee's receipt of a direction to take
such action from the Holders of Senior Certificates evidencing more than 66 2/3%
of all Voting  Interests,  the Trustee  shall,  as the holder of the  Underlying
Bond,  deliver a notice  in  writing  to the Bond  Issuer  and the Bond  Trustee
declaring the Underlying Bond to be immediately due and payable.

         At any time after an acceleration of the Underlying Bond has been made,
the Trustee further agrees to deliver a notice in writing to the Bond Issuer and
the  Bond  Trustee   rescinding   and  annulling  such   acceleration   and  its
consequences, upon the Trustee's receipt of a direction to take such action from
the Holders of Senior  Certificates  evidencing  more than 66 2/3% of all Voting
Interests.

          Section 6.03.  Control by  Certificateholders.  The Trustee agrees, as
the holder of the Underlying  Bond, to instruct the Bond Trustee as to the time,
method and place of conducting any  proceeding  for any remedy  available to the
Bond Trustee or  exercising  any power or trust  conferred on the Bond  Trustee,
subject to the limitations and  qualifications of Section 5.14 of the Indenture,
upon  receipt by the Trustee of a direction to take such action from the Holders
of Senior Certificates evidencing more than 66 2/3% of all Voting Interests.

          Section  6.04.  Waiver  of  Past  Defaults.   The  Holders  of  Senior
Certificates  evidencing more than 66 2/3% of all Voting Interests may on behalf
of the  Holders of all  Certificates  waive any past  Event of  Default  and its
consequences,  except an Event of Default:

          (1) in payment of any  installment  of principal,  or interest on, the
Underlying Bond; or

          (2) in respect of a covenant or provision  hereof which under  Section
9.02 of the Indenture  cannot be modified or amended without the consent of each
holder of the Underlying Bond affected.

         Upon any such waiver,  such Event of Default shall cease to exist,  and
any Event of Default  arising  therefrom  shall be deemed to have been cured for
every  purpose  of the  Indenture;  but  no  such  waiver  shall  extend  to any
subsequent or other Event of Default or impair any right consequent therefrom.

          Section 6.05.  Undertaking  for Costs.  All parties to this  Agreement
agree, and each Holder of any Certificate by his or her acceptance thereof shall
be deemed to have agreed,  that any court may in its discretion  require, in any
suit for the  enforcement of any right or remedy under the Indenture,  or in any
suit against the Bond Trustee for any action taken, suffered or omitted by it as
Bond Trustee, the filing by any party litigant in such suit of an undertaking to
pay the costs of such  suit,  and that such court may in its  discretion  assess
reasonable  costs,  including  reasonable  attorneys'  fees,  against  any party
litigant  in such  suit,  having  due regard to the merits and good faith of the
claims or  defenses  made by such party  litigant;  but the  provisions  of this
Section shall not apply to any suit instituted by the Bond Trustee,  to any suit
instituted  by any  Certificateholder,  or group of  Certificateholders,  acting
through the Trustee as herein  provided,  holding in the aggregate  Certificates
evidencing more than 10% of all Voting Interests.

          Section  6.06.  Sale of Trust  Estate.  The Trustee,  as holder of the
Underlying  Bond,  agrees to deliver a notice in writing to the Bond  Trustee of
the consent to, or a direction  to the Bond  Trustee to make,  a private sale of
all or a portion of the collateral for the Underlying Bond,  pursuant to Section
5.18(b) of the  Indenture,  upon  receipt by the Trustee of a direction  to take
such  action  by the  Holders  of  Certificates  evidencing  100% of all  Voting
Interests.

         The  Trustee,  as  holder of the  Underlying  Bond,  further  agrees to
deliver  a notice  in  writing  to the Bond  Trustee  of the  consent  to,  or a
direction  to the Bond Trustee to make, a public sale of all or a portion of the
collateral  for  the  Underlying  Bond,  pursuant  to  Section  5.18(c)  of  the
Indenture, upon receipt by the Trustee of a direction to take such action by the
Holders of Certificates evidencing 100% of all Voting Interests.

          Section 6.07.  Duties of Trustee.  (a) The Trustee,  except during the
occurrence  of one or more of the Events of Default  referred to in Section 6.01
undertakes to perform such duties and only such duties as are  specifically  set
forth in this  Agreement.  In the case of the  occurrence  of one or more of the
Events of Default  referred to in Section 6.01 above, 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  investor would exercise
or use under the  circumstances  in the conduct of such  investor's own affairs.
Any permissive  right of the Trustee provided for in this Agreement shall not be
construed as a duty of the Trustee.

          (b)  The  Trustee,  upon  receipt  of all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision of this Agreement, shall examine them to determine whether they are in
the form required by this Agreement;  provided,  however, that the Trustee shall
not  be  responsible  for  the  accuracy  or  content  of any  such  resolution,
certificate,  statement,  opinion,  report,  document, order or other instrument
furnished by the Master  Servicer,  to the Trustee pursuant to this Agreement or
the Master Servicing Agreement.

          (c) The  Trustee  shall not have any  liability  arising  out of or in
connection with this Agreement, except for its negligence or willful misconduct.
No  provision of this  Agreement  shall be construed to relieve the Trustee from
liability for its own negligent action,  its own negligent failure to act or its
own willful misconduct;  provided,  however,  that: 

          (i) This  paragraph  (i) shall not be construed to limit the effect of
paragraph (a) of this Section 6.01.

          (ii) For all purposes under this  Agreement,  the Trustee shall not be
deemed to have  notice of any event  described  in  Section  6.01  other  than a
payment  default  unless a  Responsible  Officer  assigned to and working in the
Trustee's  corporate  trust  division  has  actual  knowledge  thereof or unless
written notice of any event is required at the Corporate Trust Office,  and such
notice  references the Certificates and this Agreement.  

          (iii) The Trustee shall not be  personally  liable with respect to any
action taken,  suffered or omitted to be taken by it in good faith in accordance
with the  direction of Holders of  Certificates  as provided in Section 6.02 and
6.03 hereof;  

          (iv) No  provision  of this  Agreement  shall  require  the Trustee to
expend or risk its own funds or otherwise  incur any financial  liability in the
performance  of any of its duties  hereunder,  or in the  exercise of any of its
rights or  powers,  if it shall  have  reasonable  grounds  for  believing  that
repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably  assured to it; and 

          (v) The Trustee  shall not be  responsible  for any act or omission of
the Bond Trustee or the Master Servicer. 

          (d) The Trustee  shall not be  personally  liable with  respect to any
action taken,  suffered or omitted to be taken by it in good faith in accordance
with the direction of Certificateholders of any Class holding Certificates which
evidence,  as to such Class,  Percentage Interests aggregating not less than 25%
as 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.

          (e) The Trustee shall pay, out of its own funds,  any fees assessed by
the Rating  Agencies after the Closing Date in connection  with  maintaining the
ratings of the  Certificates.

          Section  6.08.  Certain  Matters  Affecting  the  Trustee.  Except  as
otherwise provided in Section 6.07 hereof:

          (i) The Trustee may  request,  and may rely 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, approval, 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  advice of its
counsel  or  Opinion of Counsel  shall be full and  complete  authorization  and
protection in respect of any action taken or suffered or omitted by it hereunder
in good faith and in  accordance  with such advice or Opinion of Counsel; 

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

          (iv)  Unless a payment  default in respect of the  Underlying  Bond or
other event  specified in Section 6.01 shall have occurred and be continuing and
in each case is known to a Responsible Officer of the Trustee, 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 (provided the
same  appears  regular on its  face),  unless  requested  in writing to do so by
Holders  of at  least a  majority  in Class  Certificate  Principal  Amount  (or
Percentage Interest) of each Class of Certificates;  provided, however, that, if
the payment  within a reasonable  time to the Trustee of the costs,  expenses or
liabilities  likely to be incurred by it in the making of such investigation is,
in the  opinion of the  Trustee,  not  reasonably  assured to the Trustee by the
security afforded to it by the terms of this Agreement,  the Trustee may require
reasonable  indemnity  against  such  expense  or  liability  or payment of such
estimated expenses as a condition to proceeding.  The reasonable expense thereof
shall be paid by the Holders requesting such investigation;  and 

          (v) The Trustee may execute any of the trusts or powers  hereunder  or
perform  any  duties  hereunder  either  directly  or by or  through  agents  or
attorneys,  which  agents  or  attorneys  shall  have any or all of the  rights,
powers,  duties  and  obligations  of the  Trustee  conferred  on  them  by such
appointment  provided that the Trustee shall continue to be responsible  for its
duties and obligations hereunder.  

          Section 6.09.  Trustee Not Liable for Certificates.  The Trustee makes
no representations as to the validity or sufficiency of this Agreement or of the
Certificates  (other than the certificate of authentication on the Certificates)
or  related  document  save  that the  Trustee  represents  that,  assuming  due
execution and delivery by the other parties hereto, this Agreement has been duly
authorized,  executed and delivered by it and  constitutes its valid and binding
obligation, enforceable against it in accordance with its terms except that such
enforceability  may be subject to (A) applicable  bankruptcy and insolvency laws
and other  similar laws  affecting  the  enforcement  of the rights of creditors
generally,  and (B) general  principles  of equity  regardless  of whether  such
enforcement is considered in a proceeding in equity or at law.

          Section  6.10.  Trustee  May Own  Certificates.  The  Trustee  and any
Affiliate or agent of the Trustee in its  individual  or any other  capacity may
become the owner or pledgee of Certificates  and may transact  banking and trust
with the other parties  hereto with the same rights it would have if it were not
Trustee or such agent. 

          Section  6.11.  Eligibility  Requirements  for  Trustee.  The  Trustee
hereunder shall at all times be (i) an institution  insured by the FDIC and (ii)
a corporation  or national  banking  association,  organized and doing  business
under the laws of any State or the United  States of America,  authorized  under
such laws to exercise  corporate  trust  powers,  having a combined  capital and
surplus of not less than  $50,000,000  and subject to supervision or examination
by  federal  or  state  authority.  If  such  corporation  or  national  banking
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,  the  combined  capital and surplus of such
corporation or national banking  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 provisions of this Section, the Trustee shall resign immediately
in the manner and with the effect  specified  in  Section  6.12.  

          Section 6.12.  Resignation and Removal of Trustee. (a) The Trustee may
at any time resign and be  discharged  from the trust  hereby  created by giving
written notice thereof to the Depositor,  the Master Servicer and mailing a copy
of such  notice  to all  Holders  of  record.  Upon  receiving  such  notice  of
resignation,  the Depositor will promptly appoint a successor trustee by written
instrument,  one copy of which  instrument  shall be delivered to the  resigning
Trustee  and one  copy to the  successor  trustee  and  one  copy to the  Master
Servicer.  If no successor  trustee  shall have been so appointed and shall have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee.  

          (b) If at any time (i) the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 6.11 and shall fail to resign after
written  request  therefor  by the  Depositor,  (ii) the  Trustee  shall  become
incapable of acting, or shall be adjudged a bankrupt or insolvent, or a receiver
of the Trustee or of its  property  shall be  appointed,  or any public  officer
shall take  charge or control of the  Trustee or of its  property or affairs for
the  purpose of  rehabilitation,  conservation  or  liquidation,  (iii) a tax is
imposed or  threatened  with respect to the Trust Fund by any state in which the
Trustee or the Trust Fund held by the Trustee is located,  or (iv) the continued
use of the Trustee  would  result in a  downgrading  of the rating by the Rating
Agencies of any Class of  Certificates  with a rating,  then the Depositor shall
remove the Trustee and appoint a successor  trustee by written  instrument,  one
copy of which  instrument  shall be  delivered to the Trustee so removed and one
copy to the successor trustee.

          (c) The  Holders of more than 50% of the Class  Certificate  Principal
Amount (or Percentage  Interest) of each Class of  Certificates  may at any time
upon 30 days'  written  notice to the  Trustee and to the  Depositor  remove the
Trustee  by  such   written   instrument,   signed  by  such  Holders  or  their
attorney-in-fact  duly  authorized,  one  copy  of  which  instrument  shall  be
delivered to the Depositor and one copy to the Trustee so removed; the Depositor
shall thereupon use its best efforts to appoint a mutually acceptable  successor
trustee in accordance  with this Section.

          (d) Any  resignation  or removal of the Trustee and  appointment  of a
successor trustee pursuant to any of the provisions of this Section shall become
effective upon acceptance of appointment by the successor trustee as provided in
Section 6.13.

          Section 6.13.  Successor Trustee.  (a) Any successor trustee appointed
as  provided  in Section  6.06 shall  execute,  acknowledge  and  deliver to the
Depositor  and  to  its  predecessor   trustee  an  instrument   accepting  such
appointment  hereunder,   and  thereupon  the  resignation  or  removal  of  the
predecessor  trustee shall become effective and such successor trustee,  without
any further  act,  deed or  conveyance,  shall  become fully vested with all the
rights, powers, duties and obligations of its predecessor  hereunder,  with like
effect as if originally named as trustee herein.  The predecessor  trustee shall
deliver to the successor  trustee and shall duly assign,  transfer,  deliver and
pay over to the  successor  trustee the entire Trust Fund Assets,  together with
all necessary instruments of transfer and assignment or other documents properly
executed  necessary  to effect  such  transfer  and such of the record or copies
thereof maintained by the predecessor  trustee in the  administration  hereof as
may be requested by the successor trustee and shall thereupon be discharged from
all duties and responsibilities under this Agreement.

          (b) No successor trustee shall accept  appointment as provided in this
Section unless at the time of such appointment  such successor  trustee shall be
eligible under the provisions of Section 6.11.

          (c) Upon acceptance of appointment by a successor  trustee as provided
in this Section,  the Depositor shall mail (or cause the Master Service to mail)
notice  of  the  succession  of  such  trustee   hereunder  to  all  Holders  of
Certificates at their addresses as shown in the Certificate  Register and to the
Rating  Agencies.  The expenses of such mailing shall be borne by the Depositor.

          Section  6.14.  Merger or  Consolidation  of Trustee.  Any Person into
which the  Trustee  may be merged or with which it may be  consolidated,  or any
Person  resulting  from any merger,  conversion  or  consolidation  to which the
Trustee  shall be a party,  or any  Persons  succeeding  to the  business of the
Trustee, shall be the successor to the Trustee 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 such
Person shall be eligible under the provisions of Section 6.05.

          Section 6.15. [Reserved] .

          Section 6.16.  Authenticating  Agents. (a) The Trustee may appoint one
or more Authenticating  Agents which shall be authorized to act on behalf of the
Trustee  in  authenticating  Certificates.  Wherever  reference  is made in this
Agreement to the  authentication of Certificates by the Trustee or the Trustee's
certificate  of  authentication,  such  reference  shall be  deemed  to  include
authentication  on  behalf  of the  Trustee  by an  Authenticating  Agent  and a
certificate  of  authentication   executed  on  behalf  of  the  Trustee  by  an
Authenticating  Agent. Each Authenticating Agent must be a corporation organized
and doing  business  under the laws of the  United  States of  America or of any
state, having a combined capital and surplus of at least $15,000,000, authorized
under such laws to do a trust business and subject to supervision or examination
by federal or state  authorities.

          (b) Any Person  into which any  Authenticating  Agent may be merged or
converted or with which it may be consolidated, or any Person resulting from any
merger, conversion or consolidation to which any Authenticating Agent shall be a
party,  or  any  Person  succeeding  to the  corporate  agency  business  of any
Authenticating  Agent, shall continue to be the Authenticating Agent without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

          (c) Any Authenticating Agent may at any time resign by giving at least
30 days' advance written notice of resignation to the Trustee and the Depositor.
The Trustee may at any time terminate the agency of any Authenticating  Agent by
giving  written  notice  of  termination  to such  Authenticating  Agent and the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time any  Authenticating  Agent  shall  cease to be  eligible  in
accordance  with the  provisions of this Section 6.16, the Trustee may appoint a
successor Authenticating Agent, shall give written notice of such appointment to
the  Depositor  and shall  mail  notice of such  appointment  to all  Holders of
Certificates.   Any  successor  Authenticating  Agent  upon  acceptance  of  its
appointment  hereunder shall become vested with all the rights,  powers,  duties
and  responsibilities  of its  predecessor  hereunder,  with  like  effect as if
originally  named as  Authenticating  Agent. No successor  Authenticating  Agent
shall be appointed unless eligible under the provisions of this Section 6.16. No
Authenticating Agent shall have responsibility or liability for any action taken
by it as such at the direction of the Trustee. Any Authenticating Agent shall be
entitled  to  reasonable  compensation  for  its  services  and,  if paid by the
Trustee,  it  shall  be a  reimbursable  expense.  

          Section  6.17.   Indemnification  of  Trustee.  The  Trustee  and  its
directors,  officers,  employees and agents shall be entitled to indemnification
from the Trust Fund for any loss,  liability or expense  incurred in  connection
with any legal proceeding and incurred without  negligence or willful misconduct
on their  part,  arising  out of,  or in  connection  with,  the  acceptance  or
administration of the trusts created hereunder, including the costs and expenses
of defending  themselves  against any claim in  connection  with the exercise or
performance of any of their powers or duties hereunder, provided that:

          (i) with respect to any such claim,  the Trustee  shall have given the
Depositor and the Holders  written  notice  thereof  promptly  after the Trustee
shall have knowledge thereof;

          (ii) while maintaining control over its own defense, the Trustee shall
cooperate and consult fully with the  Depositor in preparing  such defense;  and

          (iii)  notwithstanding  anything to the contrary in this Section 6.16,
the Trust  Fund  shall not be liable  for  settlement  of any such  claim by the
Trustee  entered into without the prior consent of the Depositor,  which consent
shall not be unreasonably withheld.

         The  provisions of this Section 6.17 shall survive any  termination  of
this  Agreement  and the  resignation  or  removal of the  Trustee  and shall be
construed to include, but not be limited to any loss, liability or expense under
any environmental law.

          Section  6.18.  Fees and  Expenses  of Trustee.  The Trustee  shall be
entitled to receive,  and is  authorized to pay to itself the Trustee Fee and as
additional  compensation any amount of income or gain earned from the investment
of funds in the Certificate Account.

          Section  6.19.  Collection  of Monies;  Remedies.  Except as otherwise
expressly provided in this Agreement, the Trustee may demand payment or delivery
of, and shall receive and collect,  all money and other  property  payable to or
receivable by the Trustee pursuant to this Agreement. The Trustee shall hold all
such money and  property  received  by it as part of the Trust  Fund  Assets and
shall distribute it as provided in this Agreement. If the Trustee shall not have
timely received  amounts to be remitted with respect to the Underlying Bond, the
Trustee shall request that such  distribution be made as promptly as practicable
or legally permitted. If the Trustee shall subsequently receive any such amount,
it may withdraw  such  request.  

          Section 6.20.  Limitation of Liability.  The Certificates are executed
by the  Trustee,  not in its  individual  capacity  but solely as Trustee of the
Trust, in the exercise of the powers and authority conferred and vested in it by
this Agreement.  Each of the undertakings and agreements made on the part of the
Trustee in the  Certificates is made and intended not as a personal  undertaking
or  agreement by the Trustee but is made and intended for the purpose of binding
only the Trust.  

          Section  6.21.  Trustee  May  Enforce  Claims  Without  Possession  of
Certificates.  All  rights of action  and claims  under  this  Agreement  or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto,  and such preceding instituted by the Trustee shall
be  brought in its own name or in its  capacity  as  Trustee.  Any  recovery  of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursement and advances of the Trustee,  its agents and counsel, be
for the  ratable  benefit  or the  Certificateholders  in  respect of which such
judgment has been  recovered.  

          Section  6.22.  Waiver  of Bond  Requirement.  The  Trustee  shall  be
relieved of, and each  Certificateholder  hereby waives,  any requirement of any
jurisdiction  in which the Trust,  or any part thereof,  may be located that the
Trustee post a bond or other surety with any court,  agency or body  whatsoever.

          Section   6.23.   Waiver  of  Inventory,   Accounting   and  Appraisal
Requirement. The Trustee shall be relieved of, and each Certificateholder hereby
waives,  any  requirement of any  jurisdiction  in which the Trust,  or any part
thereof,  may be located  that the Trustee  file any  inventory,  accounting  or
appraisal  of the  Trust  with any  court,  agency or body at any time or in any
manner whatsoever.

                                  ARTICLE VII.

                         PURCHASE AND TERMINATION OF THE

                      TRUST FUND; PURCHASE OF CERTIFICATES

          Section 7.01. Termination of Trust Fund Upon Maturity or Redemption of
the Underlying Bond. The obligations and  responsibilities of the Trustee (other
than the obligation of the Trustee to make payments to Certificateholders as set
forth in Section 7.02) shall terminate in accordance with Section 7.02 or on the
final payment or earlier redemption of the Underlying Bond;  provided,  however,
that in no event  shall  the Trust  Fund  created  hereby  continue  beyond  the
expiration of 21 years from the death of the last survivor of the descendants of
Joseph P. Kennedy,  the late Ambassador of the United States to the Court of St.
James's,  living on the date hereof and provided further, that in no event shall
the Trust Fund created hereby continue beyond May 25, 2028.

          Section  7.02.   Special   Purchase  of   Certificates.   (a)  On  any
Distribution  Date  occurring  on or after  the  Distribution  Date on which the
aggregate Certificate Principal Amount of the Certificates (other than the Class
X Certificate) is less than 35% of their initial aggregate Certificate Principal
Amount,  the Class O  Certificateholder,  so long as it holds such  Certificate,
shall have the option to  purchase  all,  but not less than all (other  than the
Class  X  Certificate),  of  the  Certificates  remaining  outstanding  on  such
Distribution  Date for a  purchase  price  equal  to the sum of the  outstanding
Certificate  Principal  Amounts of each such Certificate plus accrued but unpaid
interest thereon at the applicable  Certificate  Interest Rate (the "Acquisition
Price").

          (i) In order to exercise  such option,  the Class O  Certificateholder
must deliver to the Trustee  written notice of its intent to purchase all of the
Certificates and of the Distribution  Date on which it intends to do so not less
than 20 days prior to such Distribution Date.

          (ii) On the Business Day preceding the final  Distribution  Date,  the
Class O Certificateholder  shall deposit with the Trustee cash,  certificates of
deposit or a letter of credit in an amount  sufficient to provide for payment of
the  Acquisition  Price.  Such amount shall be paid by the Trustee to Holders of
Certificates upon surrender for purchase as provided below.  

          (iii)  Notice of any  purchase  of the  Certificates  pursuant  to the
provisions of this subsection,  specifying the Distribution Date upon which such
purchase  shall be made,  shall be given  promptly by the Trustee by first class
mail to Holders of the  Certificates  mailed no later  than five  Business  Days
after the Trustee has received notice from the Class O Certificateholder  of its
intent to exercise  its right to purchase  the  Certificates.  Such notice shall
specify (A) the Distribution  Date upon which the Acquisition Price will be paid
upon transfer of the Certificates  (the  "Acquisition  Date"),  and the time and
place at which any Definitive  Certificates must be surrendered for cancellation
and (B) that the Acquisition  Price applicable to each  Certificate  constitutes
payment in full therefor,  and that no further amounts in respect of interest or
principal will be distributable  to the Holders from whom such  Certificates are
purchased by the Class O  Certificateholder.  The Trustee shall give such notice
to the Master Servicer and the Certificate  Registrar at the time such notice is
given to Holders of the Certificates.  

          (iv) On the  Acquisition  Date,  the Trustee shall (A) make payment to
each Holder of a Certificate of the Acquisition  Price therefor in the manner in
which  distributions  are  effected  under  this  Agreement  and (B)  effect the
transfer  of  each  such  Certificate  (or  interest  therein)  to the  Class  O
Certificateholder,  which shall thereafter (unless it transfers such Certificate
in accordance with this Agreement) be the Holder (or Certificate  Owner) of such
Certificate for all purposes.  Notwithstanding the foregoing,  in the event that
all  of  the  Holders  of  Definitive   Certificates   do  not  surrender  their
Certificates for purchase at the time specified in the  above-mentioned  written
notice,  the  Trustee  shall  give a second  written  notice  to such  remaining
Certificateholders  to surrender their Certificates for purchase.  If within ten
days after the second  notice any  Definitive  Certificates  shall not have been
surrendered for cancellation,  the Trustee may take appropriate steps to contact
the remaining Certificateholders concerning surrender of such Certificates,  and
the cost thereof shall be paid out of the amounts distributable to such Holders.
Subject to applicable  law, the Trustee  shall hold all amounts  payable to such
Holders for the benefit of such Holders.  No interest shall accrue on any amount
held by the  Trustee  and not  distributed  to a  Certificateholder  due to such
Certificateholder's  failure to surrender its  Certificate(s) for payment of the
Acquisition Price thereon in accordance with this Section.  Notwithstanding that
any Definitive  Certificate has not been surrendered after notice and deposit of
the  Acquisition   Price  as  provided  above,  on  the  Acquisition  Date  such
Certificate  shall be deemed to be canceled  and a transfer of such  Certificate
(or  interest   therein)  shall  be  deemed  to  be  effected  to  the  Class  O
Certificateholder,  which shall thereafter (unless it transfers such Certificate
in accordance with this Agreement) be the Holder (or Certificate  Owner) of such
Certificate for all purposes. 

          Section 7.03.  Procedure Upon Termination of Trust Fund. (a) Notice of
any  termination  pursuant to the  provisions  of Section 7.01,  specifying  the
Distribution  Date upon  which the final  distribution  shall be made,  shall be
given promptly by the Trustee by first class mail to  Certificateholders  mailed
upon the final payment or earlier redemption of the Underlying Bond. Such notice
shall specify (A) the  Distribution  Date upon which final  distribution  on the
Certificates  of all amounts  required to be distributed  to  Certificateholders
pursuant to Section  5.02 will be made upon  presentation  and  surrender of the
Certificates  at the  Corporate  Trust  Office,  and (B)  that the  Record  Date
otherwise  applicable to such Distribution Date is not applicable,  distribution
being made only upon  presentation  and  surrender  of the  Certificates  at the
office or agency of the Trustee therein  specified.  The Trustee shall give such
notice to the Master  Servicer  and the  Certificate  Registrar at the time such
notice is given to Holders of the Certificates.  Upon any such termination,  the
duties of the  Certificate  Registrar  with  respect to the  Certificates  shall
terminate and the Trustee shall terminate the Certificate  Account and any other
account or fund  maintained  with  respect to the  Certificates,  subject to the
Trustee's obligation hereunder to hold all amounts payable to Certificateholders
in trust without interest pending such payment.

          (b) In the  event  that  all of the  Holders  do not  surrender  their
Certificates  for  cancellation  within three months after the time specified in
the  above-mentioned  written  notice,  the Trustee  shall give further  written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
one year after such notice any Certificates  shall not have been surrendered for
cancellation,  the Trustee may take  appropriate  steps to contact the remaining
Certificateholders  concerning  surrender  of such  Certificates,  and the  cost
thereof  shall be paid out of the  amounts  distributable  to such  Holders.  If
within  two  years  after  such  notice  any  Certificates  shall  not have been
surrendered for cancellation, the Trustee shall, subject to applicable state law
relating to escheatment,  hold all amounts distributable to such Holders for the
benefit of such  Holders.  No  interest  shall  accrue on any amount held by the
Trustee   and   not   distributed   to   a   Certificateholder   due   to   such
Certificateholder's  failure to surrender its  Certificate(s) for payment of the
final distribution thereon in accordance with this Section.

                                 ARTICLE VIII.

                          RIGHTS OF CERTIFICATEHOLDERS

          Section  8.01.  Limitation  on  Rights  of  Holders.  (a) The death or
incapacity  of  any  Certificateholder  shall  not  operate  to  terminate  this
Agreement  or this  Trust  Fund,  nor  entitle  such  Certificateholder's  legal
representatives or heirs to claim an accounting or take any action or proceeding
in any court for a  partition  or winding up of this Trust Fund,  nor  otherwise
affect the rights,  obligations  and liabilities of the parties hereto or any of
them.  Except as otherwise  expressly  provided  herein,  no  Certificateholder,
solely by virtue of its status as a  Certificateholder,  shall have any right to
vote 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
person by reason of any action taken by the parties to this  Agreement  pursuant
to any provision hereof.

          (b)  No   Certificateholder,   solely  by  virtue  of  its  status  as
Certificateholder,  shall  have  any  right  by  virtue  or by  availing  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect to this  Agreement,  unless such
Holder  previously  shall have given to the Trustee a written notice of an Event
of Default and of the continuance thereof, as hereinbefore  provided, and unless
also the  Holders  of  Certificates  evidencing  not less  than 25% of the Class
Certificate  Principal  Amount (or Percentage  Interest) of Certificates of each
Class  affected  thereby  shall have made  written  request  upon the Trustee to
institute such action,  suit or proceeding in its own name as Trustee  hereunder
and shall have  offered  to the  Trustee  such  reasonable  indemnity  as it may
require  against the cost,  expenses and  liabilities to be incurred  therein or
thereby,  and the  Trustee,  for sixty  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 and no direction  inconsistent with such written
request  has been  given  such  Trustee  during  such  sixty-day  period by such
Certificateholders;  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 of any provision of this  Agreement to
affect,  disturb or  prejudice  the  rights of the  Holders of any other of such
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 benefit of all  Certificateholders.  For the
protection and  enforcement  of the  provisions of this Section,  each and every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

          Section  8.02.  Access to List of  Holders.  (a) If the Trustee is not
acting as Certificate Registrar, the Certificate Registrar will furnish or cause
to be  furnished  to the  Trustee,  within  fifteen  days  after  receipt by the
Certificate  Registrar of a request by the Trustee in writing,  a list,  in such
form as the Trustee may  reasonably  require,  of the names and addresses of the
Certificateholders of each Class as of the most recent Record Date.

          (b) If  three  or more  Holders  or  Certificate  Owners  (hereinafter
referred  to as  "Applicants")  apply  in  writing  to  the  Trustee,  and  such
application  states that the Applicants desire to communicate with other Holders
with respect to their rights under this Agreement or under the  Certificates and
is accompanied by a copy of the communication  which such Applicants  propose to
transmit, then the Trustee shall, within five Business Days after the receipt of
such  application,  afford such Applicants  reasonable  access during the normal
business hours of the Trustee to the most recent list of Certificateholders held
by the Trustee or shall,  as an alternative,  send, at the Applicants'  expense,
the written communication  proffered by the Applicants to all Certificateholders
at their addresses as they appear in the Certificate Register.

          (c) Every  Holder or  Certificate  Owner,  if the Holder is a Clearing
Agency, by receiving and holding a Certificate,  agrees with the Depositor,  the
Certificate   Registrar  and  the  Trustee  that  neither  the  Depositor,   the
Certificate Registrar nor the Trustee shall be held accountable by reason of the
disclosure  of  any  such  information  as to the  names  and  addresses  of the
Certificateholders   hereunder,   regardless  of  the  source  from  which  such
information  was  derived.  

          Section  8.03.  Acts of  Holders  of  Certificates.  (a) Any  request,
demand,  authorization,  direction,  notice,  consent,  waiver  or other  action
provided by this Agreement to be given or taken by Holders or Certificate Owner,
if the Holder is a Clearing  Agency,  may be embodied in and evidenced by one or
more instruments of substantially similar tenor signed by such Holders in person
or by agent duly appointed in writing; and, except as herein otherwise expressly
provided, such action shall become effective when such instrument or instruments
are  delivered to the Trustee.  Such  instrument or  instruments  (as the action
embodies therein and evidenced  thereby) are herein sometimes  referred to as an
"Act" of the Holders signing such instrument or instruments.  Proof of execution
of any such  instrument  or of a writing  appointing  any such  agents  shall be
sufficient  for any purpose of this  Agreement  and  conclusive  in favor of the
Trustee if made in the manner provided in this Section.

          (b) The fact  and  date of the  execution  by any  Person  of any such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments or deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also  constitute  sufficient  proof of his  authority.  The fact and date of the
execution of any such instrument or writing,  or the authority of the individual
executing  the same,  may also be proved in any other  manner  which the Trustee
deems sufficient.

          (c) The ownership of  Certificates  (whether or not such  Certificates
shall be overdue and  notwithstanding any notation of ownership or other writing
thereon  made  by  anyone  other  than  the  Trustee)  shall  be  proved  by the
Certificate  Register,  and  neither  the  Trustee  nor the  Depositor  shall be
affected by any notice to the contrary. 

          (d) Any request, demand,  authorization,  direction,  notice, consent,
waiver or other action by the Holder of any Certificate  shall bind every future
Holder of the same Certificate and the Holder of every  Certificate  issued upon
the registration of transfer thereof or in exchange therefor or in lieu thereof,
in respect of  anything  done,  omitted or suffered to be done by the Trustee in
reliance  thereon,  whether  or not  notation  of such  action is made upon such
Certificate.

                                   ARTICLE IX.

                                   [RESERVED]

                                   ARTICLE X.

                              FASIT ADMINISTRATION

          Section 10.01.  FASIT  Administration.  (a) The Holder of the Class O
Certificate or, to the extent required by applicable Treasury Regulations,  the
Trustee,  shall  timely elect to treat the Trust as a FASIT under the Code and,
if  necessary,  under  applicable  state  law.  Unless  otherwise  required  by
applicable Treasury Regulations,  such election will be made on the appropriate
federal or state tax returns for the taxable  year of the Holder of the Class O
Certificate in which the  Certificates  are issued or in any other taxable year
as required by applicable Treasury Regulations.

          (b) Each  Certificate  (except  the  Class O  Certificate)  is hereby
designated  as a separate  "regular  interest"  (within  the meaning of Section
860L(b)(1)  of the  Code) in the  FASIT.  The  Class O  Certificate  is  hereby
designated as the single class of "ownership  interest"  (within the meaning of
Section  860L(b)(2) of the Code) in the FASIT. The Trustee shall not permit the
creation of any other "interests" in the FASIT (within the meaning of the FASIT
Provisions) except those contemplated herein.

          (c) The date of this  Agreement is hereby  designated as the "startup
day" of the FASIT within the meaning of Section  860L(d)(1) of the Code. Solely
for  purposes of the FASIT  Provisions,  May 25, 2028 has been  designated  the
"latest  possible  maturity  date" of each  Class of regular  interests  in the
FASIT.  (d) Except as otherwise  provided in Section 11.01 below, the Holder of
the Class O Certificate shall pay out of its own funds any tax-related expenses
of the FASIT (including,  but not limited to, expenses related to audits or any
administrative  or judicial  proceedings with respect to the FASIT that involve
the  Internal  Revenue  Service or state tax  authorities).  (e) Within 30 days
after the date of this Agreement the Trustee shall cause the Master Servicer to
prepare  or cause to be  prepared  and  submit  to the  Holder  of the  Class O
Certificate   for  filing  with  the  Internal   Revenue   Service  Form  8811,
"Information  Return for Real Estate Mortgage  Investment  Conduits (REMIC) and
Issuers of  Collateralized  Debt  Obligations" for the FASIT. The Holder of the
Class O Certificate and the Master Servicer shall prepare, execute and file, or
cause to be prepared,  executed and filed,  the tax returns which the Holder of
the Class O Certificate and the FASIT are respectively obligated to prepare and
file in  accordance  with the FASIT  Provisions.  The expenses of preparing and
filing such  returns  shall not be an expense of the Trust or to the holders of
the regular  interests  in the FASIT,  but rather be borne by the Holder of the
Class O Certificate,  without any right of reimbursement  therefor. The Trustee
shall cause the Master  Servicer to provide on a timely  basis to the Holder of
the Class O Certificate or its designee,  and the Master Servicer shall provide
on a timely basis to the Trustee or its designee, such information with respect
to the FASIT as is in its possession  and reasonably  required by the Holder of
the Class O Certificate or the Trustee,  respectively,  to enable it to perform
its obligations under this Article.

          The Master Servicer shall provide on a timely basis to the Trustee or
its designee such  information with respect to the Trust and the FASIT, in each
case,  as is in its  possession,  which the Master  Servicer  has  received  or
prepared by virtue of its role as master  Master  Servicer  under the Servicing
Agreement  and  reasonably  required by the Trustee to enable it to perform its
obligations  under  this  Section  11.01 and the  Trustee  shall  provide  such
information  on a timely basis to the Holder of the Class O Certificate  or its
designee,  and each of the  Trustee  and the Holder of the Class O  Certificate
shall  be  entitled  to rely  on such  information  in the  performance  of its
obligations  under this Section 11.01.  The Master Servicer shall indemnify the
Holder  of the  Class O  Certificate  and the  Trustee  for  any  liability  or
assessment  against the Holder of the Class O  Certificate,  the Trustee or the
FASIT and any expenses incurred in connection with such liability or assessment
(including  reasonable  attorney's fees) resulting from any error in any tax or
information  returns  resulting from errors in the information  provided by the
Master  Servicer as the case may be.  Such  indemnification  shall  survive the
termination of this Agreement and any resignation or termination of the Trustee
under this Agreement.

          (f) The Trustee shall report all  information  to  Certificateholders
that is the responsibility of the FASIT under the Code, the FASIT Provisions or
other  compliance  guidance issued by the Internal Revenue Service or any state
or local taxing authority  including,  without limitation,  reports relating to
interest,  original issue discount and market discount or premium.  The Trustee
shall provide to the Internal Revenue  Service,  the name,  title,  address and
telephone  number of the  Person who will  serve as the  representative  of the
FASIT.

          (g)  None of the  Holder  of the  Class  O  Certificate,  the  Master
Servicer or the Trustee shall  knowingly  take (or cause the FASIT to take) any
action or fail to take (or failed to cause to be taken) any action within their
respective  control and within the scope of their respective  duties under this
Agreement, that, under the FASIT Provisions, if taken or not taken, as the case
may be, would (i)  endanger the status of the Trust as a FASIT,  or (ii) result
in the imposition of a tax upon the FASIT (including but not limited to the tax
on prohibited transactions as defined in Section 860L(e) of the Code) (any such
endangerment or imposition,  an "Adverse FASIT Event"),  unless the Trustee and
the Master  Servicer  shall have obtained or received an Opinion of Counsel (at
the expense of the party  requesting such action or at the expense of the Trust
if the  Trustee  seeks to take such  action or to refrain  from  acting for the
benefit of the  Certificateholders)  to the effect that the contemplated action
will not result in an  Adverse  FASIT  Event.  The  Trustee  shall not take any
actions (or fail to take any action, whether or not authorized hereunder) as to
which the Holder of the Class O Certificate or the Master  Servicer has advised
it in writing that either the Holder of the Class O  Certificate  or the Master
Servicer  has  received  or obtain an Opinion of Counsel to the effect  that an
Adverse  FASIT Event would occur with  respect to such action or  inaction.  In
addition,  prior to taking any action with respect to the FASIT, or causing the
FASIT to take any action,  that is not expressly  permitted  under the terms of
this  Agreement,  the Holder of the Class O Certificate and the Master Servicer
shall  consult with the Trustee or its  designee,  in writing,  with respect to
whether such action would cause an Adverse FASIT Event to occur.  The Holder of
the Class O  Certificate  shall not take any such  action or cause the FASIT to
take any such action as to which the Trustee has advised it in writing  that an
Adverse  FASIT Event  would  occur,  and the Holder of the Class O  Certificate
shall not have any liability hereunder for any action taken by it in accordance
with the written  instructions  of the  Trustee.  The Trustee may consult  with
counsel to obtain such written advice, and the Trustee may conclusively rely on
such  advice  of  counsel,  and the cost of same  shall  be borne by the  party
seeking to take the action not permitted by this Agreement,  but in no event at
the  cost or  expense  of the  Trust  or the  Trustee.  

          (h) If any  "prohibited  transactions"  taxes,  as defined in Section
860L(e) of the Code,  or any other tax  imposed  by the Code or any  applicable
provisions  of state or local  tax laws is  imposed  on the  FASIT,  such  tax,
together with all incidental costs and expenses (including, without limitation,
penalties and reasonable  attorneys' fees), shall be charged to and paid by (i)
the Master Servicer,  if such tax arises out of or results from a breach by the
Master Servicer of any of its obligations or this Article X; or (ii) the Holder
of the Class O  Certificate,  if such tax  arises out of a breach of any of its
obligations  under this  Article  X. 

          (i) The Holder of the Class O  Certificate  and,  to the extent  that
records  are  maintained  by the Master  Servicer  in the normal  course of its
business,  and the Master  Servicer  shall,  for federal  income tax  purposes,
maintain  books and records with respect to the FASIT on an accrual basis and a
taxable  year  corresponding  to the taxable  year of the Holder of the Class O
Certificate.  

          (j) Neither the Trustee nor the Master  Servicer shall not enter into
any arrangement by which the FASIT will receive a fee or other compensation for
services (other than a fee received as a compensation  for a waiver,  amendment
or consent under permitted assets (other than foreclosure property) held by the
FASIT)  nor  permit the FASIT to receive  any  income  from  assets  other than
"permitted assets" as defined in Section 860L(c) of the Code.

          Section 10.02  Compliance with FASIT Provisions; Further Assurances.

          (a) In order to  facilitate  compliance  by the Trust  with the FASIT
Provisions,   the  parties  hereto  agree  that,   insofar  as  the  rights  or
responsibilities  of any party  under,  or actions  required to be taken by any
party  to,  this  Agreement  are  required  to be  modified  as a result of the
promulgation  of proposed,  temporary or final  Treasury  Regulations  or other
applicable authority,  as evidenced by a notice from the Master Servicer to the
other  parties  hereto,  based upon the advice of counsel,  the parties  hereto
agree (i) to enter into any  amendments to this  Agreement that are required to
bring this Agreement into  compliance  with such  regulation or other authority
and/or to allow  the Trust to  continue  to be  classified  as a FASIT for U.S.
federal income tax purposes or (ii) to take such actions or refrain from taking
such actions  pursuant to the terms of this  Agreement  in a manner  consistent
with such  regulations or other  authority  necessary to maintain the status of
the Trust as a FASIT or to prevent  the  imposition  of tax on the Trust or the
FASIT.

          (b) The parties to this  Agreement  hereby agree to take such further
actions as may be required to effectuate this Section 10.02 and the intent that
this Trust be treated as a FASIT under the FASIT Provisions.

                                  ARTICLE XI.

                            MISCELLANEOUS PROVISIONS

          Section 11.01  Binding Nature of Agreement; Assignment. This Agreement
shall be binding upon and inure to the benefit of the parties  hereto and their
respective successors and permitted assigns.

          Section 11.02.  Entire Agreement.  This Agreement contains the entire
agreement  and  understanding  among the  parties  hereto  with  respect to the
subject matter hereof, and supersedes all prior and contemporaneous agreements,
understandings,  inducements  and  conditions,  express  or  implied,  oral  or
written,  of any nature  whatsoever  with respect to the subject matter hereof.
The express terms hereof control and supersede any course of performance and/or
usage of the trade  inconsistent  with any of the terms hereof.  

          Section 11.03. Amendment. (a) This Agreement may be amended from time
to time by the Depositor and the Trustee,  without  notice to or the consent of
any of the Holders,  (i) to cure any  ambiguity,  (ii) to cause the  provisions
herein to conform to or be consistent  with or in furtherance of the statements
made with respect to the Certificates,  the Trust Fund or this Agreement in any
Offering  Document,  or to correct or supplement any provision herein which may
be  inconsistent  with any  other  provisions  herein,  (iii) to make any other
provisions with respect to matters or questions arising under this Agreement or
(iv) to add,  delete,  or amend  any  provisions  to the  extent  necessary  or
desirable  to comply  with any  requirements  imposed by the Code and the FASIT
Provisions.  No such  amendment  effected  pursuant to the  preceding  sentence
shall, as evidenced by an Opinion of Counsel, result in an Adverse FASIT Event,
nor shall such  amendment  effected  pursuant to clause (iii) of such  sentence
adversely affect in any material respect the interests of any Holder.  Prior to
entering  into any  amendment  without the consent of Holders  pursuant to this
paragraph, the Trustee may require an Opinion of Counsel (at the expense of the
party requesting such amendment) to the effect that such amendment is permitted
under this  paragraph.  Any such  amendment  shall be deemed  not to  adversely
affect in any  material  respect any Holder,  if the Trustee  receives  written
confirmation  from each Rating Agency that such  amendment  will not cause such
Rating Agency to reduce the then current  rating  assigned to the  Certificates
(and any Opinion of Counsel  requested  by the Trustee in  connection  with any
such amendment may rely expressly on such  confirmation as the basis therefor).

          (b) This  Agreement  may  also be  amended  from  time to time by the
Depositor  and the  Trustee  with the  consent of the  Holders of not less than
66-2/3% of the Class Certificate  Principal Amount (or Percentage  Interest) of
each  Class of  Certificates  affected  thereby  for the  purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
this  Agreement  or of  modifying  in any  manner  the  rights of the  Holders;
provided,  however,  that no such  amendment  shall be made  unless the Trustee
receives an Opinion of  Counsel,  at the  expense of the party  requesting  the
change,  that such  change  will not  result in an  Adverse  FASIT  Event,  and
provided  further,  that no such  amendment  may (i)  reduce in any  manner the
amount of, or delay the timing of,  payments  received on the  Underlying  Bond
which are required to be distributed on any Certificate, without the consent of
the Holder of such  Certificate  or (ii) reduce the  aforesaid  percentages  of
Class Certificate  Principal Amount (or Percentage Interest) of Certificates of
each Class,  the Holders of which are required to consent to any such amendment
without the consent of the Holders of 100% of the Class  Certificate  Principal
Amount (or Percentage Interest) of each Class of Certificates affected thereby.
For purposes of this  paragraph,  references to "Holder" or "Holders"  shall be
deemed to include,  in the case of any Class of  Book-Entry  Certificates,  the
related Certificate Owners.

          (c) Promptly after the execution of any such  amendment,  the Trustee
shall furnish  written  notification of the substance of such amendment to each
Holder, the Depositor and to the Rating Agencies. 

          (d) It shall not be necessary  for the consent of Holders  under this
Section 11.03 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 Holders shall be subject to such reasonable regulations as
the Trustee may prescribe.

          (e)  Notwithstanding  anything  to  the  contrary  in  any  Servicing
Agreement,  the Trustee  shall not consent to any  amendment  of any  Servicing
Agreement  except  pursuant  to the  standards  provided in this  Section  with
respect to amendment of this Agreement.  Section 1Voting Rights.  Except to the
extent that the consent of all affected Certificateholders is required pursuant
to this  Agreement,  with respect to any provision of this Agreement  requiring
the  consent  of  Certificateholders   representing  specified  percentages  of
aggregate  outstanding  Certificate  Principal Amount (or Percentage Interest),
Certificates  owned by the Depositor,  the Master Servicer,  the Trustee or any
Servicer  or  Affiliates  thereof  are  not  to be  counted  so  long  as  such
Certificates are owned by the Depositor,  the Master  Servicer,  the Trustee or
any Servicer or any Affiliate thereof.

          Section 11.05.  Provision of  Information.  (a) For so long as any of
the Certificates of any Series or Class are "restricted  securities" within the
meaning of Rule 144(a)(3)  under the Act, each of the Depositor and the Trustee
agree to cooperate with each other to provide to any  Certificateholders and to
any prospective purchaser of Certificates designated by such Certificateholder,
upon the  request  of such  Certificateholder  or  prospective  purchaser,  any
information required to be provided to such holder or prospective  purchaser to
satisfy  the  condition  set  forth  in Rule  144A(d)(4)  under  the  Act.  Any
reasonable,  out-of-pocket  expenses  incurred by the Trustee in providing such
information shall be reimbursed by the Depositor.  

          (b) The Trustee will  provide to any person to whom a Prospectus  was
delivered, upon the request of such person specifying the document or documents
requested,  (i) a copy  (excluding  exhibits) of any report on Form 8-K or Form
10-K filed with the Securities and Exchange Commission pursuant to Section 3(i)
of the  Master  Servicing  Agreement  and  (ii) a copy  of any  other  document
incorporated  by  reference in the  Prospectus.  Any  reasonable  out-of-pocket
expenses incurred by the Trustee in providing copies of such documents shall be
reimbursed by the Depositor.

          (c) On each Distribution  Date, the Trustee shall deliver or cause to
be delivered by first class mail to the Depositor, Attention: Contract Finance,
a copy of the report delivered to Certificateholders  pursuant to Section 4.03.
Section  1Governing  Law. THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS,  RIGHTS AND REMEDIES OF
THE PARTIES  HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

          Section  11.07.  Notices.  All  demands,  notices and  communications
hereunder  shall be in writing and shall be deemed to have been duly given when
received by (a) in the case of the Depositor, American Residential Eagle, Inc.,
415 Marine View Avenue, Suite 230, Del Mar, California 92014,  Attention:  Mark
Conger,  and (b) in the case of the Trustee,  First Union  National  Bank,  230
South  Tryon  Street  NC1179,  Charlotte,   North  Carolina  28288,  Attention:
Structured  Finance, or as to each party such other address as may hereafter be
furnished by such party to the other parties in writing. Any notice required or
permitted to be mailed to a Holder shall be given by first class mail,  postage
prepaid,  at the address of such Holder as shown in the  Certificate  Register.
Any notice so mailed  within the time  prescribed  in this  Agreement  shall be
conclusively  presumed  to have  been duly  given,  whether  or not the  Holder
receives such notice. 

          Section 11.08.  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 11.09.  Indulgences;  No Waivers. Neither the failure nor any
delay on the part of a party to exercise any right,  remedy, power or privilege
under this Agreement shall operate as a waiver thereof, nor shall any single or
partial exercise of any right, remedy, power or privilege preclude any other or
further exercise of the same or of any other right, remedy, power or privilege,
nor shall any waiver of any right,  remedy,  power or privilege with respect to
any  occurrence  be  construed  as a waiver  of such  right,  remedy,  power or
privilege  with respect to any other  occurrence.  No waiver shall be effective
unless it is in writing  and is signed by the party  asserted  to have  granted
such waiver. 

          Section 11.10.  Headings Not To Affect  Interpretation.  The headings
contained in this  Agreement are for  convenience  of reference  only, and they
shall not be used in the  interpretation  hereof.  

          Section 11.11. Benefits of Agreement. Nothing in this Agreement or in
the Certificates,  express or implied, shall give to any Person, other than the
parties to this Agreement and their successors hereunder and the Holders of the
Certificates,  any benefit or any legal or equitable  right,  power,  remedy or
claim  under  this  Agreement.  

          Section  11.12.  Special  Notices  to the  Rating  Agencies.  (a) The
Depositor  shall give prompt notice to the Rating Agencies of the occurrence of
any of the following  events of which it has notice:  

               (i) any amendment to this Agreement pursuant to Section 11.03;

               (ii) the making of a final payment pursuant to Section 7.02; and

               (iii) any  termination  of the  rights  and  obligations  of any
Servicer  under the  applicable  Servicing  Agreement.  

          (b) All  notices to the Rating  Agencies  provided  for this  Section
shall be in  writing  and sent by  first  class  mail,  telecopy  or  overnight
courier, as follows:

         Standard & Poor's Rating Services
         26 Broadway, 15th Floor
         New York, New York  10004
         Attention: Residential Mortgages

         And

         Duff & Phelps Credit Rating Company
         55 East Monroe
         38th Floor
         Chicago, Illinois 60603

         Attention: Residential Mortgage-Backed Securities

          (c) The Trustee shall deliver to the Rating Agencies reports prepared
pursuant to Section 4.03.

          Section 11.13  Counterparts.  This Agreement may be executed in one or
more counterparts,  each of which shall be deemed to be an original, and all of
which together shall constitute one and the same instrument.

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

                                            AMERICAN RESIDENTIAL EAGLE, INC.,
                                            as Depositor

                                            By:  ___________________________
                                                 Name: _____________________
                                                 Title: ____________________

                                            FIRST UNION NATIONAL BANK,
                                            as Trustee.

                                            By:  ___________________________
                                                 Name: _____________________
                                                 Title: ____________________

ACKNOWLEDGED BY:
NORWEST BANK MINNESOTA, 
NATIONAL ASSOCIATION
(solely for purposes of Article IV
and Article X hereof).

By:  ___________________________
     Name: _____________________
     Title: ____________________


  



                                             

                                   EXHIBIT A

                             FORMS OF CERTIFICATES


  


                                  EXHIBIT A-1

                         FORM OF CLASS A-1 CERTIFICATE

THIS CERTIFICATE IS A FASIT REGULAR INTEREST CERTIFICATE. THIS CERTIFICATE DOES
NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT GUARANTEED BY, THE
DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND IS NOT INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THIS
CERTIFICATE MAY BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
CERTIFICATE PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ON THE FACE HEREOF.

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

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                   CLASS A-1

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Initial Aggregate Certificate                 Initial Certificate
Principal Amount of the Class A-1             Principal Amount of this
Certificates: $143,970,000.00                 Certificate: $143,970,000.00

Certificate                                   Cut-off Date: May 1, 1998
Interest Rate:  Variable

NUMBER 1                                      CUSIP:  02926PAA9


  


     THIS CERTIFIES THAT [ ] is the registered owner of the Percentage Interest
evidenced by this Certificate (obtained by dividing the initial Certificate
Principal Amount of this Certificate by the initial aggregate Certificate
Principal Amount of all Class A-1 Certificates, both as specified above) in (i)
certain distributions of principal and interest on a Collateralized Callable
Mortgage Bond issued by American Residential Eagle Bond Trust 1998-1 acquired
from American Residential Eagle, Inc. (the "Depositor"), a Delaware
corporation, (ii) such amounts and investments as from time to time may be held
in the Trust Fund established pursuant to the Trust Agreement (as defined on
the reverse hereof) and (iii) certain other assets, if any, as described in the
Trust Agreement (the foregoing assets hereinafter collectively referred to as
the "Trust Fund").

     Distributions on this Certificate will be made monthly on the 25th day of
each month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the related Distribution Date (the
"Record Date"), in an amount equal to the product of the Percentage Interest
evidenced by this Certificate and the amount, if any, required to be
distributed to all the Certificates of the Class represented by this
Certificate. All sums distributable on this Certificate are payable in the coin
or currency of the United States of America which at the time of payment is
legal tender for the payment of public and private debts.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.

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


  


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

                                         FIRST UNION NATIONAL BANK,
                                         as Trustee

                                         By:________________________________
                                            Authorized Signatory

                                         Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                         FIRST UNION NATIONAL BANK,

                                         as Trustee

                                         By:________________________________
                                            Authorized Signatory

                                         Dated:  June 17, 1998


  



                                   (REVERSE)



              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

On each Distribution Date, the Total Distribution Amount will be distributed
from the Certificate Account to Holders of each Class of Certificates according
to the terms of the Trust Agreement. All distributions or allocations made with
respect to each Class of Certificates on each Distribution Date shall be
allocated among the outstanding Certificates of such Class based on the
Certificate Principal Amount (or Percentage Interest) of each such Certificate.

Distributions on this Certificate will be made by check mailed to the Holder of
record of this Certificate on the immediately preceding Record Date at the
address of such Holder as it appears on the Certificate Register (except that
with respect to a Certificate registered in the name of a Clearing Agency or
its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

The Corporate Trust Office with respect to the presentment and surrender of
Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

As provided in the Trust Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registerable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
Corporate Trust Office, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Certificate Registrar, duly
executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class of
authorized denominations evidencing the same initial Certificate Principal
Amount (or Percentage Interest) will be issued to the designated transferee or
transferees. As provided in the Trust Agreement and subject to certain
limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

The Certificates to the extent provided in the Trust Agreement, will be subject
to purchase by the holder of the Class O Certificate for the price specified in
the Trust Agreement, on any Distribution Date on which the aggregate
Certificate Principal Amount of the Certificates is less than 35% of the
aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

As provided in the Trust Agreement, this Certificate and the Trust Agreement
shall be construed in accordance with and governed by the laws of the State of
New York, without regard to the conflict of laws principles applied in the
State of New York. In the event of any conflict between the provisions of this
Certificate and the Trust Agreement, the Trust Agreement shall be controlling.
Any term used herein and not otherwise defined shall be as defined in the Trust
Agreement.



                                   ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------
   Authorized Officer               __________________________________________
                                    Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.

  




                           DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

     This information is provided by_________________________________________

the assignee named above, or ____________________________________ as its agent.


  





                                    

                                  EXHIBIT A-2

                         FORM OF CLASS A-2 CERTIFICATE

THIS CERTIFICATE IS A FASIT REGULAR INTEREST CERTIFICATE. THIS CERTIFICATE DOES
NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT GUARANTEED BY, THE
DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND IS NOT INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THIS
CERTIFICATE MAY BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
CERTIFICATE PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ON THE FACE HEREOF.

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

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                   CLASS A-2

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Initial Aggregate Certificate                 Initial Certificate
Principal Amount of the Class A-2             Principal Amount of this
Certificates: $232,093,000.00                 Certificate: $232,093,000.00

Certificate                                   Cut-off Date: May 1, 1998
Interest Rate:  Variable

NUMBER 1                                      CUSIP:  02926PAB7


  


     THIS CERTIFIES THAT [ ]is the registered owner of the Percentage Interest
evidenced by this Certificate (obtained by dividing the initial Certificate
Principal Amount of this Certificate by the initial aggregate Certificate
Principal Amount of all Class A-2 Certificates, both as specified above) in (i)
certain distributions of principal and interest on a Collateralized Callable
Mortgage Bond issued by American Residential Eagle Bond Trust 1998-1 (the
"Underlying Bond") acquired from American Residential Eagle, Inc. (the
"Depositor"), a Delaware corporation, (ii) such amounts and investments as from
time to time may be held in the Trust Fund established pursuant to the Trust
Agreement (as defined on the reverse hereof) and (iii) certain other assets, if
any, as described in the Trust Agreement (the foregoing assets hereinafter
collectively referred to as the "Trust Fund").

     Distributions on this Certificate will be made monthly on the 25th day of
each month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the related Distribution Date (the
"Record Date"), in an amount equal to the product of the Percentage Interest
evidenced by this Certificate and the amount, if any, required to be
distributed to all the Certificates of the Class represented by this
Certificate. All sums distributable on this Certificate are payable in the coin
or currency of the United States of America which at the time of payment is
legal tender for the payment of public and private debts.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.

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


  


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

                                          FIRST UNION NATIONAL BANK,
                                          as Trustee

                                          By:________________________________
                                               Authorized Signatory

                                          Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                          FIRST UNION NATIONAL BANK,
                                          as Trustee

                                          By:________________________________
                                               Authorized Signatory

                                          Dated:  June 17, 1998


  





                                   (REVERSE)

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

On each Distribution Date, the Total Distribution Amount will be distributed
from the Certificate Account to Holders of each Class of Certificates according
to the terms of the Trust Agreement. All distributions or allocations made with
respect to each Class of Certificates on each Distribution Date shall be
allocated among the outstanding Certificates of such Class based on the
Certificate Principal Amount (or Percentage Interest) of each such Certificate.

Distributions on this Certificate will be made by check mailed to the Holder of
record of this Certificate on the immediately preceding Record Date at the
address of such Holder as it appears on the Certificate Register (except that
with respect to a Certificate registered in the name of a Clearing Agency or
its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

The Corporate Trust Office with respect to the presentment and surrender of
Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

As provided in the Trust Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registerable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
Corporate Trust Office, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Certificate Registrar, duly
executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class of
authorized denominations evidencing the same initial Certificate Principal
Amount (or Percentage Interest) will be issued to the designated transferee or
transferees. As provided in the Trust Agreement and subject to certain
limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

The Certificates will, to the extent provided in the Trust Agreement, be
subject to purchase by the holder of the Class O Certificate for the price
specified in the Trust Agreement, on any Distribution Date on which the
aggregate Certificate Principal Amount of the Certificates is less than 35% of
the aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

As provided in the Trust Agreement, this Certificate and the Trust Agreement
shall be construed in accordance with and governed by the laws of the State of
New York, without regard to the conflict of laws principles applied in the
State of New York. In the event of any conflict between the provisions of this
Certificate and the Trust Agreement, the Trust Agreement shall be controlling.
Any term used herein and not otherwise defined shall be as defined in the Trust
Agreement.


  



                                  ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------          ----------------------------------------
   Authorized Officer               Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.

  


                           DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

         This information is provided by _____________________________________

the assignee named above, or ____________________________________ as its agent


  



                                  EXHIBIT A-3

                         FORM OF CLASS M-1 CERTIFICATE

THIS CERTIFICATE IS A FASIT REGULAR INTEREST CERTIFICATE. THIS CERTIFICATE DOES
NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT GUARANTEED BY, THE
DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND IS NOT INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THIS
CERTIFICATE MAY BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
CERTIFICATE PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ON THE FACE HEREOF.

THIS CERTIFICATE IS SUBORDINATE IN RIGHT OF PAYMENT AS DESCRIBED IN THE TRUST
AGREEMENT REFERRED TO HEREIN.

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

NO TRANSFER OF THIS CERTIFICATE SHALL BE REGISTERED UNLESS THE PROSPECTIVE
TRANSFEREE PROVIDES THE TRUSTEE AND THE DEPOSITOR WITH (A) A CERTIFICATION TO
THE EFFECT THAT SUCH TRANSFEREE (1) IS NEITHER AN EMPLOYEE BENEFIT PLAN SUBJECT
TO SECTION 406 OR SECTION 407 OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), THE TRUSTEE OF ANY SUCH PLAN OR A PERSON ACTING
ON BEHALF OF ANY SUCH PLAN NOR A PERSON USING THE ASSETS OF ANY SUCH PLAN OR
(2) IF SUCH TRANSFEREE IS AN INSURANCE COMPANY, SUCH TRANSFEREE IS PURCHASING
SUCH CERTIFICATES WITH FUNDS CONTAINED IN AN "INSURANCE COMPANY GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e) OF THE PROHIBITED TRANSACTION
CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE PURCHASE AND HOLDING OF SUCH
CERTIFICATES ARE COVERED UNDER PTCE 95-60; OR (B) AN OPINION OF COUNSEL (A
"BENEFIT PLAN OPINION") SATISFACTORY TO THE TRUSTEE AND THE DEPOSITOR, AND UPON
WHICH THE TRUSTEE AND THE DEPOSITOR SHALL BE ENTITLED TO RELY, TO THE EFFECT
THAT THE PURCHASE OR HOLDING OF SUCH CERTIFICATE BY THE PROSPECTIVE TRANSFEREE
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 OR THE CODE AND
WILL NOT SUBJECT THE TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION IN ADDITION TO
THOSE UNDERTAKEN BY SUCH ENTITIES IN THE TRUST AGREEMENT, WHICH OPINION OF
COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE OR THE DEPOSITOR.

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                   CLASS M-1

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Initial Aggregate Certificate                 Initial Certificate
Principal Amount of the Class M-1             Principal Amount of this
Certificates: $46,029,000.00                  Certificate: $46,029,000.00

Certificate                                   Cut-off Date: May 1, 1998
Interest Rate:  Variable

NUMBER 1                                      CUSIP:  02926PAC5


  


THIS CERTIFIES THAT [ ] is the registered owner of the Percentage Interest
evidenced by this Certificate (obtained by dividing the initial Certificate
Principal Amount of this Certificate by the initial aggregate Certificate
Amount of all Class M-1 Certificates, both as specified above) in (i) certain
distributions of principal and interest on a Collateralized Callable Mortgage
Bond issued by American Residential Eagle Bond Trust 1998-1 (the "Underlying
Bond") acquired from American Residential Eagle, Inc. (the "Depositor"), a
Delaware corporation, (ii) such amounts and investments as from time to time
may be held in the Trust Fund established pursuant to the Trust Agreement (as
defined on the reverse hereof) and (iii) certain other assets, if any, as
described in the Trust Agreement (the foregoing assets hereinafter collectively
referred to as the "Trust Fund").

Distributions on this Certificate will be made monthly on the 25th day of each
month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the related Distribution Date (the
"Record Date"), in an amount equal to the product of the Percentage Interest
evidenced by this Certificate and the amount, if any, required to be
distributed to all the Certificates of the Class represented by this
Certificate. All sums distributable on this Certificate are payable in the coin
or currency of the United States of America which at the time of payment is
legal tender for the payment of public and private debts.

Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.
Unless the certificate of authentication hereon has been executed by or on
behalf of the Trustee, whose name appears below by manual signature, this
Certificate shall not be entitled to any benefit under the Trust Agreement or
be valid for any purpose.


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

                                         FIRST UNION NATIONAL BANK,
                                         as Trustee

                                         By:________________________________
                                              Authorized Signatory

                                         Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                          FIRST UNION NATIONAL BANK,
                                          as Trustee

                                          By:________________________________
                                               Authorized Signatory

                                          Dated:  June 17, 1998


  


                                   (REVERSE)

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

On each Distribution Date, the Total Distribution Amount will be distributed
from the Certificate Account to Holders of each Class of Certificates according
to the terms of the Trust Agreement. All distributions or allocations made with
respect to each Class of Certificates on each Distribution Date shall be
allocated among the outstanding Certificates of such Class based on the
Certificate Principal Amount (or Percentage Interest) of each such Certificate.

Distributions on this Certificate will be made by check mailed to the Holder of
record of this Certificate on the immediately preceding Record Date at the
address of such Holder as it appears on the Certificate Register (except that
with respect to a Certificate registered in the name of a Clearing Agency or
its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

The Corporate Trust Office with respect to the presentment and surrender of
Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

As provided in the Trust Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registerable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
Corporate Trust Office, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Certificate Registrar, duly
executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class of
authorized denominations evidencing the same initial Certificate Principal
Amount (or Percentage Interest) will be issued to the designated transferee or
transferees. As provided in the Trust Agreement and subject to certain
limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

The Certificates, to the extent provided in the Trust Agreement, will be
subject to purchase by the holder of the Class O Certificate for the price
specified in the Trust Agreement, on any Distribution Date on which the
aggregate Certificate Principal Amount of the Certificates is less than 35% of
the aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

As provided in the Trust Agreement, this Certificate and the Trust Agreement
shall be construed in accordance with and governed by the laws of the State of
New York, without regard to the conflict of laws principles applied in the
State of New York. In the event of any conflict between the provisions of this
Certificate and the Trust Agreement, the Trust Agreement shall be controlling.
Any term used herein and not otherwise defined shall be as defined in the Trust
Agreement.


  


                                   ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------          ------------------------------------------
   Authorized Officer               Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.



  


                           DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

         This information is provided by _____________________________________

the assignee name


  


                                  EXHIBIT A-4

                         FORM OF CLASS M-2 CERTIFICATE

THIS CERTIFICATE IS A FASIT REGULAR INTEREST CERTIFICATE. THIS CERTIFICATE DOES
NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT GUARANTEED BY, THE
DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND IS NOT INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THIS
CERTIFICATE MAY BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
CERTIFICATE PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ON THE FACE HEREOF.

THIS CERTIFICATE IS SUBORDINATE IN RIGHT OF PAYMENT AS DESCRIBED IN THE TRUST
AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS CERTIFICATE SHALL BE REGISTERED UNLESS THE PROSPECTIVE
TRANSFEREE PROVIDES THE TRUSTEE AND THE DEPOSITOR WITH (A) A CERTIFICATION TO
THE EFFECT THAT SUCH TRANSFEREE (1) IS NEITHER AN EMPLOYEE BENEFIT PLAN SUBJECT
TO SECTION 406 OR SECTION 407 OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), THE TRUSTEE OF ANY SUCH PLAN OR A PERSON ACTING
ON BEHALF OF ANY SUCH PLAN NOR A PERSON USING THE ASSETS OF ANY SUCH PLAN OR
(2) IF SUCH TRANSFEREE IS AN INSURANCE COMPANY, SUCH TRANSFEREE IS PURCHASING
SUCH CERTIFICATES WITH FUNDS CONTAINED IN AN "INSURANCE COMPANY GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e) OF THE PROHIBITED TRANSACTION
CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE PURCHASE AND HOLDING OF SUCH
CERTIFICATES ARE COVERED UNDER PTCE 95-60; OR (B) AN OPINION OF COUNSEL (A
"BENEFIT PLAN OPINION") SATISFACTORY TO THE TRUSTEE AND THE DEPOSITOR, AND UPON
WHICH THE TRUSTEE AND THE DEPOSITOR SHALL BE ENTITLED TO RELY, TO THE EFFECT
THAT THE PURCHASE OR HOLDING OF SUCH CERTIFICATE BY THE PROSPECTIVE TRANSFEREE
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 OR THE CODE AND
WILL NOT SUBJECT THE TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION IN ADDITION TO
THOSE UNDERTAKEN BY SUCH ENTITIES IN THE TRUST AGREEMENT, WHICH OPINION OF
COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE OR THE DEPOSITOR.

THE HOLDER OF THIS CERTIFICATE BY ITS ACCEPTANCE HEREOF AGREES TO OFFER, SELL
OR OTHERWISE TRANSFER SUCH CERTIFICATE ONLY (A) PURSUANT TO A REGISTRATION
STATEMENT WHICH HAS BEEN DECLARED EFFECTIVE UNDER THE 1933 ACT, (B) FOR SO LONG
AS THIS CERTIFICATE IS ELIGIBLE FOR RESALE PURSUANT TO RULE 144A, TO A PERSON
IT REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE
144A UNDER THE 1933 ACT THAT PURCHASES FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT
OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS
BEING MADE IN RELIANCE ON RULE 144A OR (C) TO AN INSTITUTIONAL "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE
501 UNDER THE 1933 ACT THAT IS ACQUIRING THE CERTIFICATE FOR ITS OWN ACCOUNT,
OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL "ACCREDITED INVESTOR," FOR
INVESTMENT PURPOSES AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN CONNECTION
WITH, ANY DISTRIBUTION IN VIOLATION OF THE 1933 ACT, SUBJECT TO THE TRUSTEE'S
RIGHT PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER TO REQUIRE THE DELIVERY OF A
CERTIFICATE OF TRANSFER IN THE FORM APPEARING IN THE TRUST AGREEMENT.

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

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                   CLASS M-2

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Initial Aggregate Certificate                   Initial Certificate
Principal Amount of the Class M-2               Principal Amount of this
Certificates: $17,365,000.00                    Certificate: $17,365,000.00

Certificate                                     Cut-off Date: May 1, 1998
Interest Rate:  Variable

NUMBER 1                                        CUSIP:  02926PAD3


  
THIS CERTIFIES THAT [ ] is the registered owner of the Percentage Interest
evidenced by this Certificate (obtained by dividing the initial Certificate
Principal Amount of this Certificate by the initial aggregate Certificate
Amount of all Class M-2 Certificates, both as specified above) in (i) certain
distributions of principal and interest on a Collateralized Callable Mortgage
Bond issued by American Residential Eagle Bond Trust 1998-1 (the "Underlying
Bond") acquired from American Residential Eagle, Inc. (the "Depositor"), a
Delaware corporation, (ii) such amounts and investments as from time to time
may be held in the Trust Fund established pursuant to the Trust Agreement (as
defined on the reverse hereof) and (iii) certain other assets, if any, as
described in the Trust Agreement (the foregoing assets hereinafter collectively
referred to as the "Trust Fund").

Distributions on this Certificate will be made monthly on the 25th day of each
month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the month in which the related
Distribution Date (the "Record Date"), in an amount equal to the product of the
Percentage Interest evidenced by this Certificate and the amount, if any,
required to be distributed to all the Certificates of the Class represented by
this Certificate. All sums distributable on this Certificate are payable in the
coin or currency of the United States of America which at the time of payment
is legal tender for the payment of public and private debts.

Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.

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


  


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

                                        FIRST UNION NATIONAL BANK,
                                        as Trustee

                                        By:________________________________
                                             Authorized Signatory

                                        Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

   This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                        FIRST UNION NATIONAL BANK,
                                        as Trustee

                                        By:________________________________
                                             Authorized Signatory

                                        Dated:  June 17, 1998


  


                                   (REVERSE)

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

On each Distribution Date, the Total Distribution Amount will be distributed
from the Certificate Account to Holders of each Class of Certificates according
to the terms of the Trust Agreement. All distributions or allocations made with
respect to each Class of Certificates on each Distribution Date shall be
allocated among the outstanding Certificates of such Class based on the
Certificate Principal Amount (or Percentage Interest) of each such Certificate.

Distributions on this Certificate will be made by check mailed to the Holder of
record of this Certificate on the immediately preceding Record Date at the
address of such Holder as it appears on the Certificate Register (except that
with respect to a Certificate registered in the name of a Clearing Agency or
its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

The Corporate Trust Office with respect to the presentment and surrender of
Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

As provided in the Trust Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registerable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
Corporate Trust Office, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Certificate Registrar, duly
executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class of
authorized denominations evidencing the same initial Certificate Principal
Amount (or Percentage Interest) will be issued to the designated transferee or
transferees. As provided in the Trust Agreement and subject to certain
limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

The Certificates, to the extent provided in the Trust Agreement, will be
subject to purchase by the holder of the Class O Certificate for the price
specified in the Trust Agreement, on any Distribution Date on which the
aggregate Certificate Principal Amount of the Certificates is less than 35% of
the aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

As provided in the Trust Agreement, this Certificate and the Trust Agreement
shall be construed in accordance with and governed by the laws of the State of
New York, without regard to the conflict of laws principles applied in the
State of New York. In the event of any conflict between the provisions of this
Certificate and the Trust Agreement, the Trust Agreement shall be controlling.
Any term used herein and not otherwise defined shall be as defined in the Trust
Agreement.


  




                                   ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------          ------------------------------------------
   Authorized Officer               Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.



  


                           DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

         This information is provided by _____________________________________

         the assignee name


  




                                  EXHIBIT A-5

                          FORM OF CLASS B CERTIFICATE

THIS CERTIFICATE IS A FASIT REGULAR INTEREST CERTIFICATE. THIS CERTIFICATE DOES
NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT GUARANTEED BY, THE
DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND IS NOT INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THIS
CERTIFICATE MAY BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
CERTIFICATE PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ON THE FACE HEREOF.

THIS CERTIFICATE IS SUBORDINATE IN RIGHT OF PAYMENT AS DESCRIBED IN THE TRUST
AGREEMENT REFERRED TO HEREIN.

THE HOLDER OF THIS CERTIFICATE BY ITS ACCEPTANCE HEREOF AGREES TO OFFER, SELL
OR OTHERWISE TRANSFER SUCH CERTIFICATE ONLY (A) PURSUANT TO A REGISTRATION
STATEMENT WHICH HAS BEEN DECLARED EFFECTIVE UNDER THE 1933 ACT, (B) FOR SO LONG
AS THIS CERTIFICATE IS ELIGIBLE FOR RESALE PURSUANT TO RULE 144A, TO A PERSON
IT REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE
144A UNDER THE 1933 ACT THAT PURCHASES FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT
OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS
BEING MADE IN RELIANCE ON RULE 144A OR (C) TO AN INSTITUTIONAL "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE
501 UNDER THE 1933 ACT THAT IS ACQUIRING THE CERTIFICATE FOR ITS OWN ACCOUNT,
OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL "ACCREDITED INVESTOR," FOR
INVESTMENT PURPOSES AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN CONNECTION
WITH, ANY DISTRIBUTION IN VIOLATION OF THE 1933 ACT, SUBJECT TO THE TRUSTEE'S
RIGHT PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER TO REQUIRE THE DELIVERY OF A
CERTIFICATE OF TRANSFER IN THE FORM APPEARING IN THE TRUST AGREEMENT.

NO TRANSFER OF THIS CERTIFICATE SHALL BE REGISTERED UNLESS THE PROSPECTIVE
TRANSFEREE PROVIDES THE TRUSTEE AND THE DEPOSITOR WITH (A) A CERTIFICATION TO
THE EFFECT THAT SUCH TRANSFEREE (1) IS NEITHER AN EMPLOYEE BENEFIT PLAN SUBJECT
TO SECTION 406 OR SECTION 407 OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), THE TRUSTEE OF ANY SUCH PLAN OR A PERSON ACTING
ON BEHALF OF ANY SUCH PLAN NOR A PERSON USING THE ASSETS OF ANY SUCH PLAN OR
(2) IF SUCH TRANSFEREE IS AN INSURANCE COMPANY, SUCH TRANSFEREE IS PURCHASING
SUCH CERTIFICATES WITH FUNDS CONTAINED IN AN "INSURANCE COMPANY GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e) OF THE PROHIBITED TRANSACTION
CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE PURCHASE AND HOLDING OF SUCH
CERTIFICATES ARE COVERED UNDER PTCE 95-60; OR (B) AN OPINION OF COUNSEL (A
"BENEFIT PLAN OPINION") SATISFACTORY TO THE TRUSTEE AND THE DEPOSITOR, AND UPON
WHICH THE TRUSTEE AND THE DEPOSITOR SHALL BE ENTITLED TO RELY, TO THE EFFECT
THAT THE PURCHASE OR HOLDING OF SUCH CERTIFICATE BY THE PROSPECTIVE TRANSFEREE
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 OR THE CODE AND
WILL NOT SUBJECT THE TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION IN ADDITION TO
THOSE UNDERTAKEN BY SUCH ENTITIES IN THE TRUST AGREEMENT, WHICH OPINION OF
COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE OR THE DEPOSITOR.

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

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                    CLASS B

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Initial Aggregate Certificate                Initial Certificate
Principal Amount of the Class B              Principal Amount of this
Certificates: $17,365,000.00                 Certificate: $17,365,000.00

Certificate                                  Cut-off Date: May 1, 1998
Interest Rate:  Variable

NUMBER 1                                     CUSIP:  02926PAE1


  


     THIS CERTIFIES THAT [ ] is the registered owner of the Percentage Interest
evidenced by this Certificate (obtained by dividing the initial Certificate
Principal Amount of this Certificate by the initial aggregate Certificate
Principal Amount of all Class B Certificates, both as specified above) in (i)
certain distributions of principal and interest on a Collateralized Callable
Mortgage Bond issued by American Residential Eagle Bond Trust 1998-1 (the
"Underlying Bond") acquired from American Residential Eagle, Inc. (the
"Depositor"), a Delaware corporation, (ii) such amounts and investments as from
time to time may be held in the Trust Fund established pursuant to the Trust
Agreement (as defined on the reverse hereof) and (iii) certain other assets, if
any, as described in the Trust Agreement (the foregoing assets hereinafter
collectively referred to as the "Trust Fund").

     Distributions on this Certificate will be made monthly on the 25th day of
each month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the month in which the related
Distribution Date (the "Record Date"), in an amount equal to the product of the
Percentage Interest evidenced by this Certificate and the amount, if any,
required to be distributed to all the Certificates of the Class represented by
this Certificate. All sums distributable on this Certificate are payable in the
coin or currency of the United States of America which at the time of payment
is legal tender for the payment of public and private debts.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.

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


  


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

                                          FIRST UNION NATIONAL BANK,
                                          as Trustee

                                          By:________________________________
                                               Authorized Signatory

                                          Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                       FIRST UNION NATIONAL BANK,
                                       as Trustee

                                       By:________________________________
                                            Authorized Signatory

                                       Dated:  June 17, 1998


  


                                   (REVERSE)

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

     On each Distribution Date, the Total Distribution Amount will be
distributed from the Certificate Account to Holders of each Class of
Certificates according to the terms of the Trust Agreement. All distributions
or allocations made with respect to each Class of Certificates on each
Distribution Date shall be allocated among the outstanding Certificates of such
Class based on the Certificate Principal Amount (or Percentage Interest) of
each such Certificate.

     Distributions on this Certificate will be made by check mailed to the
Holder of record of this Certificate on the immediately preceding Record Date
at the address of such Holder as it appears on the Certificate Register (except
that with respect to a Certificate registered in the name of a Clearing Agency
or its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

     The Corporate Trust Office with respect to the presentment and surrender
of Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

     The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the Corporate Trust Office, duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate
Registrar, duly executed by the Holder hereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class of authorized denominations evidencing the same initial Certificate
Principal Amount (or Percentage Interest) will be issued to the designated
transferee or transferees. As provided in the Trust Agreement and subject to
certain limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

     The Certificates, to the extent provided in the Trust Agreement, will be
subject to purchase by the holder of the Class O Certificate for the price
specified in the Trust Agreement, on any Distribution Date on which the
aggregate Certificate Principal Amount of the Certificates is less than 35% of
the aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

     As provided in the Trust Agreement, this Certificate and the Trust
Agreement shall be construed in accordance with and governed by the laws of the
State of New York, without regard to the conflict of laws principles applied in
the State of New York. In the event of any conflict between the provisions of
this Certificate and the Trust Agreement, the Trust Agreement shall be
controlling. Any term used herein and not otherwise defined shall be as defined
in the Trust Agreement.


  


                                   ASSIGNMENT

     FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------          ------------------------------------------
   Authorized Officer               Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.



  


                           DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

         This information is provided by _____________________________________

         the assignee name


  





                                  EXHIBIT A-6

                          FORM OF CLASS X CERTIFICATE

THIS CERTIFICATE IS A FASIT HIGH YIELD REGULAR INTEREST CERTIFICATE. THIS
CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT
GUARANTEED BY, THE DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND
IS NOT INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

THIS CERTIFICATE IS NOT ENTITLED TO DISTRIBUTIONS OF PRINCIPAL AND WILL NOT
ACCRUE INTEREST. THE HOLDER OF THIS CERTIFICATE WILL BE ENTITLED TO CERTAIN
DISTRIBUTION AS PROVIDED IN THE TRUST AGREEMENT. THIS CERTIFICATE IS
SUBORDINATE IN RIGHT OF PAYMENT AS DESCRIBED IN THE TRUST AGREEMENT REFERRED TO
HEREIN.

THIS CERTIFICATE IS NOT ENTITLED TO DISTRIBUTIONS OF PRINCIPAL AND WILL NOT
ACCRUE INTEREST. THE HOLDER OF THIS CERTIFICATE WILL BE ENTITLED ONLY TO
CERTAIN LIMITED DISTRIBUTIONS AS PROVIDED IN THE TRUST AGREEMENT.

NEITHER THIS CERTIFICATE, NOR ANY BENEFICIAL INTEREST IN THIS CERTIFICATE, MAY
BE TRANSFERRED, SOLD, PLEDGED, OR OTHERWISE DISPOSED OF UNLESS PRIOR TO SUCH
DISPOSITION, THE PROPOSED TRANSFEREE DELIVERS TO THE TRUSTEE AN AFFIDAVIT
STATING (i) THAT THE PROPOSED TRANSFEREE IS AND ELIGIBLE CORPORATION WITHIN THE
MEANING OF SECTION 860L(A)(2) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
(THE "CODE") AND WILL BE AN ELIGIBLE CORPORATION AS OF THE DATE OF TRANSFER,
AND THAT THE PROPOSED TRANSFEREE IS NOT ACQUIRING THIS CERTIFICATE FOR THE
ACCOUNT OF, OR AS AGENT (INCLUDING A BROKER, NOMINEE, OR OTHER MIDDLEMAN) FOR,
ANY PERSON OR ENTITY FROM WHICH IT HAS NOT RECEIVED AN AFFIDAVIT SUBSTANTIALLY
IN THE FORM EXHIBIT D-1 TO THE TRUST AGREEMENT. FOR THESE PURPOSES, AN ELIGIBLE
CORPORATION IS ANY DOMESTIC C CORPORATION OTHER THAN (I) A CORPORATION THAT IS
EXEMPT FROM OR IS NOT SUBJECT TO FEDERAL INCOME TAX, (II) AN INVESTMENT COMPANY
THAT COULD QUALIFY AS A REGULATED INVESTMENT COMPANY UNDER SECTION 851(A) OF
THE CODE, (III) A REMIC (AS DEFINED IN THE CODE), OR (IV) A COOP TO WHICH
SUBCHAPTER T OF THE CODE APPLIES.

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 19933, AS
AMENDED, (THE "1933 ACT") OR ANY STATE SECURITIES LAWS. NEITHER THIS
CERTIFICATE NOR ANY INTEREST OR PARTICIPATION HEREIN MAY BE REOFFERED, SOLD,
ASSIGNED, TRANSFERRED, PLEDGED, ENCUMBERED OR OTHERWISE DISPOSED OF IN THE
ABSENCE OF SUCH REGISTRATION, UNLESS SUCH TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS CERTIFICATE BY ITS ACCEPTANCE HEREOF AGREES TO OFFER, SELL
OR OTHERWISE TRANSFER SUCH CERTIFICATE ONLY (A) PURSUANT TO A REGISTRATION
STATEMENT WHICH HAS BEEN DECLARED EFFECTIVE UNDER THE 1933 ACT, (B) FOR SO LONG
AS THIS CERTIFICATE IS ELIGIBLE FOR RESALE PURSUANT TO RULE 144A, TO A PERSON
IT REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE
144A UNDER THE 1933 ACT THAT PURCHASES FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT
OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS
BEING MADE IN RELIANCE ON RULE 144A OR (C) TO AN INSTITUTIONAL "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE
501 UNDER THE 1933 ACT THAT IS ACQUIRING THE CERTIFICATE FOR ITS OWN ACCOUNT,
OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL "ACCREDITED INVESTOR," FOR
INVESTMENT PURPOSES AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN CONNECTION
WITH, ANY DISTRIBUTION IN VIOLATION OF THE 1933 ACT, SUBJECT TO THE TRUSTEE'S
RIGHT PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER TO REQUIRE THE DELIVERY OF A
CERTIFICATE OF TRANSFER IN THE FORM APPEARING IN THE TRUST AGREEMENT.


  


NO TRANSFER OF THIS CERTIFICATE SHALL BE REGISTERED UNLESS THE PROSPECTIVE
TRANSFEREE PROVIDES THE TRUSTEE AND THE DEPOSITOR WITH (A) A CERTIFICATION TO
THE EFFECT THAT SUCH TRANSFEREE (1) IS NEITHER AN EMPLOYEE BENEFIT PLAN SUBJECT
TO SECTION 406 OR SECTION 407 OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), THE TRUSTEE OF ANY SUCH PLAN OR A PERSON ACTING
ON BEHALF OF ANY SUCH PLAN NOR A PERSON USING THE ASSETS OF ANY SUCH PLAN OR
(2) IF SUCH TRANSFEREE IS AN INSURANCE COMPANY, SUCH TRANSFEREE IS PURCHASING
SUCH CERTIFICATES WITH FUNDS CONTAINED IN AN "INSURANCE COMPANY GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e) OF THE PROHIBITED TRANSACTION
CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE PURCHASE AND HOLDING OF SUCH
CERTIFICATES ARE COVERED UNDER PTCE 95-60; OR (B) AN OPINION OF COUNSEL (A
"BENEFIT PLAN OPINION") SATISFACTORY TO THE TRUSTEE AND THE DEPOSITOR, AND UPON
WHICH THE TRUSTEE AND THE DEPOSITOR SHALL BE ENTITLED TO RELY, TO THE EFFECT
THAT THE PURCHASE OR HOLDING OF SUCH CERTIFICATE BY THE PROSPECTIVE TRANSFEREE
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 OR THE CODE AND
WILL NOT SUBJECT THE TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION IN ADDITION TO
THOSE UNDERTAKEN BY SUCH ENTITIES IN THE TRUST AGREEMENT, WHICH OPINION OF
COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE OR THE DEPOSITOR.

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                    CLASS X

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Percentage Interest: 100%                            Cut-off Date: May 1, 1998

NUMBER 1


  


     THIS CERTIFIES THAT [ ]is the registered owner of the Percentage Interest
evidenced by this Certificate in (i) certain distributions on a Collateralized
Callable Mortgage Bond issued by American Residential Eagle Bond Trust 1998-1
(the "Underlying Bond") acquired from American Residential Eagle, Inc. (the
"Depositor"), a Delaware corporation, (ii) such amounts and investments as from
time to time may be held in the Trust Fund established pursuant to the Trust
Agreement (as defined on the reverse hereof) and (iii) certain other assets, if
any, as described in the Trust Agreement (the foregoing assets hereinafter
collectively referred to as the "Trust Fund").

     Distributions on this Certificate will be made monthly on the 25th day of
each month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the related Distribution Date (the
"Record Date"), in an amount equal to the product of the Percentage Interest
evidenced by this Certificate and the amount, if any, required to be
distributed to all the Certificates of the Class represented by this
Certificate. All sums distributable on this Certificate are payable in the coin
or currency of the United States of America which at the time of payment is
legal tender for the payment of public and private debts.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.

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


  


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

                                        FIRST UNION NATIONAL BANK,
                                        as Trustee

                                        By:________________________________
                                             Authorized Signatory

                                        Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                        FIRST UNION NATIONAL BANK,
                                        as Trustee

                                        By:________________________________
                                             Authorized Signatory

                                        Dated:  June 17, 1998


  


                                   (REVERSE)

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

     On each Distribution Date, the Total Distribution Amount will be
distributed from the Certificate Account to Holders of each Class of
Certificates according to the terms of the Trust Agreement. All distributions
or allocations made with respect to each Class of Certificates on each
Distribution Date shall be allocated among the outstanding Certificates of such
Class based on the Certificate Principal Amount (or Percentage Interest) of
each such Certificate.

     Distributions on this Certificate will be made by check mailed to the
Holder of record of this Certificate on the immediately preceding Record Date
at the address of such Holder as it appears on the Certificate Register (except
that with respect to a Certificate registered in the name of a Clearing Agency
or its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

     The Corporate Trust Office with respect to the presentment and surrender
of Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

     The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the Corporate Trust Office, duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate
Registrar, duly executed by the Holder hereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class of authorized denominations evidencing the same initial Certificate
Principal Amount (or Percentage Interest) will be issued to the designated
transferee or transferees. As provided in the Trust Agreement and subject to
certain limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

     The Certificates, to the extent provided in the Trust Agreement, will be
subject to purchase by the holder of the Class O Certificate for the price
specified in the Trust Agreement, on any Distribution Date on which the
aggregate Certificate Principal Amount of the Certificates is less than 35% of
the aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

     As provided in the Trust Agreement, this Certificate and the Trust
Agreement shall be construed in accordance with and governed by the laws of the
State of New York, without regard to the conflict of laws principles applied in
the State of New York. In the event of any conflict between the provisions of
this Certificate and the Trust Agreement, the Trust Agreement shall be
controlling. Any term used herein and not otherwise defined shall be as defined
in the Trust Agreement.


  


                                   ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------          ------------------------------------------
   Authorized Officer               Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.



  


                           DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

         This information is provided by _____________________________________

         the assignee name


  





                                  EXHIBIT A-7

                          FORM OF CLASS O CERTIFICATE

THIS CERTIFICATE IS A FASIT OWNERSHIP INTEREST CERTIFICATE. THIS CERTIFICATE
DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, AND IS NOT GUARANTEED
BY, THE DEPOSITOR, THE TRUSTEE, OR ANY AFFILIATE OF ANY OF THEM AND IS NOT
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR PRIVATE INSURER.

THIS CERTIFICATE IS NOT ENTITLED TO DISTRIBUTIONS OF PRINCIPAL AND WILL NOT
ACCRUE INTEREST. THE HOLDER OF THIS CERTIFICATE WILL BE ENTITLED ONLY TO
CERTAIN LIMITED DISTRIBUTIONS AS PROVIDED IN THE TRUST AGREEMENT.

NEITHER THIS CERTIFICATE, NOR ANY BENEFICIAL INTEREST IN THIS CERTIFICATE, MAY
BE TRANSFERRED, SOLD, PLEDGED, OR OTHERWISE DISPOSED OF UNLESS PRIOR TO SUCH
DISPOSITION, THE PROPOSED TRANSFEREE DELIVERS TO THE TRUSTEE AN AFFIDAVIT
STATING (i) THAT THE PROPOSED TRANSFEREE IS AND ELIGIBLE CORPORATION WITHIN THE
MEANING OF SECTION 860L(A)(2) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
(THE "CODE") AND WILL BE AN ELIGIBLE CORPORATION AS OF THE DATE OF TRANSFER,
AND THAT THE PROPOSED TRANSFEREE IS NOT ACQUIRING THIS CERTIFICATE FOR THE
ACCOUNT OF, OR AS AGENT (INCLUDING A BROKER, NOMINEE, OR OTHER MIDDLEMAN) FOR,
ANY PERSON OR ENTITY FROM WHICH IT HAS NOT RECEIVED AN AFFIDAVIT SUBSTANTIALLY
IN THE FORM EXHIBIT D-1 TO THE TRUST AGREEMENT. FOR THESE PURPOSES, AN ELIGIBLE
CORPORATION IS ANY DOMESTIC C CORPORATION OTHER THAN (I) A CORPORATION THAT IS
EXEMPT FROM OR IS NOT SUBJECT TO FEDERAL INCOME TAX, (II) AN INVESTMENT COMPANY
THAT COULD QUALIFY AS A REGULATED INVESTMENT COMPANY UNDER SECTION 851(A) OF
THE CODE, (III) A REMIC (AS DEFINED IN THE CODE), OR (IV) A COOP TO WHICH
SUBCHAPTER T OF THE CODE APPLIES.

THE HOLDER OF THIS CERTIFICATE BY ITS ACCEPTANCE HEREOF AGREES TO OFFER, SELL
OR OTHERWISE TRANSFER SUCH CERTIFICATE ONLY (A) PURSUANT TO A REGISTRATION
STATEMENT WHICH HAS BEEN DECLARED EFFECTIVE UNDER THE 1933 ACT, (B) FOR SO LONG
AS THIS CERTIFICATE IS ELIGIBLE FOR RESALE PURSUANT TO RULE 144A, TO A PERSON
IT REASONABLY BELIEVES IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE
144A UNDER THE 1933 ACT THAT PURCHASES FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT
OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS
BEING MADE IN RELIANCE ON RULE 144A OR (C) TO AN INSTITUTIONAL "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE
501 UNDER THE 1933 ACT THAT IS ACQUIRING THE CERTIFICATE FOR ITS OWN ACCOUNT,
OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL "ACCREDITED INVESTOR," FOR
INVESTMENT PURPOSES AND NOT WITH A VIEW TO, OR FOR OFFER OR SALE IN CONNECTION
WITH, ANY DISTRIBUTION IN VIOLATION OF THE 1933 ACT, SUBJECT TO THE TRUSTEE'S
RIGHT PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER TO REQUIRE THE DELIVERY OF A
CERTIFICATE OF TRANSFER IN THE FORM APPEARING IN THE TRUST AGREEMENT.


  


NO TRANSFER OF THIS CERTIFICATE SHALL BE REGISTERED UNLESS THE PROSPECTIVE
TRANSFEREE PROVIDES THE TRUSTEE AND THE DEPOSITOR WITH (A) A CERTIFICATION TO
THE EFFECT THAT SUCH TRANSFEREE (1) IS NEITHER AN EMPLOYEE BENEFIT PLAN SUBJECT
TO SECTION 406 OR SECTION 407 OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), THE TRUSTEE OF ANY SUCH PLAN OR A PERSON ACTING
ON BEHALF OF ANY SUCH PLAN NOR A PERSON USING THE ASSETS OF ANY SUCH PLAN OR
(2) IF SUCH TRANSFEREE IS AN INSURANCE COMPANY, SUCH TRANSFEREE IS PURCHASING
SUCH CERTIFICATES WITH FUNDS CONTAINED IN AN "INSURANCE COMPANY GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(e) OF THE PROHIBITED TRANSACTION
CLASS EXEMPTION 95-60 ("PTCE 95-60")) AND THAT THE PURCHASE AND HOLDING OF SUCH
CERTIFICATES ARE COVERED UNDER PTCE 95-60; OR (B) AN OPINION OF COUNSEL (A
"BENEFIT PLAN OPINION") SATISFACTORY TO THE TRUSTEE AND THE DEPOSITOR, AND UPON
WHICH THE TRUSTEE AND THE DEPOSITOR SHALL BE ENTITLED TO RELY, TO THE EFFECT
THAT THE PURCHASE OR HOLDING OF SUCH CERTIFICATE BY THE PROSPECTIVE TRANSFEREE
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 OR THE CODE AND
WILL NOT SUBJECT THE TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION IN ADDITION TO
THOSE UNDERTAKEN BY SUCH ENTITIES IN THE TRUST AGREEMENT, WHICH OPINION OF
COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE OR THE DEPOSITOR.

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATES, SERIES 1998-1

                                    CLASS O

          Evidencing a beneficial interest in a single Collateralized
          Callable Mortgage Bond issued by American Residential Eagle
          Bond Trust 1998-1 and other assets in a trust fund
          established by

                   AMERICAN RESIDENTIAL EAGLE, INC.

Percentage Interest:       100%                  Cut-off Date: May 1, 1998

NUMBER 1


  


     THIS CERTIFIES THAT [ ] is the registered owner of the Percentage Interest
evidenced by this Certificate in (i) certain distributions on a Collateralized
Callable Mortgage Bond issued by American Residential Eagle Bond Trust 1998-1
(the "Underlying Bond") acquired from American Residential Eagle, Inc. (the
"Depositor"), a Delaware corporation, (ii) such amounts and investments as from
time to time may be held in the Trust Fund established pursuant to the Trust
Agreement (as defined on the reverse hereof) and (iii) certain other assets, if
any, as described in the Trust Agreement (the foregoing assets hereinafter
collectively referred to as the "Trust Fund").

     Distributions on this Certificate will be made monthly on the 25th day of
each month or, if such a day is not a Business Day, then the next succeeding
Business Day, commencing on June 25, 1998 (each, a "Distribution Date"), to the
Person in whose name this Certificate is registered at the close of business on
the Business Day immediately preceding the related Distribution Date (the
"Record Date"), in an amount equal to the product of the Percentage Interest
evidenced by this Certificate and the amount, if any, required to be
distributed to all the Certificates of the Class represented by this
Certificate. All sums distributable on this Certificate are payable in the coin
or currency of the United States of America which at the time of payment is
legal tender for the payment of public and private debts.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Certificate.

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


  


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

                                        FIRST UNION NATIONAL BANK,
                                        as Trustee

                                        By:________________________________
                                             Authorized Signatory

                                        Dated:  June 17, 1998

                      TRUSTEE'S CERTIFICATE AUTHENTICATION

This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                        FIRST UNION NATIONAL BANK,
                                        as Trustee

                                        By:________________________________
                                             Authorized Signatory

                                        Dated:  June 17, 1998


  


                                   (REVERSE)

              AMERICAN RESIDENTIAL EAGLE CERTIFICATE TRUST 1998-1
              MORTGAGE-BACKED CALLABLE CERTIFICATE, SERIES 1998-1

This Certificate is one of a duly authorized issue of certificates designated
as American Residential Eagle Certificate Trust 1998-1 Mortgage-Backed Callable
Certificates, Series 1998-1 (the "Certificates"), representing all or part of a
beneficial ownership interest in a Trust Fund established pursuant to a Trust
Agreement dated as of June 1, 1998 (the "Trust Agreement"), between American
Residential Eagle, Inc., as Depositor, and First Union National Bank, as
Trustee, to which terms, provisions and conditions thereof the Holder of this
Certificate by virtue of the acceptance hereof assents, and by which such
Holder is bound. The Certificates consist of the following Classes: the Class
A-1 and Class A-2 Certificates (the "Senior Certificates"), the Class M-1,
Class M-2, Class B, and Class X Certificates (the "Subordinate Certificates"),
and the Class O Certificate (the "Ownership Certificate").

         On each  Distribution  Date,  the  Total  Distribution  Amount  will be
distributed   from  the  Certificate   Account  to  Holders  of  each  Class  of
Certificates according to the terms of the Trust Agreement. All distributions or
allocations made with respect to each Class of Certificates on each Distribution
Date shall be allocated among the  outstanding  Certificates of such Class based
on the  Certificate  Principal  Amount  (or  Percentage  Interest)  of each such
Certificate.

     Distributions on this Certificate will be made by check mailed to the
Holder of record of this Certificate on the immediately preceding Record Date
at the address of such Holder as it appears on the Certificate Register (except
that with respect to a Certificate registered in the name of a Clearing Agency
or its nominee, distributions will be made by wire transfer of immediately
available funds) or, with respect to any Holder of a Certificate evidencing not
less than $2,500,000 in initial Certificate Principal Amount (or 100% of the
Percentage Interest in such Class), by wire transfer in immediately available
funds, upon written request made to the Trustee or as otherwise permitted by
the Trustee. Wire transfers will be made at the expense of the Holder
requesting the same by deducting a wire transfer fee from the related
distribution. The final distribution on this Certificate will be made, after
due notice to the Holder of the pendency of such distribution, only upon
presentation and surrender of this Certificate at the Corporate Trust Office
(as defined below).

     The Corporate Trust Office with respect to the presentment and surrender
of Certificates for the final distribution thereon and the presentment and
surrender of the Certificates for any other purpose is the corporate trust
office of the Trustee at 230 South Tryon Street NC 1179, Charlotte, North
Carolina 28288-1179, Attention: Structured Finance. The Trustee may designate
another address from time to time by notice to the Holders of the Certificates
and the Depositor.

     The Trust Agreement permits the amendment thereof from time to time by the
Depositor and the Trustee with the consent of the Holders of not less than 66
2/3% of the aggregate outstanding Certificate Principal Amount (or Percentage
Interest) of each Class for the purpose of adding, changing or eliminating any
provisions of the Trust Agreement or modifying the rights of the Holders of the
Certificates thereunder; provided, however, that (i) no such amendment may be
made unless the Trustee receives an opinion of counsel as to certain tax
matters specified in the Trust Agreement and (ii) no such amendment may (a)
reduce the amount or delay the timing of distributions required to be made on
any Certificate without the consent of the Holder of such Certificate, or (b)
reduce the percentage of aggregate outstanding Certificate Principal Amount (or
Percentage Interest) of each Class the Holders of which are required to consent
to any such amendment, without the consent of the Holders of 100% of the
aggregate Certificate Principal Amount (or Percentage Interest) of each Class
affected thereby. Any consent by the Holder of this Certificate will be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Trust Agreement also permits the amendment
thereof, in certain circumstances, without the consent of the Holders of any of
the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the Corporate Trust Office, duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate
Registrar, duly executed by the Holder hereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class of authorized denominations evidencing the same initial Certificate
Principal Amount (or Percentage Interest) will be issued to the designated
transferee or transferees. As provided in the Trust Agreement and subject to
certain limitations therein set forth, this Certificate is exchangeable for new
Certificates of the same Class evidencing the same aggregate initial
Certificate Principal Amount (or Percentage Interest) as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or other governmental charge
payable in connection therewith.

     The Certificates, to the extent provided in the Trust Agreement will be
subject to purchase by the holder of the Class O Certificate for the price
specified in the Trust Agreement, on any Distribution Date on which the
aggregate Certificate Principal Amount of the Certificates is less than 35% of
the aggregate Certificate Principal Amount thereof as of the Closing Date, as
provided in the Trust Agreement. The Certificates will also be subject to
mandatory redemption in accordance with the Trust Agreement on any Distribution
Date on which the Underlying Bond is redeemed. In no event will the trust
created by the Trust Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living at the date of the
Trust Agreement of a certain person named in the Trust Agreement.

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

     As provided in the Trust Agreement, this Certificate and the Trust
Agreement shall be construed in accordance with and governed by the laws of the
State of New York, without regard to the conflict of laws principles applied in
the State of New York. In the event of any conflict between the provisions of
this Certificate and the Trust Agreement, the Trust Agreement shall be
controlling. Any term used herein and not otherwise defined shall be as defined
in the Trust Agreement.


  


                                   ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s) and assign(s) and
transfer(s) unto

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

- ------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee
and social security number or employer identification number)

- ------------------------------------------------------------------------------
the within Certificate stating in the names of the undersigned in the
Certificate Register and does hereby irrevocably constitute and appoint

- ------------------------------------------------------------------------------
to transfer such Certificate in such Certificate Register of the Trust.

     I [we] further direct the Certificate Registrar to issue a new Certificate
of the same Class of like principal to the above-named assignee and deliver
such Certificate to the following address:

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

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

Dated:____________________          __________________________________________
                                    Signature by or on behalf of Assignor

- --------------------------          ------------------------------------------
   Authorized Officer               Signature Guaranteed

- --------------------------          ------------------------------------------
   Name of Institution              NOTICE: The signature(s) of this assignment 
                                    must correspond with the name(s) on the
                                    face of this Certificate without alteration
                                    or any change whatsoever. The signature
                                    must be guaranteed by a participant in the
                                    Securities Transfer Agents Medallion
                                    Program, the New York Stock Exchange
                                    Medallion Signature Program or the Stock
                                    Exchanges Medallion Program. Notarized or
                                    witnessed signatures are not acceptable as
                                    guaranteed signatures.



  


                           DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for the information of the
Certificate Registrar. Distributions shall be made by wire transfer in
immediately available funds to

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

for the account of ___________________________________________________________

account number __________________ or, if mailed by check, to _________________

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

Applicable reports and statements should be mailed to ________________________

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

         This information is provided by _____________________________________

         the assignee name


  





                                  EXHIBIT B-1

                                   [RESERVED]


  





                                  EXHIBIT B-2

                                   [RESERVED]


  






                                  EXHIBIT B-3

                                   [RESERVED]


  






                                  EXHIBIT B-4

                                   [RESERVED]


  






                                   EXHIBIT C

                                   [RESERVED]


  






                                  EXHIBIT D-1

          FORM OF CLASS O CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEREE)

STATE OF                   )
                                    ) ss.:
COUNTY OF                           )

          [NAME OF OFFICER], _________________ being first duly sworn, deposes
and says:

          1.  That he [she] is [title of officer] ___________ _____________ of
[name of Purchaser] ________________________ _________________ (the
"Purchaser"), a corporation duly organized and existing under the laws of the
State of __________, on behalf of which he [she] makes this affidavit.

          2.   That the Purchaser's Taxpayer Identification Number is [ ].

          3.   That the Purchaser is and Eligible Corporation within the
               meaning of Section 860L(a)(2) of the Internal Revenue Code of
               1986, as amended (the "Code") and will be an Eligible
               Corporation as of [date of transfer], and that the Purchaser is
               not acquiring the Class O Certificate (as defined in the
               Agreement) for the account of, or as agent (including a broker,
               nominee, or other middleman) for, any person or entity from
               which it has not received an affidavit substantially in the form
               of this affidavit. For these purposes, an Eligible Corporation
               is any domestic C corporation other than (i) a corporation that
               is exempt from or is not subject to federal income tax, (ii) an
               investment company that could qualify as a regulated investment
               company under section 851(a) of the Code, (iii) a REMIC, or (iv)
               a coop to which subchapter T of the Code applies.

          4.   That the Purchaser is not, and on __________ [insert date of
               transfer of Class O Certificate to Purchaser] will not be, and
               is not and on such date will not be investing the assets of, an
               employee benefit plan subject to the Employee Retirement Income
               Security Act of 1974, as amended ("ERISA"), or a plan subject to
               Code Section 4975 or a person or entity that is using the assets
               of any employee benefit plan or other plan to acquire the Class
               O Certificate.

          5. That the Purchaser hereby acknowledges that under the terms of the
Trust Agreement (the "Agreement") among American Residential Eagle, Inc., and
First Union National Bank, as Trustee, dated as of June 1, 1998, no transfer of
the Class O Certificate shall be permitted to be made to any person unless the
Trustee has received a certificate from such transferee to the effect that such
transferee is an Eligible Corporation and not an employee benefit plan subject
to ERISA or a plan subject to Section 4975 of the Code and is not using the
assets of any employee benefit plan or other plan to acquire Class O
Certificates.

          6. That the Purchaser does not hold Class O Certificate as nominee to
facilitate the clearance and settlement of such securities through electronic
book-entry changes in accounts of participating organizations (such entity, a
"Book-Entry Nominee").

          7. That the Purchaser does not have the intention to impede the
assessment or collection of any federal, state or local taxes legally required
to be paid with respect to such Class O Certificate.

          8. That the Purchaser will not transfer the Class O Certificate to
any person or entity (i) as to which the Purchaser has actual knowledge that
the requirements set forth in paragraph 3, paragraph 6 or paragraph 10 hereof
are not satisfied or that the Purchaser has reason to believe does not satisfy
the requirements set forth in paragraph 7 hereof, and (ii) without obtaining
from the prospective Purchaser an affidavit substantially in this form and
providing to the Trustee a written statement substantially in the form of
Exhibit G to the Agreement.

          9. That the Purchaser understands that, as the holder of the Class O
Certificate, the Purchaser may incur tax liabilities in excess of any cash
flows generated by the interest and that it intends to pay taxes associated
with holding such Class O Certificate as they become due.

          10. That the Purchaser agrees to such amendments of the Trust
Agreement as may be required to further effectuate the restrictions on transfer
of the Class O Certificate to a person other than an Eligible Corporation or a
book-Entry Nominee, or a person that does not satisfy the requirements of
paragraph 7 and paragraph 10 hereof.


  


          IN WITNESS WHEREOF, the Purchaser has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
[title of officer] this _____ day of __________, 19__.

                                            ---------------------------------
                                            [name of Purchaser]

                                            By:______________________________
                                               Name:
                                               Title:

          Personally appeared before me the above-named [name of officer]
________________, known or proved to me to be the same person who executed the
foregoing instrument and to be the [title of officer] _________________ of the
Purchaser, and acknowledged to me that he [she] executed the same as his [her]
free act and deed and the free act and deed of the Purchaser.

          Subscribed and sworn before me this _____ day of __________, 19__.

NOTARY PUBLIC

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


COUNTY OF_____________________

STATE OF______________________

My commission expires the _____ day of __________, 19__.


  






                                  EXHIBIT D-2

              CLASS O CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEROR)


                                                            _______________
                                                                 Date

               Re:  American Residential Eagle Certificate Trust 1998-1
                    Mortgage Backed Callable Certificates, Series 1998-1

          _______________________ (the "Transferor") has reviewed the attached
affidavit of _____________________________ (the "Transferee"), and has no
actual knowledge that such affidavit is not true and has no reason to believe
that the information contained in paragraph 7 thereof is not true, and has no
reason to believe that the Transferee has the intention to impede the
assessment or collection of any federal, state or local taxes legally required
to be paid with respect to the Class O Certificate. In addition, the Transferor
has conducted a reasonable investigation at the time of the transfer and found
that the Transferee had historically paid its debts as they came due and found
no significant evidence to indicate that the Transferee will not continue to
pay its debts as they become due.

                                          Very truly yours,

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


  






                                   EXHIBIT E

                                   [RESERVED]


  






                                   EXHIBIT F

                     FORM OF RULE 144A TRANSFER CERTIFICATE

               Re:  American Residential Eagle Certificate Trust 1998-1
                    Mortgage Backed Callable Certificates, Series 1998-1

          Reference is hereby made to the Trust Agreement dated as of June 1,
1998 (the "Trust Agreement") among American Residential Eagle, Inc., as
Depositor, and First Union National Bank, as Trustee. Capitalized terms used
but not defined herein shall have the meanings given to them in the Trust
Agreement.

          This letter relates to $_________ initial Certificate Balance of
Class Certificates which are held in the form of Definitive Certificates
registered in the name of (the "Transferor"). The Transferor has requested a
transfer of such Definitive Certificates for Definitive Certificates of such
Class registered in the name of [insert name of transferee].

          In connection with such request, and in respect of such Certificates,
the Transferor hereby certifies that such Certificates are being transferred in
accordance with (i) the transfer restrictions set forth in the Trust Agreement
and the Certificates and (ii) Rule 144A under the Securities Act to a purchaser
that the Transferor reasonably believes is a "qualified institutional buyer"
within the meaning of Rule 144A purchasing for its own account or for the
account of a "qualified institutional buyer," which purchaser is aware that the
sale to it is being made in reliance upon Rule 144A, in a transaction meeting
the requirements of Rule 144A and in accordance with any applicable securities
laws of any state of the United States or any other applicable jurisdiction.

          This certificate and the statements contained herein are made for
your benefit and the benefit of the Placement Agent and the Depositor.

                                   -------------------------------------
                                   [Name of Transferor]

                                   By:__________________________________
                                      Name:
                                      Title:

Dated: ___________, ____


  





                                   EXHIBIT G

                         FORM OF PURCHASER'S LETTER FOR
                       INSTITUTIONAL ACCREDITED INVESTOR


                                                         ________________
                                                               Date

Dear Sirs:

          In connection with our proposed purchase of $______________ principal
amount of Mortgage Backed Callable Certificates, Series 1998-1 (the "Privately
Offered Certificates") of American Residential Eagle, Inc. (the "Depositor"),
we confirm that:

(1)       We understand that the Privately Offered Certificates have not been,
          and will not be, registered under the Securities Act of 1933, as
          amended (the "Securities Act"), and may not be sold except as
          permitted in the following sentence. We agree, on our own behalf and
          on behalf of any accounts for which we are acting as hereinafter
          stated, that if we should sell any Privately Offered Certificates
          within three years of the later of the date of original issuance of
          the Privately Offered Certificates or the last day on which such
          Privately Offered Certificates are owned by the Depositor or any
          affiliate of the Depositor (which includes the Placement Agent) we
          will do so only (A) to the Depositor, (B) to "qualified institutional
          buyers" (within the meaning of Rule 144A under the Securities Act) in
          accordance with Rule 144A under the Securities Act ("QIBs"), (C)
          pursuant to the exemption from registration provided by Rule 144
          under the Securities Act, or (D) to an institutional "accredited
          investor" within the meaning of Rule 501(a)(1), (2), (3) or (7) of
          Regulation D under the Securities Act that is not a QIB (an
          "Institutional Accredited Investor") which, prior to such transfer,
          delivers to the Trustee under the Trust Agreement dated as of June 1,
          1998 among the Depositor and First Union National Bank, as Trustee
          (the "Trustee"), a signed letter in the form of this letter; and we
          further agree, in the capacities stated above, to provide to any
          person purchasing any of the Privately Offered Certificates from us a
          notice advising such purchaser that resales of the Privately Offered
          Certificates are restricted as stated herein.

(2)       We understand that, in connection with any proposed resale of any
          Privately Offered Certificates to an Institutional Accredited
          Investor, we will be required to furnish to the Trustee and the
          Depositor a certification from such transferee in the form hereof to
          confirm that the proposed sale is being made pursuant to an exemption
          from, or in a transaction not subject to, the registration
          requirements of the Securities Act. We further understand that the
          Privately Offered Certificates purchased by us will bear a legend to
          the foregoing effect.

(3)       We are acquiring the Privately Offered Certificates for investment
          purposes and not with a view to, or for offer or sale in connection
          with, any distribution in violation of the Securities Act. We have
          such knowledge and experience in financial and business matters as to
          be capable of evaluating the merits and risks of our investment in
          the Privately Offered Certificates, and we and any account for which
          we are acting are each able to bear the economic risk of such
          investment.

(4)       We are an Institutional Accredited Investor and we are acquiring the
          Privately Offered Certificates purchased by us for our own account or
          for one or more accounts (each of which is an Institutional
          Accredited Investor) as to each of which we exercise sole investment
          discretion.

(5)       We have received such information as we deem necessary in order to
          make our investment decision.

          Terms used in this letter which are not otherwise defined herein have
the respective meanings assigned thereto in the Trust Agreement.


  


          You and the Depositor are entitled to rely upon this letter and are
irrevocably authorized to produce this letter or a copy hereof to any
interested party in any administrative or legal proceeding or official inquiry
with respect to the matters covered hereby.

                                           Very truly yours,

                                           ----------------------------------
                                                    [Purchaser]

                                           By________________________________
                                             Name:
                                             Title:


  






                                   EXHIBIT H

                       [FORM OF ERISA TRANSFER AFFIDAVIT]

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

          The undersigned, being first duly sworn, deposes and says as follows:

          1.  The undersigned is the ______________________ of (the "Investor"),
a [corporation duly organized] and existing under the laws of __________, on
behalf of which he makes this affidavit.

          2.  The Investor either (x) is not an employee benefit plan subject to
Section 406 or Section 407 of the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), or Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), the Trustee of any such plan or a person acting
on behalf of any such plan nor a person using the assets of any such plan or
(2) if the Investor is an insurance company, such Investor is purchasing such
Certificates with funds contained in an "Insurance Company General Account" (as
such term is defined in Section v(e) of the Prohibited Transaction Class
Exemption 95-60 ("PTCE 95-60")) and that the purchase and holding of such
Certificates are covered under PTCE 95-60; or (y) shall deliver to the Trustee
and the Depositor an opinion of counsel (a "Benefit Plan Opinion") satisfactory
to the Trustee and the Depositor, and upon which the Trustee and the Depositor
shall be entitled to rely, to the effect that the purchase or holding of such
Certificate by the Investor 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 or the Code and will not subject the Trustee or the
Depositor to any obligation in addition to those undertaken by such entities in
the Trust Agreement, which opinion of counsel shall not be an expense of the
Trustee or the Depositor.

          3.  The Investor hereby acknowledges that under the terms of the Trust
Agreement (the "Agreement") among American Residential Eagle, Inc., as
Depositor, and First Union National Bank, as Trustee, dated as of June 1, 1998,
no transfer of the ERISA-Restricted Certificates shall be permitted to be made
to any person unless the Depositor and Trustee have received a certificate from
such transferee in the form hereof.


  


          IN WITNESS WHEREOF, the Investor has caused this instrument to be
executed on its behalf, pursuant to proper authority, by its duly authorized
officer, duly attested, this ____ day of _______________, 199 .


                                    ---------------------------------
                                             [Investor]

                                    By:______________________________
                                       Name:
                                       Title:


  





                                   EXHIBIT I

                 FORM OF CERTIFICATEHOLDER DISTRIBUTION SUMMARY


  



<TABLE>
<CAPTION>


                                                           American Residential Eagle Series 1998-1
                                                            Certificateholder Distribution Summary

- -------- ----------- ------------ ------------ -------------- ------------- -------- ------------- ------------- ----------------
                     Certificate   Certificate    Beginning                  Current     Ending                    Cumulative
                        Class     Pass-Through   Certificate     Interest   Realized   Certificate      Total       Realized
 Class      CUSIP    Description      Rate         Balance     Distribution   Loss       Balance    Distribution     Losses
- -------- ----------- ------------ ------------ -------------- ------------- -------- ------------- ------------- ----------------
<S>       <C>         <C>          <C>        <C>             <C>          <C>      <C>           <C>              <C> 
  A-1     02926PAA9      SEQ        5.75000 %  143,970,000.00                                                         0.00
  A-2     02926PAB7      SEQ        5.87000 %  232,093,000.00                                                         0.00
  M-1     02926PAC5      SEQ        6.16000 %   46,029,000.00                                                         0.00
  M-2     ARE9801M2      SEQ        6.36000 %   17,365,000.00                                                         0.00
   B      ARE98001B      SEQ        7.06000 %   17,365,000.00                                                         0.00
  OC      ARE9801OC       OC        0.00000 %   6,253,879.91                                                          0.00
   X      ARE0900IX      REQ        0.00000 %       0.00                                                              0.00
   O      ARW0900I0      REQ        0.00000 %       0.00                                                              0.00
- -------- ----------- ------------ -------------------------- ------------- -------- ------------- ------------- ----------------
Totals                                         463,075,879.91                                                         0.00
- -------- ----------- ------------ ------------ -------------- ------------- -------- ------------- ------------- ----------------
</TABLE>

 All distributions required by the Pooling and Servicing Agreement have been
      calculated by the Certificate Administrator on behalf of the Trustee,
                                   Edward M. Ferro, Jr.
                      Vice President, Norwest Bank Minnesota, N.A.

<TABLE>
<CAPTION>
                                             American Residential Eagle Series 1998-1
                                                 Principal Distribution Statement

- ---------- ------------------- ------------------ -------------- --------------- -------------- --------------
                Original           Beginning        Scheduled     Unscheduled                                 
                  Face            Certificate       Principal      Principal                      Realized    
  Class          Amount             Balance       Distribution    Distribution     Accretion        Loss      
- ---------- ------------------- ------------------ -------------- --------------- -------------- --------------
<S>          <C>               <C>                <C>             <C>             <C>            <C>            
   A-1       143,970,000.00     143,970,000.00
   A-2       232,093,000.00     232,093,000.00
   M-1       46,029,000.00       46,029,000.00
   M-2       17,365,000.00       17,365,000.00
    B        17,365,000.00       17,365,000.00
   OC         6,253,879.91       6,253,879.91
    X             0.00               0.00
    O             0.00               0.00
- ---------- ------------------- ------------------ -------------- --------------- -------------- --------------
 Totals      463,075,879.91     463,075,879.91

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



<TABLE>
<CAPTION>
cont.
- ------------------ --------------- -------------- -----------------
  Total Principal      Ending           Ending     Total Principal                       
  Reductions         Certificate     Certificate    Distribution     
                       Balance        Percentage       
- ------------------ --------------- -------------- -----------------
<S>                 <C>             <C>            <C>    
                                                             
                                                             
                                                             
                                                             

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

<TABLE>
<CAPTION>


                                             American Residential Eagle Series 1998-1
                                             Principal Distribution Factors Statement

- --------------- ------------------ ---------------- -------------- -------------- -------------- -------------- 
                    Original          Beginning       Scheduled     Unscheduled                                 
                      Face           Certificate      Principal      Principal                     Realized     
  Class (1)          Amount            Balance      Distribution   Distribution     Accretion        Loss       
- --------------- ------------------ ---------------- -------------- -------------- -------------- -------------- 
<S>              <C>                <C>             <C>             <C>             <C>           <C>
                                                                             
     A-1         143,970,000.00     1000.00000000
     A-2         232,093,000.00     1000.00000000
     M-1          46,029,000.00     1000.00000000
     M-2          17,365,000.00     1000.00000000
      B           17,365,000.00     1000.00000000
      OC          6,253,879.91      1000.00000000
      X               0.00           0.00000000
      O               0.00           0.00000000
- --------------- ------------------ ---------------- -------------- -------------- -------------- -------------- 
                                              (1) All denominations are per $1,000.
</TABLE>

<TABLE>
<CAPTION>
cont.
- -------------- -------------- -------------  --------------  
    Total         Ending         Ending           Total       
  Principal     Certificate   Certificate       Principal     
 Reductions       Balance      Percentage     Distribution    
- --------------- -------------- ------------- -------------- 
<S>              <C>           <C>           <C>    
                                                            
                                                            
                                                            
                                                            
                                                            
                                                            
                                                            
                                                            
                                                            
- -------------- -------------- ------------- --------------  
</TABLE>                                                         


<TABLE>
<CAPTION>
                                                           American Residential Eagle Series 1998-1
                                                                Interest Distribution Statement

- --------------- ---------------- ------------ ---------------- ------------ ------------- ------------- ------------- 
                                                 Beginning                   Payment of                 Non-Supported 
                   Original        Current     Certificate/      Current       Unpaid       Current      Interest     
    Class            Face        Certificate     Notional        Accrued      Interest      Interest     Shortfall    
                    Amount          Rate          Balance       Interest     Shortfall     Shortfall                  
- --------------- ---------------- ------------ ---------------- ------------ ------------- ------------- ------------- 
<S>              <C>             <C>           <C>              <C>          <C>           <C>           <C>
                                                          
     A-1        143,970,000.00    5.75000 %   143,970,000.00
     A-2        232,093,000.00    5.87000 %   232,093,000.00
     M-1         46,029,000.00    6.16000 %    46,029,000.00
     M-2         17,365,000.00    6.36000 %    17,365,000.00
      B          17,365,000.00    7.06000 %    17,365,000.00
      OC         6,253,879.91     0.00000 %    6,253,879.91
      X              0.00         0.00000 %   455,008,859.15
      O              0.00         0.00000 %        0.00
- --------------- ---------------- ------------ ---------------- ------------ ------------- ------------- ------------ -
                463,075,879.91

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

<TABLE>
<CAPTION>
cont.
- ------------- ------------ ------------- -------------
                Total      Remaining       Ending     
 Realized     Interest       Unpaid     Certificate/  
  Losses     Distribution   Interest      Notional    
                           Shortfall      Balance     
- ------------- ------------ ------------- -------------
<S>            <C>          <C>           <C>    
                                                      
                                                      
                                                      
                                                      
                                                      
                                                      
                                                      
                                                      
                                                      
 
- ------------ ------------ ------------- ------------- 
                                                      
                                                      
- ------------ ------------ ------------- ------------- 
</TABLE>
                                                        
                                                      

<TABLE>
<CAPTION>
                                             American Residential Eagle Series 1998-1
                                             Interest Distribution Factors Statement

- ---------- ----------------- ------------ ------------------ ------------- ------------ ------------- -------------
                                              Beginning                    Payment of                 Non-Supported
                               Current      Certificate/       Current       Unpaid       Current       Interest   
            Original Face    Certificate      Notional         Accrued      Interest      Interest     Shortfall   
Class (2)       Amount          Rate           Balance         Interest     Shortfall    Shortfall                 
- ---------- ----------------- ------------ ------------------ ------------- ------------ ------------- -------------
<S>        <C>               <C>          <C>                 <C>           <C>           <C>           <C>
          
   A-1      143,970,000.00    5.75000 %     1000.00000000
   A-2      232,093,000.00    5.87000 %     1000.00000000
   M-1      46,029,000.00     6.16000 %     1000.00000000
   M-2      17,365,000.00     6.36000 %     1000.00000000
    B       17,365,000.00     7.06000 %     1000.00000000
   OC        6,253,879.91     0.00000 %     1000.00000000
    X            0.00         0.00000 %     982.57950563
    O            0.00         0.00000 %      0.00000000
- ---------- ----------------- ------------ ------------------ ------------- ------------ ------------- -------------
                                              (2) All denominations are per $1,000.
</TABLE>


<TABLE>
<CAPTION>
CONT.
- ------------- ------------- ------------- -------------
                             Remaining       Ending    
                 Total         Unpaid     Certificate/ 
  Realized      Interest      Interest      Notional   
   Losses     Distribution   Shortfall      Balance    
- ------------- ------------- ------------- -------------
<S>            <C>           <C>           <C>    
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
- ------------- ------------- ------------- -------------
</TABLE>


  


                        American Residential Eagle Series 1998-1

- -------------------------------------------------------------------------
                            COLLATERAL STATEMENT

                              Collateral Description          
                                 6 Month LIBOR ARM
                          Weighted Average Gross Coupon
                           Weighted Average Net Coupon
                        Weighted Average Pass-Through Rate
                 Weighted Average Maturity (Stepdown Calculation)

                    Beginning Scheduled Collateral Loan Count
                           Number of Loans Paid in Full
                      Ending Scheduled Collateral Loan Count

                      Beginning Scheduled Collateral Balance
                       Ending Scheduled Collateral Balance
                 Ending Actual Collateral Balance at 29-May-1998
                               Monthly P&I Constant
                    Ending Scheduled Balance for Premium Loans

                        Required Overcollateralized Amount
                        Overcollateralized Increase Amount
                       Overcollateralized Reduction Amount
                               Specified O/C Amount
                            Overcollateralized Amount
                       Overcollateralized Deficiency Amount
                        Base Overcollateralization Amount
- -----------------------------------------------------------------------------


- -----------------------------------------------------------------------------
                       Bond Scheduled/Unscheduled Principal
                         Bond Interest and Interest Rate

                               Ending Bond Balance
                              Excess Mortgage Amount

                        Bond Overcollateralization Amount

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




  

                         AMERICAN RESIDENTIAL EAGLE SERIOUS 1998-1

                            CERTIFICATEHOLDER ACCOUNT STATEMENT


  


<TABLE>
<CAPTION
- -------------------------------------------------------------     -----------------------------------------------------------------
                  CERTIFICATE ACCOUNT                                           PREPAYMENT / CURTAILMENT INTEREST SHORTFALL
<S>                                                               <C>

                 Beginning Balance                                                                                                 
                                                                    Total Prepayment/Curtailment Interest Shortfall                
                     Deposits                                                    Servicing Fee Support                 ___________ 
          Payments of Interest and Principal                                                                                       
       Liquidations, Insurance Proceeds, Reserve Funds              Non-Supported Prepayment/ Curtailment Interest                 
            Proceeds from Repurchased Loans                                            Shortfall                                   
           Other Amounts (Servicer Advances)                                                                           =========== 
                    Realized Losses             __________        -----------------------------------------------------------------
                                                                                                                                   
                  Total Deposits                                  -----------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                       SERVICING FEES           
<S>                                                            <C>

                                                                                  Gross Servicing Fee
                    Withdrawals                     
          Reimbursement for Servicer Advances                               Certificate Administration Fee

                Payment of Service Fee                                                Trustee Fee
           Payment of Interest and Principal    __________
                                                                                 Master Servicing Fee
   Total Withdrawals (Pool Distribution Amount) 
                                                                 Supported Payment/Curtailment Interest Shortfall    ___________
                                                         
                  Ending Balance                ==========                         Net Servicing Fee                 ===========
                      
- -------------------------------------------------------------     --------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
                                         OTHER ACCOUNTS

           Account Type                Beginning             Current            Current                Ending
                                        Balance           Withdrawals           Deposits               Balance
- -------------------------------- --------------------- --------------------- ------------------ ---------------------
<S>                              <C>                    <C>                  <C>                <C>
           Reserve Fund

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

</TABLE>

<TABLE>
<CAPTION>
                                             American Residential Eagle Series 1998-1

- ----------------------------------------------------------------------------------------------------------------------------------
                                    Certificateholder Delinquency/Credit Enhancement Statement

                                                        DELINQUENCY STATUS

                                                                                                     Percentage Delinquent
                                                                                                           Based On

                                                                     Current             Unpaid   
                                                                      Number          Principal        Number         Unpaid
                                                                    of Loans            Balance      of Loans        Balance
                                                       -----------------------    -------------    ----------     ----------

<S>                            <C>                     <C>                          <C>             <C>            <C>      
                               30 days         
                               60 days
                               90+ days

                             Foreclosure
                                 REO                   -----------------------    -------------    ----------     ----------

                                Totals

 Current Period Realized Loss (Includes Interest Shortfall)
  Cumulative Realized Losses (Includes Interest Shortfall)

          Current Period Class A Insufficient Funds
        Principal Balance of Contaminated Properties

                      Periodic Advance

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






  
                                   EXHIBIT J

                                   [RESERVED]


  



                                   EXHIBIT K

                    SPECIAL SERVICING COMPENSATION AGREEMENT

     LEHMAN CAPITAL, A DIVISION OF LEHMAN BROTHERS HOLDINGS INC., a Delaware
corporation ("Lehman Capital"), AMERICAN RESIDENTIAL INVESTMENT TRUST, INC.
("AmReit") and OCWEN FEDERAL BANK FSB, a federal savings bank ("the Special
Servicer"), hereby agree that the Special Servicer shall be entitled, for its
services under the Reconstituted Special Servicing Agreement dated as of June
1, 1998 (the "Special Servicing Agreement"), to compensation as provided
herein.

     1.  Definitions. Capitalized terms used and not defined in this Special
Servicing Compensation Agreement (this "Agreement"), shall have the meanings
ascribed to such terms in the Special Servicing Agreement and the Trust
Agreement, dated June 1, 1998, between American Residential Eagle, Inc., as
Depositor, and First Union National Bank, as Trustee (the "Trust Agreement").

        Extended Special Servicing Fee: For each Severely Delinquent Mortgage
        Loan, $166 each month from the date such Transferred Mortgage Loan
        becomes a Severely Delinquent Mortgage Loan for a period of twelve
        months (as provided in Section 2(b)). Any Extended Special Servicing
        Fee due following a Reconstitution Date shall be payable from the
        Excess Mortgage Amount (as defined in the Indenture) in the priority
        provided in the Indenture and from any remaining cash flows after all
        distributions of the Interest Distributable Amount (as defined in the
        Trust Agreement) and Principal Distributable Amount (as defined in
        the Trust Agreement) have been made to Certificateholders (other than
        the Class X and Class O Certificateholders) in the priorities
        provided in the Trust Agreement.

        Incentive Fee: Upon the conversion of a Severely Delinquent Loan to a
        Resolved Loan, the product of (a) 50% and (b) the excess if any, of
        the loss that would have resulted assuming a Loss Severity Percentage
        of 20% of the unpaid principal balance of the Transferred Mortgage
        Loan as of the Conversion Date over the actual loss resulting from
        the conversion of a Severely Delinquent Loan to a Resolved Loan based
        upon the actual Net Resolution Proceeds obtained upon Resolution of
        such Mortgage Loan.

        Loss Severity Percentage: With respect to a Transferred Mortgage
        Loan, the difference between (a) one (1) minus (b) the Net Resolution
        Proceeds divided by the unpaid principal balance of the related
        Transferred Mortgage Loan as of the Conversion Date.

        Special Servicing Fee: $166 per Transferred Mortgage Loan to be paid
        on the first day of the month for a total of two months commencing
        with the month following the related Transfer Date. Any Special
        Servicing Fee due following a Reconstitution Date shall be payable
        from cash flows after payments are made to Certificateholders (other
        than Class X and Class O Certificateholders) and after funds required
        for overcollateralization have been deducted, as provided in the
        Indenture.

     2.   Compensation. (a) As consideration for servicing the Transferred
Mortgage Loans subject to the Special Servicing Agreement, the Special Servicer
shall be entitled to (i) retain the Base Servicing Fee equal to one-twelfth of
(x) the Servicing Fee Rate and (y) the outstanding principal balance of such
Transferred Mortgage Loan during any month or part thereof (unless otherwise
specified in the Special Servicing Agreement), and (i) be paid the Special
Servicing Fee equal to $166 per month per Transferred Mortgage Loan, for a
period of two months, on the first day of each such month following the related
Transfer Date. The Base Servicing Fee shall be payable monthly, computed on the
basis of the outstanding principal balance of Transferred Mortgage Loans
subject to this Agreement. The obligation of the Owner to pay the Base
Servicing Fee is limited to, and such Base Servicing Fee is payable solely
from, the interest portion (including recoveries with respect to late payments,
Insurance Proceeds and/or Liquidation Proceeds to the extent permitted by
Section 3.04 of the Special Servicing Agreement) of such Monthly Payment
collected by the Special Servicer, or as otherwise provided under the Special
Servicing Agreement. To the extent such amount is not sufficient to cover the
Base Servicing Fee, the Special Servicer shall send to the Master Servicer an
invoice detailing the amount of the unpaid Base Servicing Fee owed to the
Special Servicer and such amount shall be payable to the extent provided in the
Master Servicing Agreement. Any Special Servicing Fee shall be payable from the
Excess Mortgage Amount (as defined in the Indenture) in the priority provided
in the Indenture and from any remaining cash flows after all distributions of
the Interest Distributable Amount (as defined in the Trust Agreement) and
Principal Distributable Amount (as defined in the Trust Agreement) have been
made to Certificateholders (other than the Class X and Class O
Certificateholders) in the priorities provided in the Trust Agreement.

          (b) Extended Special Servicing Fee. If a Transferred Mortgage Loan
becomes a Severely Delinquent Mortgage Loan, the Special Servicer shall receive
the Extended Special Servicing Fee equal to $166 per Transferred Mortgage Loan
for an additional twelve months following the date on which such Transferred
Mortgage Loan becomes a Severely Delinquent Mortgage Loan regardless of the
ultimate disposition of such Transferred Mortgage Loan. After the Special
Servicer is eligible to receive the Extended Special Servicing Fee with respect
to a Severely Delinquent Mortgage Loan, the Special Servicer shall not be
entitled to any other Transferred Mortgage Loan Servicing Fee other than the
Base Servicing Fee and an Incentive Fee, if applicable, with respect to such
Severely Delinquent Mortgage Loan. The Special Servicer shall not be eligible
to receive another Extended Special Servicing Fee with respect to a Transferred
Mortgage Loan for which it has already received such a fee. Any Extended
Special Servicing Fee due following a Reconstitution Date shall be payable from
the Excess Mortgage Amount (as defined in the Indenture) in the priority
provided in the Indenture and from any remaining cash flows after all
distributions of the Interest Distributable Amount (as defined in the Trust
Agreement) and Principal Distributable Amount (as defined in the Trust
Agreement) have been made to Certificateholders (other than the Class X and
Class O Certificateholders) in the priorities provided in the Trust Agreement.

          (c) Incentive Fee. The Special Servicer will be entitled to an
Incentive Fee upon the conversion of a Severely Delinquent Loan to a Resolved
Loan (other than as a result of a refinancing of such Transferred Mortgage Loan
by the Special Servicer). Such Incentive Fee will be paid upon the Conversion
Date solely from the proceeds of such conversion or, if such proceeds from such
conversion are not sufficient to cover the Incentive Fee in any month, from the
proceeds of conversions of Severely Delinquent Loans to Resolved Loans in
subsequent months.

     With respect to any Transferred Mortgage Loan that meets the definitional
requirements of a Reinstated Mortgage Loan or a Modified Mortgage Loan, other
than the requirement that the Mortgagor make three consecutive payments at or
above the contractually required amount, before such Mortgage Loan becomes a
Severely Delinquent Loan, the Special Servicer will not be entitled to the
Incentive Fee if such a loan were to subsequently meet the definitional
requirements of a Reinstated Loan or a Modified Mortgage Loan and become a
Resolved Loan.

          (d) Expenses. The Special Servicer shall be required to pay all
expenses incurred by it in connection with its servicing activities hereunder
and shall not be entitled to reimbursement thereof except as specifically
provided for herein or in the Special Servicing Agreement.

     3.   Notices. All notices and communications between or among the parties
hereto shall be in writing and shall be deemed received or given when mailed
first-class mail, postage prepaid, addressed to each other party at its address
specified below. Each party may designate to the other parties in writing, from
time to time, other addresses to which notices and communications hereunder
shall be sent.

     4.   Governing Law. THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, NOTWITHSTANDING NEW YORK OR
OTHER CHOICE OF LAW RULES TO THE CONTRARY.

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


  Executed as of the day and year first above written.

                               LEHMAN CAPITAL, A DIVISION OF
                                  LEHMAN BROTHERS HOLDINGS INC.

                               By:_____________________________________________
                                     Name:
                                     Title:

                               AMERICAN RESIDENTIAL INVESTMENT
                                  TRUST, INC.

                               By:_____________________________________________
                                     Name:
                                     Title:

                               OCWEN FEDERAL BANK FSB

                               By:_____________________________________________
                                     Name:
                                     Title:



                                                             EXHIBIT 4.2

                                                                 EXECUTION



                        AMERICAN RESIDENTIAL EAGLE BOND
                                 TRUST 1998-1

                                    Issuer


                                      and


                          FIRST UNION NATIONAL BANK,

                                    Trustee


                                   INDENTURE


                           Dated as of June 1, 1998


                                  Relating to

                          AMERICAN RESIDENTIAL EAGLE
                               BOND TRUST 1998-1


                    COLLATERALIZED CALLABLE MORTGAGE BONDS


                               TABLE OF CONTENTS

                                                                          Page

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

   SECTION 1.01.      General Definitions....................................1
      Accountant.............................................................1
      Accrual Period.........................................................1
      Act....................................................................1
      Advance................................................................1
      Affiliate..............................................................1
      Agent..................................................................2
      Aggregate Loan Balance.................................................2
      Aggregate Master Servicing Compensation................................2
      AmREIT.................................................................2
      Applied Loss Amount....................................................2
      Assignments............................................................2
      Authenticating Agent...................................................2
      Authorized Officer.....................................................2
      Bank...................................................................3
      Bankruptcy Code........................................................3
      Basis Risk Shortfall...................................................3
      Bond Account...........................................................3
      Bond Deferred Amounts..................................................3
      Bond Expense Rate......................................................3
      Bond Interest Rate.....................................................3
      Bond Overcollateralization Amount......................................3
      Bond Principal Balance.................................................4
      Bond Register..........................................................4
      Bonds..................................................................4
      Business Day...........................................................4
      Carryforward Interest..................................................4
      Certificates...........................................................4
      Certificate Principal Amount...........................................4
      Certificate Trust Agreement............................................4
      Certificate Trustee....................................................4
      Certificate Trustee Fee................................................5
      Class..................................................................5
      Closing Date...........................................................5
      Code...................................................................5
      Collection Period......................................................5
      Commission.............................................................5
      Compensating Interest Payment..........................................5
      Controlling Class......................................................5
      Corporate Trust Office.................................................5
      Current Interest.......................................................5
      Custodial Agreements...................................................5
      Custodians.............................................................5
      Cut-off Date...........................................................6
      Default................................................................6
      Denomination...........................................................6
      Deposit Date...........................................................6
      Deposit Trust Agreement................................................6
      Depositor..............................................................6
      Distribution Account...................................................6
      Distribution Date......................................................6
      Distribution Date Statement............................................6
      Duff & Phelps..........................................................6
      Event of Default.......................................................6
      Excess Mortgage Amount.................................................6
      Excess Mortgage Interest...............................................7
      Excess Mortgage Principal..............................................7
      Expense Fee Rate.......................................................7
      FDIC...................................................................7
      FHLMC..................................................................7
      FIRREA.................................................................7
      FNMA...................................................................7
      Grant..................................................................7
      Highest Lawful Rate....................................................7
      Holder.................................................................8
      Highest Lawful Rate....................................................8
      Independent............................................................8
      Individual Bond........................................................8
      Interest Remittance Amount.............................................8
      Investor Certificate...................................................9
      Issuer Order...........................................................9
      Issuer.................................................................9
      LIBOR..................................................................9
      Management Agreement...................................................9
      Management Fee.........................................................9
      Master Servicer........................................................9
      Master Servicing Agreement.............................................9
      Master Servicing Fee...................................................9
      Maturity...............................................................9
      Mortgage...............................................................9
      Mortgage Documents.....................................................9
      Mortgage Loans........................................................10
      Mortgage Note.........................................................10
      Mortgage Rate.........................................................10
      Mortgaged Property....................................................10
      Mortgagor.............................................................10
      Net Funds Cap.........................................................10
      Net Liquidation Proceeds..............................................10
      Net Mortgage Rate.....................................................10
      Officers' Certificate.................................................10
      Officer's Certificate of the Master Servicer..........................10
      Opinion of Counsel....................................................11
      Original Class A Principal Balance....................................11
      Original Pool Principal Balance.......................................11
      OTS...................................................................11
      Outstanding...........................................................11
      Outstanding Mortgage Loan.............................................12
      Owner Trustee Fee.....................................................12
      Owner Trustee.........................................................12
      Payaheads.............................................................12
      Paying Agent..........................................................12
      Permitted Encumbrance.................................................12
      Person................................................................13
      Pledged Accounts......................................................13
      Pool Principal Balance................................................13
      Predecessor Bonds.....................................................13
      Prepayment Interest Shortfall.........................................13
      Prepayment Period.....................................................13
      Principal Prepayment in Full..........................................13
      Principal Prepayment..................................................13
      Principal Remittance Amount...........................................14
      Proceeding............................................................14
      Prospectus Supplement.................................................14
      Purchase and Sale Agreement...........................................14
      Rating Agency.........................................................14
      Record Date...........................................................14
      Reconstituted Special Servicing Agreement.............................14
      Redemption Date.......................................................14
      Redemption Price......................................................15
      Request for Release...................................................15
      Responsible Officer...................................................15
      S&P...................................................................15
      SAIF..................................................................15
      Sale..................................................................15
      Scheduled Payment.....................................................15
      Scheduled Principal Balance...........................................15
      Securities Act........................................................15
      Senior Enhancement Percentage.........................................15
      Stated Maturity.......................................................16
      Special Servicer......................................................16
      Stepdown Date.........................................................16
      Stepped-up Bond Balance...............................................16
      Subordinate Certificate Principal Amount..............................16
      Successor Master Servicer.............................................16
      Targeted Overcollateralization Amount.................................16
      Trust Estate..........................................................16
      Trust Indenture Act...................................................17
      Trustee...............................................................17
      Trustee Fee...........................................................17
      Trustee's Fee Rate....................................................17
      Trustee Mortgage File.................................................17
      Unpaid Basis Risk Shortfall...........................................17
      Voting Rights.........................................................17

ARTICLE II. THE BONDS.......................................................18

   SECTION 2.01.      Forms Generally.......................................18
   SECTION 2.02.      Forms of Bonds and Certificate of Authentication......18
   SECTION 2.03.      Bonds Issuable in Classes; Provisions with
                      Respect to Principal and Interest Payments............19
   SECTION 2.04.      Denominations.........................................22
   SECTION 2.05.      Execution, Authentication, Delivery and Dating........22
   SECTION 2.06.      Temporary Bonds.......................................22
   SECTION 2.07.      Registration, Registration of Transfer and Exchange...23
   SECTION 2.08.      Mutilated, Destroyed, Lost or Stolen Bonds............24
   SECTION 2.09.      Payments of Principal and Interest; Principal and
                      Interest Rights Reserved..............................25
   SECTION 2.10.      Persons Deemed Owners.................................26
   SECTION 2.11.      Cancellation..........................................26
   SECTION 2.12.      Authentication and Delivery of Bonds..................26
   SECTION 2.13.      [Reserved]............................................29
   SECTION 2.14.      [Reserved.............................................29
   SECTION 2.15.      Advances by the Trustee...............................29

ARTICLE III. COVENANTS......................................................31

   SECTION 3.01.      Payment of Bonds......................................31
   SECTION 3.02.      Maintenance of Office or Agency.......................31
   SECTION 3.03.      Money for Bond Payments to Be Held in Trust...........31
   SECTION 3.04.      Corporate Existence of Trustee........................33
   SECTION 3.05.      Protection of Trust Estate............................34
   SECTION 3.06.      Opinions as to Trust Estate...........................35
   SECTION 3.07.      Performance of Obligations; Master Servicing
                      Agreement.............................................35
   SECTION 3.08.      Investment Company Act................................37
   SECTION 3.09.      Negative Covenants....................................37
   SECTION 3.10.      Annual Statement as to Compliance.....................38
   SECTION 3.11.      Recording of Assignments..............................38
   SECTION 3.12.      Limitation of Liability of Wilmington Trust Company...38

ARTICLE IV. SATISFACTION AND DISCHARGE......................................39

   SECTION 4.01.      Satisfaction and Discharge of Indenture...............39
   SECTION 4.02.      Application of Trust Money............................40

ARTICLE V. DEFAULTS AND REMEDIES............................................41

   SECTION 5.01.      Event of Default......................................41
   SECTION 5.02.      Acceleration of Maturity; Rescission and Annulment....42
   SECTION 5.03.      Collection of Indebtedness and Suits for
                      Enforcement by Trustee................................43
   SECTION 5.04.      Remedies..............................................44
   SECTION 5.05.      [Reserved] ...........................................45
   SECTION 5.06.      Trustee May File Proofs of Claim......................45
   SECTION 5.07.      Trustee May Enforce Claims without Possession
                      of Bonds..............................................45
   SECTION 5.08.      Application of Money Collected........................46
   SECTION 5.09.      Limitation on Suits...................................46
   SECTION 5.10.      Unconditional Rights of Bondholders to Receive
                      Principal and Interest................................47
   SECTION 5.11.      Restoration of Rights and Remedies....................47
   SECTION 5.12.      Rights and Remedies Cumulative........................47
   SECTION 5.13.      Delay or Omission Not Waiver..........................48
   SECTION 5.14.      Control by Bondholders................................48
   SECTION 5.15.      Waiver of Past Defaults...............................48
   SECTION 5.16.      Undertaking for Costs.................................49
   SECTION 5.17.      Waiver of Stay or Extension Laws......................49
   SECTION 5.18.      Sale of Trust Estate..................................49
   SECTION 5.19.      Action on Bonds.......................................51

ARTICLE VI. THE TRUSTEE.....................................................52

   SECTION 6.01.      Duties of Trustee.....................................52
   SECTION 6.02.      Notice of Default.....................................54
   SECTION 6.03.      Rights of Trustee.....................................54
   SECTION 6.04.      Not Responsible for Recitals or Issuance of Bonds.....56
   SECTION 6.05.      May Hold Bonds........................................56
   SECTION 6.06.      Money Held in Trust...................................56
   SECTION 6.07.      Compensation and Reimbursement........................57
   SECTION 6.08.      Eligibility; Disqualification.........................57
   SECTION 6.09.      Trustee's Capital and Surplus.........................58
   SECTION 6.10.      Resignation and Removal; Appointment of Successor.....58
   SECTION 6.11.      Acceptance of Appointment by Successor................59
   SECTION 6.12.      Merger, Conversion, Consolidation or Succession
                      to Business of Trustee................................59
   SECTION 6.13.      Preferential Collection of Claim Against Issuer.......60
   SECTION 6.14.      Co-trustees and Separate Trustees.....................60
   SECTION 6.15.      Authenticating Agents.................................61
   SECTION 6.16.      Payment of Certain Insurance Premiums.................62
   SECTION 6.17.      Limitation of Liability...............................63
   SECTION 6.18.      Trustee May Enforce Claims Without Possession
                      of Certificates.......................................63
   SECTION 6.19.      Suits for Enforcement.................................63
   SECTION 6.20.      Waiver of Bond Requirement............................64
   SECTION 6.21.      Waiver of Inventory, Accounting and
                      Appraisal Requirement.................................64

ARTICLE VII. BONDHOLDERS' LISTS AND REPORTS.................................65

   SECTION 7.01.      Issuer to Furnish Trustee Names and Addresses
                      of Bondholders........................................65
   SECTION 7.02.      Preservation of Information; Communications
                      to Bondholders........................................65
   SECTION 7.03.      Reports by Trustee....................................65
   SECTION 7.04.      Reports by Issuer.....................................66
   SECTION 7.05.      Notice to the Rating Agencies.........................66

ARTICLE VIII. ACCOUNTS, PAYMENTS OF INTEREST AND PRINCIPAL, AND RELEASES....67

   SECTION 8.01.      Collection of Moneys..................................67
   SECTION 8.02.      Distribution Account..................................67
   SECTION 8.03.      General Provisions Regarding Pledged Accounts.........68
   SECTION 8.04.      Purchases of Deleted Mortgage Loans...................69
   SECTION 8.05.      Grant of Replacement Mortgage Loan....................70
   SECTION 8.06.      Reports by Trustee to Bondholders.....................70
   SECTION 8.07.      Reports by Trustee....................................70
   SECTION 8.08.      Trust Estate; Release and Delivery of
                      Mortgage Documents....................................71
   SECTION 8.09.      Amendments to the Master Servicing Agreement..........71
   SECTION 8.10.      Servicers and Master Servicer as Agents and
                      Bailees of Trustee....................................71
   SECTION 8.11.      Opinion of Counsel....................................72
   SECTION 8.12.      Release of Mortgage Loans.............................72

ARTICLE IX. SUPPLEMENTAL INDENTURES.........................................74

   SECTION 9.01.      Supplemental Indentures Without Consent
                      of Bondholders........................................74
   SECTION 9.02.      Supplemental Indentures With Consent of
                      Bondholders...........................................75
   SECTION 9.03.      Execution of Supplemental Indentures..................76
   SECTION 9.04.      Effect of Supplemental Indentures.....................77
   SECTION 9.05.      Conformity with Trust Indenture Act...................77
   SECTION 9.06.      Reference in Bonds to Supplemental Indentures.........77
   SECTION 9.07.      Amendments to Deposit Trust Agreement or
                      Master Servicing Agreement............................77

ARTICLE X. REDEMPTION OF BONDS..............................................79

   SECTION 10.01.     Redemption............................................79
   SECTION 10.02.     Form of Redemption Notice.............................80
   SECTION 10.03.     Bonds Payable on Redemption Date......................80
   SECTION 10.04.     Retention of Bonds by Issuer..........................81

ARTICLE XI. MISCELLANEOUS...................................................82

   SECTION 11.01.     Compliance Certificates and Opinions..................82
   SECTION 11.02.     Form of Documents Delivered to Trustee................82
   SECTION 11.03.     Acts of Bondholders...................................83
   SECTION 11.04.     Notices, etc. to Trustee and Issuer...................84
   SECTION 11.05.     Notices and Reports to Bondholders; Waiver
                      of Notices............................................85
   SECTION 11.06.     Rules by Trustee and Agents...........................85
   SECTION 11.07.     Conflict with Trust Indenture Act.....................86
   SECTION 11.08.     Effect of Headings and Table of Contents..............86
   SECTION 11.09.     Successors and Assigns................................86
   SECTION 11.10.     Separability..........................................86
   SECTION 11.11.     Benefits of Indenture.................................86
   SECTION 11.12.     Legal Holidays........................................86
   SECTION 11.13.     Governing Law.........................................86
   SECTION 11.14.     Counterparts..........................................87
   SECTION 11.15.     Recording of Indenture................................87
   SECTION 11.16.     Issuer Obligation.....................................87
   SECTION 11.17.     Inspection............................................87
   SECTION 11.18.     Usury.................................................88
   SECTION 11.19.     No Petition...........................................88


TESTIMONIUM................................................................S-1

SIGNATURES AND SEALS.......................................................S-1

ACKNOWLEDGMENTS............................................................S-3

SCHEDULE A  - Schedule of Mortgage Loans...................................A-1

EXHIBIT I   - Form of Class A Bond


                                    PARTIES

          INDENTURE, dated as of June 1, 1998 (as amended or supplemented from
time  to  time  as  permitted  hereby,  the  "Indenture"),   between  American
Residential  Eagle Bond Trust  1998-1  (herein,  together  with its  permitted
successors and assigns,  called the "Issuer"),  a statutory  Delaware business
trust created under the Deposit Trust Agreement (as defined herein), and First
Union National Bank, a national banking association, as trustee (together with
its permitted successors in the trusts hereunder, the "Trustee").

                             PRELIMINARY STATEMENT

          The Issuer has duly  authorized  the  execution and delivery of this
Indenture to provide for its  Collateralized  Callable  Mortgage  Bonds,  (the
"Bonds"), issuable as provided in this Indenture. All covenants and agreements
made by the Issuer  herein are for the benefit and  security of the Holders of
the Bonds.  The Issuer is  entering  into this  Indenture,  and the Trustee is
accepting the trusts created hereby, for good and valuable consideration,  the
receipt and sufficiency of which are hereby acknowledged.

          All things necessary to make this Indenture a valid agreement of the
Issuer in accordance with its terms have been done.

                                GRANTING CLAUSE

          The Issuer hereby Grants to the Trustee,  for the exclusive  benefit
of the Holders of the Bonds and to First Union National Bank acting as trustee
(the "Certificate Trustee") for the benefit of holders of American Residential
Eagle Certificate Trust 1998-1, Mortgage-Backed Callable Certificates,  Series
1998-1,  for the benefit of the holders of such  Certificates,  for so long as
all of the  Bonds are held by the  Certificate  Trustee,  all of the  Issuer's
right,  title and  interest in and to (a) the  Mortgage  Loans  identified  in
Schedule A to this Indenture,  including the related Mortgage Documents, which
the Issuer has caused to be delivered to the Custodians  herewith on behalf of
the Trustee,  and all interest and  principal  received or  receivable  by the
Issuer on or with respect to the Mortgage Loans after the Cut-off Date and all
interest and principal  payments on the Mortgage  Loans  received prior to the
Cut-off  Date in  respect  of  installments  of  interest  and  principal  due
thereafter,  but not  including  payments of interest  and  principal  due and
payable on the  Mortgage  Loans on or before the Cut-off  Date,  and all other
proceeds  received in respect of such Mortgage Loans,  (b) the Issuer's rights
under the Mortgage Loan Purchase  Agreement,  the  Management  Agreement,  the
Master Servicing Agreement, the Purchase and Sale Agreements and the Servicing
Agreements, (c) all cash, instruments or other property held or required to be
deposited in the Bond Account or the  Distribution  Account  (exclusive of any
earnings on investments made with funds deposited in the Distribution  Account
or the Bond  Account),  (d)  property  that  secured a Mortgage  Loan that has
become an REO property,  and (e) all proceeds of the conversion,  voluntary or
involuntary,  of any of the  foregoing  into  cash  or  other  liquid  assets,
including,  without limitation,  all Insurance Proceeds,  Liquidation Proceeds
and condemnation  awards.  Such Grants are made,  however, in trust, to secure
the Bonds  equally  and ratably  without  prejudice,  priority or  distinction
between  any  Bond and any  other  Bond by  reason  of  difference  in time of
issuance or otherwise, and to secure (i) the payment of all amounts due on the
Bonds in  accordance  with  their  terms,  (ii) the  payment of all other sums
payable under this Indenture with respect to the Bonds,  and (iii)  compliance
with the provisions of this Indenture,  all as provided in this Indenture. All
terms used in the foregoing  granting clauses that are defined in Section 1.01
are used with the meanings given in said Section.

          The Trustee acknowledges such Grant, accepts the trusts hereunder in
accordance  with the  provisions  of this  Indenture and agrees to perform the
duties  herein  required  to the  best  of its  ability  to the end  that  the
interests  of the  Holders  of the Bonds  may be  adequately  and  effectively
protected.


                                  ARTICLE I.

                                  DEFINITIONS

SECTION 1.01.     General Definitions.

          Except  as  otherwise  specified  or as the  context  may  otherwise
require,  the following terms have the respective meanings set forth below for
all  purposes  of this  Indenture,  and the  definitions  of  such  terms  are
applicable to the singular as well as to the plural forms of such terms and to
the  masculine as well as to the  feminine  and neuter  genders of such terms.
Whenever reference is made herein to an Event of Default or a Default known to
the Trustee or of which the Trustee has notice or  knowledge,  such  reference
shall be  construed  to refer  only to an Event of Default or Default of which
the Trustee is deemed to have notice or knowledge pursuant to Section 6.01(d).
Capitalized  terms that are used but not defined in this  Indenture  and which
are  defined  in the  Master  Servicing  Agreement  or the  Certificate  Trust
Agreement  have the meanings  assigned to them  therein.  All other terms used
herein which are defined in the Trust Indenture Act (as hereinafter  defined),
either directly or by reference  therein,  have the meanings  assigned to them
therein.

          "Accountant":  A Person  engaged in the practice of  accounting  who
(except when this Indenture  provides that an Accountant  must be Independent)
may be  employed  by or  affiliated  with the  Issuer or an  Affiliate  of the
Issuer.

          "Accrual Period":  As to any Distribution Date, the period beginning
on the immediately preceding  Distribution Date (or on the Closing Date in the
case of the first Accrual Period) and ending on the day immediately  preceding
the related Distribution Date.

          "Act": With respect to any Bondholder, as defined in Section 11.03.

          "Advance":  The payment of any principal or interest  required to be
made by a Servicer  with  respect to any  Distribution  Date  pursuant  to the
related  Servicing  Agreement  or required  to be made by the Master  Servicer
pursuant to Section 4 of the Master Servicing Agreement.

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

          "Agent": Any Bond Registrar, Paying Agent or Authenticating Agent.

          "Aggregate Loan Balance ": The aggregate of the Scheduled  Principal
Balances for all Mortgage Loans at the date of determination.

          "Aggregate  Master Servicing  Compensation":  As to any Distribution
Date, the sum of (x) the aggregate of the Master Servicing Fees payable to the
Master  Servicer in respect of such  Distribution  Date and (y) all income and
gain  realized  from the  investment  of funds in the Bond Account  during the
period from and including the Deposit Date in the calendar  month  immediately
preceding the month in which such  Distribution  Date occurs, to but excluding
the Deposit Date relating to such Distribution Date.

          "AmREIT":  American  Residential  Investment Trust, Inc., a Maryland
corporation.

          "Applied Loss Amount"":  With respect to any  Distribution  Date and
after  giving  effect to all  Realized  Losses  incurred  during  the  related
Collection Period and all distributions of principal on such date, the amount,
if any,  by which  the  Bond  Principal  Balance  exceeds  the Pool  Principal
Balance.  Any such  Applied  Loss  Amount will be  allocated  to (but will not
reduce) the Bond  Principal  Balance for the  purpose of  accounting  for Bond
Deferred Amounts.

          "Assignments":   Collectively   (i)  the  original   instrument   of
assignment  of  a  Mortgage,   including  any  interim  assignments  from  the
originator  or any other  holder of any Mortgage  Loan,  and (ii) the original
instrument of assignment of such  Mortgage,  made by the Issuer to the Trustee
(which in either case may, to the extent permitted by the laws of the state in
which the related Mortgaged  Property is located,  be a blanket  instrument of
assignment  covering other Mortgages as well and which may also, to the extent
permitted by the laws of the state in which the related Mortgaged  Property is
located, be an instrument of assignment running directly from the mortgagee of
record under the related Mortgage to the Trustee).

          "Authenticating   Agent":   The  Person,   if  any,   appointed   as
Authenticating  Agent by the Trustee at the request of the Issuer  pursuant to
Section 6.15, until any successor Authenticating Agent for the Bonds is named,
and thereafter "Authenticating Agent" shall mean such successor.

          "Authorized  Officer":  Any  officer  of the  Owner  Trustee  who is
authorized  to act for the Owner  Trustee  in  respect of the Issuer and whose
name  appears on a list of such  authorized  officers  furnished  by the Owner
Trustee to the Trustee,  as such list may be amended or supplemented from time
to time,  and any officer of the Issuer who is  authorized  to act pursuant to
the Deposit Trust  Agreement and whose name appears on a list furnished by the
Depositor to the Owner Trustee and the Trustee, as such list may be amended or
supplemented from time to time.

          "Bank": Wilmington Trust Company, a Delaware banking corporation, in
its individual capacity and not as Owner Trustee.

          "Bankruptcy  Code": The United States Bankruptcy Reform Act of 1978,
as amended from time to time.

          "Basis Risk Shortfall":  With respect to any Distribution  Date, the
amounts  by  which  (a)  the  amount  payable  if  clause  (i) or  (ii) of the
definition  of  Bond  Interest  Rate  is used  to  calculate  interest  on the
Underlying Bond exceeds (b) the Net Funds Cap.

          "Bond Account":  The separate  Eligible  Account or Accounts created
and  maintained  by the  Master  Servicer  pursuant  to the  Master  Servicing
Agreement with a depository institution in the name of the Master Servicer for
the  benefit of the  Trustee on behalf of  Bondholders  and  designated  "Bond
Account in trust for the registered holders of American Residential Eagle Bond
Trust 1998-1 Collateralized Callable Mortgage Bonds."

          "Bond Deferred Amounts":  With respect to any Distribution Date, the
amount by which the aggregate of Applied Loss Amounts previously  allocated to
the Bond  Principal  Balance  exceeds  the  aggregate  of  amounts  previously
distributed in reimbursement thereof.

          "Bond Expense Rate":  With respect to any Distribution  Date, and as
to any Mortgage Loan, the sum of the Master  Servicing Fee Rate, the Servicing
Fee Rate,  the Basic Fee Rate,  the Trustee's Fee Rate, and the Management Fee
(expressed as a per annum rate).

          "Bond Interest Rate": A rate equal to (a) for the first Distribution
Date, 6.14% per annum, (b) (i) for each Distribution  Date thereafter  through
the first  Distribution  Date on which the Bond  Principal  Balance is greater
than or equal to 35% of the initial Bond Principal Balance, the least of (A) a
per annum  floating  rate equal to LIBOR for the related  Accrual  Period plus
0.48%,  (B)  9.50%  per  annum  and (C) the Net  Funds  Cap and  (ii) for each
Distribution  Date after the Distribution  Date after which the Bond Principal
Balance is less than 35% of the initial Bond Principal  Balance,  the least of
(x) a per annum  floating rate equal to LIBOR for the related  Accrual  Period
plus 1.90%, (y) 10.00% per annum and (z) the Net Funds Cap.

          "Bond   Overcollateralization   Amount":   With   respect   to   any
Distribution  Date, the amount, if any, by which the Aggregate Loan Balance as
of the last day of the related  Collection  Period  exceeds the Bond Principal
Balance as of such  Distribution Date (after giving effect to distributions to
be made on such Distribution Date).

          "Bond  Principal  Balance":  As of any  date of  determination,  the
initial  principal  balance  thereof  as of the  Closing  Date  reduced by all
payments of principal thereon prior to such date of determination.

          "Bond Register" and "Bond Registrar": As defined in Section 2.07.

          "Bondholder"  or  "Holder":  The  Person  in  whose  name a Bond  is
registered in the Bond Register.

          "Bonds":  Any bonds authorized by, and  authenticated  and delivered
under, this Indenture.

          "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,
the State of Maryland, the State of Minnesota, the State of North Carolina, or
the city in which the  Corporate  Trust  Office is located are  authorized  or
obligated by law or executive order to be closed.

          "Carryforward  Interest":  With respect to any Distribution Date and
each Class of Bonds,  the amount,  if any, by which (x) the sum of (A) Current
Interest for such Class for the immediately  preceding  Distribution  Date and
(B) any unpaid Carryforward Interest for such Class from previous Distribution
Dates exceeds (y) the amount  distributed in respect of interest on such Class
on such immediately  preceding  Distribution  Date,  together with interest on
such excess at the Bond Interest Rate.

          "Certificates":  The Mortgage-Backed  Callable Certificates,  Series
1998-1, issued in separate classes pursuant to the Certificate.

          "Certificate  Principal Amount": As defined in the Certificate Trust
Agreement.

          "Certificate Trust Agreement": The Trust Agreement, dated as of June
1, 1998,  between the Depositor and First Union  National Bank, as Certificate
Trustee.

          "Certificate Trustee": First Union National Bank, in its capacity as
trustee under the Certificate Trust Agreement,  and its successors and assigns
thereunder.

          "Certificate  Trustee Fee":  The Trustee Fee as defined in the Trust
Agreement.

          "Class":  Collectively,  all of the  Bonds  bearing  the same  class
designation. The Bonds issued in one Class as provided in Section 2.03.

          "Closing Date": June 17, 1998.

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

          "Collection  Period":  With respect to any  Distribution  Date,  the
one-month period beginning on the second day of the calendar month immediately
preceding the month in which such  Distribution  Date occurs and ending on the
first day of the month in which such Distribution Date occurs.

          "Commission":  Securities and Exchange  Commission,  as from time to
time constituted,  created under the Securities Exchange Act of 1934, or if at
any time such  Commission  is not  existing  and  performing  the  duties  now
assigned to it under the Trust  Indenture Act, then the body  performing  such
duties at such  time  under the Trust  Indenture  Act or  similar  legislation
replacing the Trust Indenture Act.

          "Compensating  Interest  Payment":  With respect to any Distribution
Date, the aggregate amount paid in respect of Prepayment  Interest  Shortfalls
by the Servicer and the Master Servicer on such Distribution Date.

          "Controlling Class": The Class A Bonds.

          "Corporate  Trust Office":  The principal  corporate trust office of
the Trustee located at 230 South Tyron Street, 9th Floor, Charlotte, NC 28288,
or at such other  address as the  Trustee may  designate  from time to time by
notice to the  Bondholders  and the Issuer,  or the principal  corporate trust
office of any successor Trustee.

          "Current  Interest":  With  respect to any  Distribution  Date,  the
aggregate  amount of interest accrued during the related Accrual Period at the
Bond Interest Rate on the aggregate Bond Principal  Balance  immediately prior
to such Distribution Date.

          "Custodial  Agreements":  The agreements between the Trustee and the
Custodians.

          "Custodians":  Bankers Trust Company of  California,  N.A. and Chase
Bank of Texas, N.A., each as custodian under a Custodial Agreement.

          "Cut-off Date": With respect to the Mortgage Loans, May 1, 1998.

          "Default":  Any occurrence  which is, or with notice or the lapse of
time or both would become, an Event of Default.

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

          "Deposit Date": With respect to each Distribution Date, the Business
Day immediately preceding such Distribution Date.

          "Deposit Trust Agreement":  The Deposit Trust Agreement, dated as of
June 1, 1998,  between the Bank and the  Depositor,  creating  the Issuer,  as
amended or supplemented from time to time.

          "Depositor":   American   Residential   Eagle,   Inc.,   a  Delaware
corporation.

          "Distribution  Account":  The separate  Eligible Account created and
maintained by the Trustee  pursuant to Section 8.02 in the name of the Trustee
for the benefit of the Bondholders  and designated  "First Union National Bank
in trust for  registered  holders  of  American  Residential  Eagle Bond Trust
1998-1,  Collateralized  Callable  Mortgage  Bonds." Funds in the Distribution
Account shall be held in trust for the  Bondholders  for the uses and purposes
set forth in this Indenture.

          "Distribution Date": With respect to the Bonds, the 25th day of each
calendar month or, if such 25th day is not a Business Day, the next succeeding
Business Day, commencing in June 1998.

          "Distribution Date Statement": The meaning specified in Section 3(i)
of the Master Servicing Agreement.

          "Duff & Phelps":  Duff & Phelps Credit Rating Company.  For purposes
of Section  11.04,  the address  for notices to Duff & Phelps  shall be Duff &
Phelps Credit Rating  Company,  55 East Monroe  Street,  38th Floor,  Chicago,
Illinois 60603, Attention: Residential Mortgage-Backed Securities.

          "Event of Default": The meaning specified in Section 5.01.

          "Excess Mortgage Amount": With respect to any Distribution Date, the
sum of  Excess  Mortgage  Interest  and  Excess  Mortgage  Principal  for such
Distribution Date.

          "Excess Mortgage Interest":  As to any Distribution Date, the excess
of (i) the Interest  Remittance  Amount,  over (ii) the sum of the amounts set
forth in Section 2.03(b)(i)(A)-(D).

          "Excess Mortgage Principal":  With respect to any Distribution Date,
the  amount,  if any, by which the  Principal  Remittance  Amount  exceeds the
amount necessary to repay the Bond Principal Balance in an amount necessary to
cause  the  Bond   Overcollateralization   Amount   to  equal   the   Targeted
Overcollateralization Amount.

          "Expense Fee Rate":  With respect to any Distribution  Date, the sum
of the Bond Expense Rate and the Certificate Trustee's Fee Rate.

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

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

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

          "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.

          "Grant":  To  grant,  bargain,  sell,  warrant,   alienate,  remise,
release,  convey,  assign,  transfer,  mortgage,  pledge,  create  and grant a
security  interest in,  deposit,  set-over and confirm.  A Grant of a Mortgage
Loan and  related  Mortgage  Documents,  a  Permitted  Investment,  the Master
Servicing  Agreement,  an  Insurance  Policy,  or any other  instrument  shall
include all rights,  powers and options (but none of the  obligations)  of the
Granting party thereunder,  including,  without limitation,  the immediate and
continuing  right  to claim  for,  collect,  receive  and  give  receipts  for
principal and interest payments thereunder,  insurance proceeds,  condemnation
awards,  purchase  prices  and all other  moneys  payable  thereunder  and all
proceeds  thereof,  to give and receive notices and other  communications,  to
make waivers or other agreements, to exercise all rights and options, to bring
Proceedings in the name of the Granting  party or otherwise,  and generally to
do and receive  anything  which the Granting party is or may be entitled to do
or receive thereunder or with respect thereto.

          "Highest Lawful Rate": The meaning specified in Section 11.18.

          "Holder": The holder of Bonds issued pursuant to this Indenture.

          "Indenture"  or "this  Indenture":  This  instrument  as  originally
executed  and,  if from time to time  supplemented  or  amended by one or more
indentures  supplemental  hereto  entered  into  pursuant  to  the  applicable
provisions  hereof,  as so  supplemented  or amended.  All  references in this
instrument  to  designated  "Articles",  "Sections",  "Subsections"  and other
subdivisions are to the designated Articles,  Sections,  Subsections and other
subdivisions  of this instrument as originally  executed.  The words "herein",
"hereof"  and  "hereunder"  and other  words of similar  import  refer to this
Indenture as a whole and not to any particular Article, Section, Subsection or
other subdivision.

          "Independent":  When used with respect to any specified Person means
such a Person  who (i) is in fact  independent  of the  Issuer  and any  other
obligor upon the Bonds,  (ii) does not have any direct  financial  interest or
any material  indirect  financial  interest in the Issuer or in any such other
obligor or in an  Affiliate  of the Issuer or such other  obligor and (iii) is
not  connected  with the  Issuer  or any such  other  obligor  as an  officer,
employee,  promoter,   underwriter,   trustee,  partner,  director  or  person
performing  similar  functions.  Whenever  it  is  herein  provided  that  any
Independent Person's opinion or certificate shall be furnished to the Trustee,
such Person shall be appointed by an Issuer Order and with the approval of the
Trustee,  which approval shall not be unreasonably  withheld, and such opinion
or certificate  shall state that the signer has read this  definition and that
the signer is Independent within the meaning hereof.

          "Individual Bond": A Bond of an original principal amount of $1,000;
a Bond of an original  principal amount in excess of $1,000 shall be deemed to
be a number of  Individual  Bonds equal to the  quotient  obtained by dividing
such original principal amount by $1,000.

          "Interest Remittance Amount": With respect to any Distribution Date,
the sum of (i) all interest  collected  (other than  Payaheads) or advanced in
respect of Scheduled Payments on the Mortgage Loans,  including any prepayment
premiums or penalties, during the related Collection Period (less (x) expenses
calculated  at the Expense Fee Rate and (y)  unreimbursed  Advances  and other
amounts  due to the  Servicers,  the  Master  Servicer  or  the  Trustee  on a
loan-by-loan   basis,  to  the  extent   allocable  to  interest),   (ii)  any
Compensating  Interest  payment made by any Servicer or Master  Servicer  with
respect  to  the  related  Prepayment   Period,   (iii)  the  portion  of  any
Substitution  Amount paid during the related  Prepayment  Period  allocable to
interest and (iv) all Net Liquidation  Proceeds,  insurance proceeds and other
recoveries  collected  during the  related  Prepayment  Period,  to the extent
allocable to interest,  as reduced in each case by  unreimbursed  Advances and
other  amounts  due the  Servicers,  the Master  Servicer  or the Trustee on a
loan-by-loan basis, to the extent allocable to interest.

          "Investor Certificate":  The certificate(s) issued under the Deposit
Trust Agreement.

          "Issuer Order" and "Issuer Request": A written order or request that
is dated and signed in the name of the  Issuer by an  Authorized  Officer  and
delivered to the Trustee.

          "Issuer":  American  Residential  Eagle  Bond  Trust  1998-1  formed
pursuant to the Deposit Trust Agreement.

          "LIBOR":  A rate,  per annum,  determined by the Master  Servicer as
provided in the Master Servicing Agreement.

          "Management Agreement": The Management Agreement dated as of June 1,
1998 between the Issuer and AmREIT, as manager.

          "Management  Fee":  The  compensation  payable  to AmREIT  under the
Management Agreement of $1,000 per month.

          "Master Servicer": Norwest Bank Minnesota,  National Association, as
Master  Servicer  under the  Master  Servicing  Agreement,  and its  permitted
successors and assigns thereunder.

          "Master Servicing  Agreement":  The master servicing agreement dated
as of June 1, 1998, among the Issuer, the Trustee and the Master Servicer,  as
such agreement may be amended or  supplemented  from time to time as permitted
thereby.

          "Master  Servicing  Fee": As to any  Distribution  Date,  the amount
specified in the Master Servicing Agreement as such.

          "Maturity":  With respect to any Bond,  the date on which the entire
unpaid  principal  amount of such Bond  becomes  due and payable as therein or
herein  provided,  whether at the Stated Maturity of the final  installment of
such  principal or by  declaration  of  acceleration,  call for  redemption or
otherwise.

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

          "Mortgage  Documents":  With  respect  to each  Mortgage  Loan,  the
mortgage documents listed in the applicable  Custodial Agreement pertaining to
such Mortgage Loan and any additional documents delivered to a Custodian to be
added to the Mortgage Documents pursuant to the Master Servicing  Agreement or
the related Servicing Agreement.

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

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

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

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

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

          "Net Funds Cap": As to any Distribution Date, an amount equal to the
weighted  average of the Net Mortgage  Rates of the  Mortgage  Loans as of the
first day of the calendar month preceding the month of such Distribution Date.

          "Net  Liquidation  Proceeds":   All  amounts,  net  of  unreimbursed
expenses   incurred  in  connection   with   liquidation  or  foreclosure  and
unreimbursed  Advances,  if any,  received and retained in connection with the
liquidation of defaulted Mortgage Loans, by foreclosure or otherwise, together
with  any net  proceeds  received  on a  monthly  basis  with  respect  to any
properties acquired on behalf of Bondholders by foreclosure or deed in lieu of
foreclosure.

          "Net Mortgage Rate": With respect to any Mortgage Loan, the Mortgage
Rate thereof, minus the related Expense Fee Rate.

          "Officers'  Certificate":  A  certificate  signed by two  Authorized
Officers.

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

          "Opinion of Counsel":  A written  opinion of counsel who may, except
as otherwise expressly provided in this Indenture, be counsel for the Issuer.

          "Original Class A Principal Balance": $456,822,000.

          "Original Pool Principal Balance":  The Pool Principal Balance as of
the Cut-off Date.

          "OTS": The Office of Thrift Supervision.

          "Outstanding":   As  of  the  date  of   determination,   all  Bonds
theretofore authenticated and delivered under this Indenture except:

               (i)  Bonds  theretofore  cancelled  by the  Bond  Registrar  or
     delivered to the Bond Registrar for cancellation;

               (ii) Bonds or portions  thereof for whose payment or redemption
     money in the necessary  amount has been  theretofore  deposited  with the
     Trustee  or any Paying  Agent  (other  than the  Issuer) in trust for the
     Holders of such Bonds;  provided,  however,  that if such Bonds are to be
     redeemed,  notice of such redemption has been duly given pursuant to this
     Indenture or provision  therefor,  satisfactory to the Trustee,  has been
     made;

               (iii)  Bonds in  exchange  for or in lieu of which  other Bonds
     have been  authenticated and delivered  pursuant to this Indenture unless
     proof  satisfactory  to the Trustee is presented  that any such Bonds are
     held by a bona fide purchaser (as defined by the Uniform  Commercial Code
     of the applicable jurisdiction); and

               (iv) Bonds alleged to have been  destroyed,  lost or stolen for
     which replacement Bonds have been issued as provided for in Section 2.08;

provided,  however,  that in determining  whether the Holders of the requisite
percentage of the aggregate  Principal  Amount of the  Outstanding  Bonds have
given any request, demand, authorization, direction, notice, consent or waiver
hereunder,  Bonds owned by the Issuer, any other obligor upon the Bonds or any
Affiliate of the Issuer or such other obligor shall be disregarded  and deemed
not to be Outstanding,  except that, in determining  whether the Trustee shall
be  protected  in  relying  upon  any  such  request,  demand,  authorization,
direction, notice, consent or waiver, only Bonds which the Trustee knows to be
so owned shall be so  disregarded.  Bonds so owned which have been  pledged in
good faith may be regarded as  Outstanding  if the pledgee  establishes to the
satisfaction of the Trustee the pledgee's right so to act with respect to such
Bonds and that the pledgee is not the Issuer, any other obligor upon the Bonds
or any Affiliate of the Issuer or such other obligor.

          "Outstanding  Mortgage  Loan":  As of any date of  determination,  a
Mortgage Loan with a Scheduled  Principal  Balance greater than zero which was
not the subject of a principal prepayment in full prior to such date and which
did not become a Liquidated Mortgage Loan prior to such due date.

          "Owner Trustee Fee": The initial fee and annual  administration  fee
payable to the Owner Trustee pursuant to a Fee Agreement  between the Bank and
the Depositor dated as of June 1, 1998.

          "Owner  Trustee":  Wilmington  Trust  Company,  a  Delaware  banking
corporation,  not in its individual capacity but solely as Owner Trustee under
the Deposit Trust  Agreement,  until a successor  Person shall have become the
Owner  Trustee  pursuant to the  applicable  provisions  of the Deposit  Trust
Agreement, and thereafter "Owner Trustee" shall mean such successor Person.

          "Payaheads": Any Scheduled Payments intended by the related borrower
of a Mortgage  Loan to be applied in a  Collection  Period  subsequent  to the
Collection Period in which such payment was received.

          "Paying Agent":  The Trustee or any other depository  institution or
trust company that is authorized by the Issuer pursuant to Section 3.03 to pay
the principal of, or interest on, any Bonds on behalf of the Issuer.

          "Permitted  Encumbrance":   Any  lien,  charge,  security  interest,
mortgage  or other  encumbrance  Granted  by the  Issuer in the Trust  Estate,
provided that:

               (i)  such  lien,  charge,   security   interest,   mortgage  or
     encumbrance  extends  only to a  portion  of the  Trust  Estate  which is
     limited to cash  deliverable or payable to the Issuer pursuant to Section
     8.01 or Section 8.02(d);

               (ii) such lien, charge,  security  interest,  mortgage or other
     encumbrance  secures  indebtedness which the Issuer is permitted to incur
     under the terms of this Indenture; and

               (iii) the beneficiary of such lien, charge,  security interest,
     mortgage  or other  encumbrance  has agreed that in  connection  with the
     enforcement  thereof it will not bring any Proceeding  seeking,  or which
     would result in, the sale of any portion of the Trust Estate and will not
     file any petition for the  commencement  of insolvency  proceedings  with
     respect  to the  Issuer  under the  federal  bankruptcy  laws,  as now or
     hereafter  in effect,  or any other  present  or future  federal or state
     bankruptcy,  insolvency  or similar  law, or for the  appointment  of any
     receiver, liquidator, assignee, trustee, custodian, sequestrator or other
     similar  official of the Issuer or of any of its property,  or seeking an
     order for the  winding up or  liquidation  of the  affairs of the Issuer.

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

          "Pledged  Accounts":  The Bond Account and the Distribution  Account
(exclusive  of any earnings on  investments  made with funds  deposited in the
Distribution Account or the Bond Account).

          "Pool  Principal  Balance":  As of any  date of  determination,  the
aggregate outstanding principal balance of the Mortgage Loans.

          "Predecessor Bonds": With respect to any particular Bond of a Class,
every previous Bond of that Class evidencing all or a portion of the same debt
as that  evidenced  by such  particular  Bond;  and,  for the  purpose of this
definition, any Bond authenticated and delivered under Section 2.08 in lieu of
a lost,  destroyed or stolen Bond shall be deemed to evidence the same debt as
the lost, destroyed or stolen Bond.

          "Prepayment  Interest  Shortfall  ":  With  respect  to any  full or
partial  Principal  Prepayment of a Mortgage Loan, the difference  between (i)
one full month's  interest at the  applicable  Mortgage Rate (giving effect to
any applicable  Relief Act Reduction),  as reduced by the Master Servicing Fee
Rate and the  applicable  Servicing  Fee Rate,  on the  outstanding  principal
balance of such Mortgage Loan  immediately  prior to such  prepayment and (ii)
the amount of interest actually received with respect to such Mortgage Loan in
connection with such Principal Prepayment.

          "Prepayment  Period":  The one-month period beginning on the Cut-Off
Date, in the case of the first Distribution Date, and on the second day of the
calendar  month   immediately   preceding  the  month  in  which  the  related
Distribution  Date occurs, in the case of each subsequent  Distribution  Date,
and  ending  on the first  day of the  month in which  the  Distribution  Date
occurs.

          "Principal Distribution Amount": As to any Distribution Date the sum
of  distributions  of principal made on the Class A Bonds pursuant to Sections
2.03 (b)(ii), (iii) and (iv) (if any) hereof.

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

          "Principal Prepayment": Any payment of principal by a Mortgagor on a
Mortgage Loan that is received in advance of its scheduled Due Date and is not
accompanied by an amount  representing  scheduled  interest due on any date or
dates in any month or months subsequent to the month of prepayment.

          "Principal  Remittance  Amount":  With  respect to any  Distribution
Date,  the  sum of (i) all  principal  collected  (other  than  Payaheads)  or
advanced in respect of  Scheduled  Payments on the  Mortgage  Loans during the
related Collection Period (less unreimbursed Advances and other amounts due to
the Master Servicer, the Servicers, the Owner Trustee, the Certificate Trustee
or the Trustee,  to the extent  allocable to principal),  (ii) the outstanding
principal  balance of each of the Mortgage  Loans that was purchased  from the
Trust Estate during the related  Prepayment  Period,  (iii) the portion of any
Substitution  Amount paid during the related  Prepayment  Period  allocable to
principal, and (iv) all Net Liquidation Proceeds, Insurance Proceeds and other
recoveries  collected  during the  related  Prepayment  Period,  to the extent
allocable to principal,  as reduced in each case by unreimbursed  Advances and
other amounts due to the Master  Servicer,  the Servicers,  the Owner Trustee,
the Certificate  Trustee or the Trustee on a loan-by-loan basis, to the extent
allocable to principal.

          "Proceeding": Any suit in equity, action at law or other judicial or
administrative proceeding.

          "Prospectus  Supplement":  The Prospectus  Supplement dated June 15,
1998 relating to the Bonds and the Certificates.

          "Purchase and Sale Agreement": A purchase and sale agreement between
AmREIT and any originator as seller of Mortgage Loans, a list of which appears
in Schedule VII to the Master Servicing Agreement.

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

          "Record Date":  With respect to any  Distribution  Date, the date on
which the Persons entitled to receive any payment of principal of, or interest
on, any Bonds (or notice of a payment in full of principal) due and payable on
such Distribution Date are determined;  such date shall be the last day of the
month preceding the month of such Distribution Date.

          "Reconstituted  Special  Servicing  Agreement":   The  Reconstituted
Special  Servicing   Agreement   (including  Special  Servicing   Compensation
Agreement)  among Lehman Capital,  A Division of Lehman Brothers Holding Inc.,
AmREIT and the Special Servicer.

          "Redemption  Date": Any  Distribution  Date on which Bonds are to be
redeemed in full.

          "Redemption  Price":  With respect to the Bonds to be  redeemed,  an
amount equal to 100% of the Bond Principal  Balance,  together with all unpaid
interest accrued thereon at the Bond Interest Rate and any unpaid Carryforward
Interest.

          "Request  for  Release":  The  Request for  Release  submitted  by a
Servicer to the applicable Custodian, substantially in the form attached as an
exhibit to the related Custodial Agreement.

          "Responsible  Officer":  With respect to the Trustee, any officer in
the corporate trust  department or similar group of the Trustee and also, with
respect to a particular corporate trust matter, any other officer to whom such
matter is referred because of his or her knowledge of and familiarity with the
particular subject.

          "S&P":  Standard & Poor's  Ratings  Group, a division of McGraw-Hill
Inc.  For purposes of Section  11.04,  the address for notices to S&P shall be
Standard & Poor's Ratings Group, 26 Broadway,  15th Floor,  New York, New York
10004, Attention:  Mortgage Surveillance Monitoring,  or such other address as
S&P may hereafter furnish to the Issuer and the Master Servicer.

          "SAIF":  The Savings  Association  Insurance  Fund, or any successor
thereto.

          "Sale": The meaning specified in Section 5.18(a).

          "Scheduled  Payment":  The scheduled  monthly  payment on a Mortgage
Loan  due on any Due Date  allocable  to  principal  and/or  interest  on such
Mortgage  Loan  which,  unless  otherwise  specified  in the Master  Servicing
Agreement,  shall give effect to any related  Debt Service  Reduction  and any
Deficient Valuation that affects the amount of the monthly payment due on such
Mortgage Loan.

          "Scheduled Principal Balance": With respect to any Mortgage Loans as
of any date of  determination  an amount  equal to its  outstanding  principal
balance as of the Cut-off Date, after giving effect to Scheduled  Payments due
on or before such date, whether or not received,  reduced by (i) the principal
portion  of all  Scheduled  Payments  due on or  before  the  due  date in the
Collection Period immediately preceding such date of determination, whether or
not received, and (ii) all amounts allocable to unscheduled principal payments
received  on or  before  the last  day of the  Collection  period  immediately
preceding such date of determination.

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

          "Senior  Enhancement  Percentage":  With respect to any Distribution
Date, a fraction, expressed as a percentage, the numerator of which is the sum
of the  aggregate  Subordinate  Certificate  Principal  Amount  and  the  Bond
Overcollateralization   Amount,   in  each  case   after   giving   effect  to
distributions on such  Distribution  Date, and the denominator of which is the
Stepped-up Bond Balance as of the last day of the related Collection Period.

          "Stated Maturity": With respect to any and all Bonds, May 25, 2028.

          "Special Servicer": Ocwen Federal Bank FSB, a federal savings bank.

          "Stepdown Date": The later to occur of (x) the Distribution  Date in
June 2001 and (y) the first  Distribution Date on which the Senior Enhancement
Percentage  (calculated  for this purpose  after giving  effect to payments or
other  recoveries  in  respect  of  the  Mortgage  Loans  during  the  related
Collection  Period but before giving effect to  distributions  on the Bonds on
such Distribution Date) is greater than or equal to 37.58%.

          "Stepped-up Bond Balance":  With respect to any  Distribution  Date,
the sum of the Bond  Principal  Balance  after all  distributions  in  respect
thereof   have   been   made  on  such   Distribution   Date   and  the   Bond
Overcollateralization Amount as of such Distribution Date.

          "Subordinate  Certificate  Principal Amount": As to any Distribution
Date the aggregate  Certificate  Principal  Amount of the Class M-1, Class M-2
and Class B Certificates issued pursuant to the Certificate Trust Agreement.

          "Successor Master  Servicer":  A Person appointed by the Trustee who
succeeds either the Trustee or the Master Servicer, pursuant to the applicable
provisions of the Master Servicing Agreement.

          "Targeted   Overcollateralization   Amount":  With  respect  to  any
Distribution Date will be equal to (x) prior to the Stepdown Date, the product
of 1.35% and the  Original  Pool  Principal  Balance  and (y) on and after the
Stepdown  Date, the greater of (i) the product of 2.70% and the Pool Principal
Balance,  as of the  last  day of  the  related  Collection  Period  and  (ii)
$2,315,379.

          "Trust Estate": All money, instruments and other property subject or
intended  to be subject to the lien of this  Indenture  for the benefit of the
Bondholders as of any particular  time  (including,  without  limitation,  all
property  and  interests  Granted  to the  Trustee),  including  all  proceeds
thereof.

          "Trust Indenture Act" or "TIA": The Trust Indenture Act of 1939, as
amended,  as in force  at the  Closing  Date,  unless  otherwise  specifically
provided.

          "Trustee":   First  Union   National   Bank,   a  national   banking
association,  and any Person  succeeding  as  Trustee  hereunder  pursuant  to
Section 6.12 or any other applicable provision hereof.

          "Trustee Fee": As to any  Distribution  Date, an amount equal to the
product of the  Trustee's  Fee Rate and the  Aggregate  Loan Balance as of the
first day of the related Collection Period.

          "Trustee's Fee Rate": With respect to any Mortgage Loan, a per annum
rate equal to 0.00075%.

          "Trustee  Mortgage  File":  With respect to each Mortgage  Loan, the
original  documents  and  instruments  relating  thereto to be retained in the
custody and  possession of the  Custodian,  as set forth and enumerated in the
Master Servicing Agreement.

          "Unpaid  Basis Risk  Shortfall":  With  respect to any  Distribution
Date, the aggregate of all Basis Risk Shortfalls for all previous Distribution
Dates,  together with interest  thereon at the Bond  Interest  Rate,  less all
payments made to the holders of the Bonds in respect of Basis Risk  Shortfalls
on or prior to such Distribution Date.

          "Voting  Rights":  With  respect  to all of the  provisions  of this
Indenture  requiring the consent,  vote,  resolution or similar  action of the
Bondholders,  the voting rights  represented by each Bond as against the other
Bondholders,  which  voting  rights  shall be in the  proportion  borne by the
Principal Amount of such Bond to the aggregate Principal Amounts of the Bonds.


                                 ARTICLE II.

                                  THE BONDS

SECTION 2.01.     Forms Generally.

          The Bonds and the Trustee's  certificate of authentication  shall be
in  substantially  the form required by this Article II, with such appropriate
insertions,  omissions,  substitutions and other variations as are required or
permitted by this Indenture and may have such letters,  numbers or other marks
of  identification  and such legends or endorsements  placed thereon as may be
required  to comply  with the rules of any  securities  exchange  on which the
Bonds may be listed, or as may,  consistently  herewith,  be determined by the
officers  executing such Bonds, as evidenced by their execution  thereof.  Any
portion of the text of any Bond may be set forth on the reverse  thereof  with
an appropriate reference on the face of the Bond.

          The definitive Bonds may be produced in any manner determined by the
officers  executing  such Bonds,  as  evidenced  by their  execution  thereof;
provided,  however,  that in the event the Bonds are listed on any  securities
exchange,  the Bonds  shall be produced  in  accordance  with the rules of any
securities exchange on which the Bonds may be listed.

SECTION 2.02.     Forms of Bonds and Certificate of Authentication.

          (a) The form of Bond is attached hereto as Exhibit II.

          (b) The form of the Trustee's  certificate of  authentication  is as
follows:

          "This  is one  of  the  Bonds  referred  to in the  within-mentioned
Indenture.

                                        ______________________________________
                                        as Trustee


                                        By:___________________________________
                                           Authorized Signatory"

          (c) The form of assignment is as follows:


          "FOR VALUE  RECEIVED,  the  undersigned  hereby  sells,  assigns and
transfers unto ______________________________________________________________.

                        _______________________________
                    (Please insert Social Security or other
                        Identifying Number of Assignee)

______________________________________________________________________________

______________________________________________________________________________

______________________________________________________________________________
              (Please print or type name and address of Assignee)

the within  Bond of American  Residential  Eagle Bond Trust  1998-1,  and does
hereby  irrevocably  constitute  and  appoint   ______________________________
Attorney to transfer  such Bond on the books of the within named  trust,  with
full power of substitution in the premises.

Dated:________________________________________________________________________

                                             Notice:  The  signature  to  this
                                        assignment  must  correspond  with the
                                        name as written  upon the face of this
                                        Bond  in  every   particular   without
                                        alteration  or   enlargement   or  any
                                        change whatever. The signature must be
                                        guaranteed  by a member of a signature
                                        guaranty medallion program.  Notarized
                                        or   witnessed   signatures   are  not
                                        acceptable."

SECTION 2.03.     Bonds Issuable in Classes; Provisions with Respect to
                  Principal and Interest Payments.

          (a) General.

          The Bonds shall be designated  generally as the American Residential
Eagle Bond  Trust  1998-1,  "Collateralized  Callable  Mortgage  Bonds" of the
Issuer. Each Bond shall bear upon the face thereof the designation so selected
for the Class to which it belongs.

          The  Bonds  shall  be  issued  in  a  single  Class,  and  shall  be
denominated  as the "Class A Bonds." The aggregate  principal  amount of Bonds
that may be  authenticated  and delivered  under this  Indenture is limited to
$456,822,000,  except for Bonds  authenticated and delivered upon registration
of,  transfer of or in exchange for, or in lieu of Bonds  pursuant to Sections
2.06, 2.07 and 2.08 hereof.

          All of the Bonds shall be issued in the  appropriate  forms attached
as Exhibits  hereto with such additions and completions as are appropriate for
each such Class.

          The final installments of principal of the Classes of Bonds shall be
payable at the Stated Maturity. The principal of each Bond shall be payable in
installments ending no later than the Stated Maturity of the final installment
of the principal  thereof unless the unpaid principal of such Bond becomes due
and payable at an earlier  date by  declaration  of  acceleration  or call for
redemption  or  otherwise.  For each  Distribution  Date  prior to the  Stated
Maturity,  the  aggregate  amount of each  installment  of  principal  due and
payable on each Class of Bonds  shall be equal to such  Class's pro rata share
of principal  distributable  pursuant to Section 2.03 (b)(ii),  (iii) and (iv)
(if any) for such Distribution Date.

          (b) Payments of Principal of and Interest on the Bonds.

               (i) On each Distribution Date, the Trustee shall distribute the
     Interest  Remittance  Amount  for  such  date in the  following  order of
     priority:

               (A) to the  Certificate  Trustee,  the  Owner  Trustee  and the
          Trustee hereunder,  as applicable,  the Certificate Trustee Fee, the
          Owner  Trustee  Fee (but only to the  extent  that such  initial  or
          annual  administrative  fee  has  not  been  fully  paid  on a prior
          Distribution Date) and the Trustee Fee, respectively;

               (B) to the Master  Servicer,  to reimburse the Master  Servicer
          for expenses incurred and reimbursable  pursuant to Section 3(b)(ii)
          and Section 6(e) of the Master  Servicing  Agreement up to an amount
          not to exceed  $150,000 per annum in any calendar  year,  and to the
          Trustee,  to pay  any  indemnified  amounts  due to it  pursuant  to
          Section 6.07 hereof up to an amount not to exceed $150,000 per annum
          in any calendar year; 

               (C) to the Manager, the Management Fee; and

               (D) to the Class A Bonds,  Current  Interest for such Class and
          such Distribution Date, any Carryforward Interest for such Class and
          such  Distribution  Date and any Basis Risk Shortfall and any Unpaid
          Basis Risk Shortfall for such Class and such Distribution Date;

               (ii) On each  Distribution  Date, the Trustee shall  distribute
     the Principal Remittance Amount for such date to the Class A Bonds, in an
     amount up to the  lesser of (A) the  amount  necessary  to cause the Bond
     Overcollateralization Amount to equal the Targeted  Overcollateralization
     Amount and (B) the amount necessary to reduce the Bond Principal  Balance
     to zero;

               (iii) On each  Distribution  Date, the Trustee shall distribute
     the Excess Mortgage  Amount,  if any, in the following order of priority,
     to the payment of the following amounts for such Distribution Date to the
     extent that any such amounts remain unpaid after the  applications of the
     Interest Remittance Amount pursuant to Subsections  (b)(i)(A) through (D)
     of this  Section 2.03 and the  Principal  Remittance  Amount  pursuant to
     Subsection (b)(ii) of this Section 2.03:

               (A) the  amount  set  forth  in  subsection  (b)(i)(D)  of this
          Section 2.03;

               (B)    any    amount    necessary    to    cause    the    Bond
          Overcollateralization     Amount    to    equal     the     Targeted
          Overcollateralization Amount on such Distribution Date;

               (C) any Bond Deferred Amounts for such Distribution Date;

               (D) the  incentive  fee  compensation  payable  to the  Special
          Servicer pursuant to the Reconstituted  Special Servicing  Agreement
          on such Distribution Date;

               (E) (i)  reimbursement  to the  Master  Servicer  for  expenses
          incurred  and  reimbursable  to it pursuant to Section  3(b)(ii) and
          Section  6(e) of the Master  Servicing  Agreement to the extent such
          expenses have not been reimbursed  pursuant to subsection  (b)(i)(c)
          of this Section 2.03; (ii) payment to the Trustee of any indemnified
          amounts due to it pursuant to Section 6.07 hereof to the extent such
          amounts have not been paid pursuant to subsection  (b)(i)(c) of this
          Section  2.03;  (iii)  reimbursement  to the Owner  Trustee  for all
          reasonable  expenses  incurred by it pursuant to Section  6.06(b) or
          Section  6.06(c) of the  Deposit  Trust  Agreement,  but only to the
          extent  the that  Issuer  or the  Depositor  shall  have  failed  to
          reimburse the Owner Trustee for such reasonable  expenses;  and (iv)
          payment to the  Manager of any  amounts due and owing to the Manager
          under the Management Agreement other than the Management Fee; and

               (F) any remaining Excess Mortgage Amount,  to the holder of the
          Investor Certificate; and

               (iv) In addition to the  payments of  principal  on the Class A
     Bonds  distributable  pursuant to Subsection (b)(ii) and (b)(iii) of this
     Section 2.03, on any Distribution  Date there shall be due and payable on
     the Class A Bonds an amount of  principal  equal to the excess of (a) the
     Bond Principal Balance (after deducting the amounts  distributable  under
     Subsection  (b)(ii)  and (iii) on such  Distribution  Date)  over (B) the
     Aggregate  Loan Balance as of the last day of the  Collection  Period for
     such Distribution Date.

SECTION 2.04.     Denominations.

          Each Class of Bonds shall be  evidenced  initially  by a single Bond
representing  the entire  aggregate  Bond  Principal  Balance of such Class of
Bonds as of the Closing Date.

SECTION 2.05.     Execution, Authentication, Delivery and Dating.

          The Bonds shall be executed by an Authorized Officer in the name and
on behalf of the Issuer.  The  signature  of such  officer on the Bonds may be
manual or facsimile.

          Bonds bearing the manual or facsimile signature of an individual who
was at any time an Authorized  Officer shall bind the Issuer,  notwithstanding
that  such   individual   has  ceased  to  hold  such  office   prior  to  the
authentication  and  delivery of such Bonds or did not hold such office at the
date of such Bonds.

          At any time and from time to time after the  execution  and delivery
of this  Indenture,  the Issuer may  deliver  Bonds  executed on behalf of the
Issuer to the Trustee for  authentication;  and the Trustee shall authenticate
and deliver such Bonds as in this Indenture provided and not otherwise.

          Each  Bond  authenticated  on the  Closing  Date  shall be dated the
Closing Date. All other Bonds which are  authenticated  after the Closing Date
for  any  other   purpose   hereunder   shall  be  dated  the  date  of  their
authentication.

          No Bond shall be entitled to any benefit under this  Indenture or be
valid or  obligatory  for any  purpose,  unless  there  appears on such Bond a
certificate of  authentication  substantially  in the form provided for herein
executed by the Trustee or by any Authenticating Agent by the manual signature
of one of its authorized officers or employees,  and such certificate upon any
Bond shall be conclusive evidence,  and the only evidence,  that such Bond has
been duly authenticated and delivered hereunder.

SECTION 2.06.     Temporary Bonds.

          The Bonds may be typewritten or in any other form  acceptable to the
Issuer and the Trustee.

          The Issuer may  execute,  and upon Issuer  Order the  Trustee  shall
authenticate  and deliver,  temporary  Bonds which are printed,  lithographed,
typewritten,   mimeographed   or  otherwise   produced,   in  any   authorized
denomination,  substantially  of the tenor of the definitive  Bonds in lieu of
which they may be so issued and with such variations as the officers executing
such Bonds may determine, as evidenced by their execution of such Bonds.

          If  temporary  Bonds are issued,  the Issuer  will cause  definitive
Bonds to be prepared  without  unreasonable  delay.  After the  preparation of
definitive  Bonds,  the temporary Bonds shall be  exchangeable  for definitive
Bonds upon  surrender  of the  temporary  Bonds at the office or agency of the
Issuer to be  maintained as provided in Section  3.02,  without  charge to the
Holder. Upon surrender or cancellation of any one or more temporary Bonds, the
Issuer  shall  execute  and the  Trustee  shall  authenticate  and deliver and
exchange  therefor a like  principal  amount of  definitive  Bonds of the same
Class and of authorized denominations. Until so exchanged, the temporary Bonds
shall in all respects be entitled to the same benefits under this Indenture as
Definitive Bonds of the same Class.

SECTION 2.07.     Registration, Registration of Transfer and Exchange.

          The Issuer shall cause to be kept a register  (the "Bond  Register")
in which,  subject to such  reasonable  regulations as it may  prescribe,  the
Issuer shall provide for the  registration  of Bonds and the  registration  of
transfers of Bonds. The Trustee is hereby initially appointed "Bond Registrar"
for the  purpose  of  registering  Bonds  and  transfers  of Bonds  as  herein
provided.  Upon any resignation of any Bond Registrar appointed by the Issuer,
the Issuer  shall  promptly  appoint a  successor  or, in the  absence of such
appointment, shall assume the duties of Bond Registrar.

          At any time the Trustee is not also the Bond Registrar,  the Trustee
shall be a co-Bond Registrar. The Issuer shall cause each co-Bond Registrar to
furnish the Bond Registrar,  promptly after each  authentication  of a Bond by
it,  appropriate  information  with  respect  thereto  for  entry  by the Bond
Registrar  into the Bond  Register.  If the  Trustee  shall at any time not be
authorized to keep and maintain the Bond Register,  the Trustee shall have the
right to  inspect  such  Bond  Register  at all  reasonable  times and to rely
conclusively  upon a certificate  of the Person in charge of the Bond Register
as to the names and  addresses  of the Holders of the Bonds and the  principal
amounts and numbers of such Bonds so held.

          Upon  surrender  for  registration  of  transfer  of any Bond at the
office or agency of the Issuer to be  maintained  as provided in Section 3.02,
the Issuer shall execute,  and the Trustee shall authenticate and deliver,  in
the name of the designated transferee or transferees, one or more new Bonds of
any  authorized  denominations  and of a like aggregate  principal  amount and
Class.

          At the option of the Holder,  Bonds may be exchanged for other Bonds
of any authorized  denominations,  and of a like aggregate  initial  principal
amount and Class,  upon  surrender of the Bonds to be exchanged at such office
or agency.  Whenever any Bonds are so  surrendered  for  exchange,  the Issuer
shall execute, and the Trustee shall authenticate and deliver, the Bonds which
the Bondholder making the exchange is entitled to receive.

          All Bonds  issued upon any  registration  of transfer or exchange of
Bonds shall be the valid obligations of the Issuer,  evidencing the same debt,
and  entitled  to the  same  benefits  under  this  Indenture,  as  the  Bonds
surrendered upon such registration of transfer or exchange.

          Every Bond presented or surrendered for  registration of transfer or
exchange shall be duly endorsed,  or 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 shall be made for any  registration of transfer or
exchange of Bonds,  but the Issuer may require  payment of a sum sufficient to
cover any tax or other  governmental  charge as may be imposed  in  connection
with any  registration of transfer or exchange of Bonds,  other than exchanges
pursuant to Section 2.08 not involving any transfer.

SECTION 2.08.     Mutilated, Destroyed, Lost or Stolen Bonds.

          If (1) any  mutilated  Bond is  surrendered  to the  Trustee  or the
Trustee  receives  evidence to its  satisfaction of the  destruction,  loss or
theft of any Bond and (2) there is delivered  to the Trustee such  security or
indemnity as may be required by the Trustee to hold the Issuer and the Trustee
harmless,  then,  in the absence of notice to the Issuer or the  Trustee  that
such Bond has been acquired by a bona fide purchaser, the Issuer shall execute
and upon its request the Trustee shall  authenticate and deliver,  in exchange
for or in lieu of any such  mutilated,  destroyed,  lost or stolen Bond, a new
Bond or Bonds of the same tenor,  aggregate initial principal amount and Class
bearing a number not contemporaneously  outstanding. If, after the delivery of
such new Bond, a bona fide  purchaser  of the  original  Bond in lieu of which
such new Bond was issued  presents for payment such original  Bond, the Issuer
and the Trustee  shall be entitled to recover such new Bond from the person to
whom it was  delivered  or any  person  taking  therefrom,  except a bona fide
purchaser,  and shall be entitled to recover  upon the  security or  indemnity
provided therefor to the extent of any loss, damage, cost or expenses incurred
by the Issuer or the Trustee in connection  therewith.  If any such mutilated,
destroyed,  lost or stolen  Bond shall have become or shall be about to become
due and payable,  or shall have become subject to redemption in full,  instead
of issuing a new Bond, the Issuer may pay such Bond without surrender thereof,
except that any mutilated Bond shall be surrendered.

          Upon the issuance of any new Bond under this Section, the Issuer 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  reasonable
expenses (including the fees and expenses of the Trustee) connected therewith.

          Every  new  Bond  issued  pursuant  to this  Section  in lieu of any
destroyed,  lost or  stolen  Bond  shall  constitute  an  original  additional
contractual  obligation of the Issuer,  whether or not the destroyed,  lost or
stolen Bond shall be at any time enforceable by anyone,  and shall be entitled
to all the benefits of this Indenture equally and proportionately with any and
all other Bonds duly issued hereunder.

          The  provisions of this Section are exclusive and shall preclude (to
the  extent  lawful)  all  other  rights  and  remedies  with  respect  to the
replacement or payment of mutilated, destroyed, lost or stolen Bonds.

SECTION 2.09.     Payments of Principal and Interest; Principal and Interest
                  Rights Reserved.

          (a) The Bonds of each Class  shall bear  interest  for each  Accrual
Period at the Bond Interest Rate for the Bonds of such Class,  which  interest
shall be due and  payable on each  Distribution  Date on the unpaid  principal
amount  of the  Bonds  of  such  Class  commencing  on the  Closing  Date  and
continuing  on each  Distribution  Date  thereafter  until the  entire  unpaid
principal  amount of the Bonds of such Class is paid,  whether by acceleration
or otherwise,  and (to the extent lawful and enforceable)  shall bear interest
on overdue  interest at the Bond Interest Rate for the Bonds of such Class all
as  specified  herein,  in the forms of the Bonds and in the Master  Servicing
Agreement.

          The  principal  of the Bonds shall be payable as provided by Section
2.03(b).

          (b) Each  payment of  principal  of and  interest on a Bond shall be
paid to the Person in whose name such Bond (or one or more Predecessor  Bonds)
is registered at the close of business on the Record Date,  for the applicable
Distribution  Date by check mailed to such  Person's  address as it appears in
the Bond  Register on such Record Date,  except for the final  installment  of
principal  payable  with  respect  to such  Bond,  which  shall be  payable as
provided in Section 2.09(c).

          All payments of principal of and interest on the Bonds shall be made
only from the Trust Estate and any other assets of the Issuer, and each Holder
of the  Bonds,  by its  acceptance  of the  Bonds,  agrees  that it will  have
recourse  solely against such Trust Estate and such other assets of the Issuer
and that neither the Trustee,  the Owner Trustee in its  individual  capacity,
nor  any of  either  of  their  respective  partners,  beneficiaries,  agents,
officers,  directors,  employees or  successors or assigns shall be personally
liable for any amounts  payable,  or performance  due, under the Bonds or this
Indenture.

          (c) All reductions in the principal amount of a Bond (or one or more
Predecessor  Bonds)  effected by payments of installments of principal made on
any  Distribution  Date shall be binding upon all Holders of such Bond and any
Bond issued upon transfer thereof or in exchange  therefor or in lieu thereof.
The final  installment  of principal of each Bond  (including  the  Redemption
Price  of any  Bond  called  for  redemption),  shall  be  payable  only  upon
presentation and surrender  thereof on or after the Distribution Date therefor
at the office or agency of the Issuer maintained by it for such purpose in the
Borough of  Manhattan,  the City of New York,  State of New York,  pursuant to
Section 3.02.  Whenever the Trustee expects that the entire  remaining  unpaid
principal  amount  of any  Bond  will  become  due  and  payable  on the  next
Distribution   Date,  it  shall,  no  later  than  five  days  prior  to  such
Distribution Date, mail or cause to be mailed to the Holder of each Bond as of
the close of the business on such otherwise applicable Record Date a notice to
the effect that:

               (i) the Trustee expects that funds sufficient to pay such final
     installment  will  be  available  in the  Distribution  Account  on  such
     Distribution Date; and

               (ii) if such funds are available,  such final  installment will
     be payable on such  Distribution  Date,  but only upon  presentation  and
     surrender  of such Bond at the office or agency of the Issuer  maintained
     for such purpose  pursuant to Section 3.02 (the address of which shall be
     set forth in such notice).

          Notices in connection  with  redemptions of Bonds shall be mailed to
Holders in accordance with Section 10.02.

SECTION 2.10.     Persons Deemed Owners.

          Prior to due presentment  for  registration of transfer of any Bond,
the Issuer,  the  Trustee,  any Agent and any other agent of the Issuer or the
Trustee  shall  treat the Person in whose name any Bond is  registered  as the
owner of such  Bond (a) on the  applicable  Record  Date  for the  purpose  of
receiving  payments of the principal of, and interest on, such Bond and (b) on
any other date for all other purposes whatsoever,  whether or not such Bond is
overdue, and neither the Issuer, the Trustee, any Agent nor any other agent of
the Issuer or the Trustee shall be affected by notice to the contrary.

SECTION 2.11.     Cancellation.

          All  Bonds  surrendered  for  payment,   registration  of  transfer,
exchange or  redemption  shall,  if  surrendered  to any Person other than the
Trustee,  be delivered  to the Trustee and shall be promptly  cancelled by it.
The Issuer may at any time  deliver to the Trustee for  cancellation  any Bond
previously  authenticated  and delivered  hereunder  which the Issuer may have
acquired  in any  manner  whatsoever,  and all  Bonds  so  delivered  shall be
promptly cancelled by the Trustee.  No Bonds shall be authenticated in lieu of
or in exchange for any Bonds cancelled as provided in this Section,  except as
expressly permitted by this Indenture. All cancelled Bonds held by the Trustee
shall be held by the Trustee in accordance with its standard retention policy,
unless the Issuer  shall  direct by an Issuer  Order that they be destroyed or
returned to it.

SECTION 2.12.     Authentication and Delivery of Bonds.

          The Bonds may be executed by the Issuer and delivered to the Trustee
for  authentication,  and  thereupon  the  same  shall  be  authenticated  and
delivered by the Trustee, provided, that such execution and authentication may
be made in counterpart, upon Issuer Request and upon receipt by the Trustee of
the following:

          (a) an Issuer Order  authorizing the execution,  authentication  and
delivery of the Bonds and specifying the Classes,  the Stated  Maturity of the
final  installment  of principal,  the principal  amount and the Bond Interest
Rate, of each Class of such Bonds to be authenticated and delivered;

          (b) an Issuer Order  authorizing  the execution and delivery of this
Indenture;

          (c)  one or more  Opinions  of  Counsel  addressed  to the  Trustee,
complying with the requirements of Section 11.01,  reasonably  satisfactory in
form and substance to the Trustee, and to the effect that:

               (i) all  instruments  furnished  to the  Trustee  by the Issuer
     pursuant to this Section 2.12 in connection with the Bonds conform in all
     material  respects to the  requirements  of this Indenture and constitute
     all the  documents  required to be delivered  under this Section 2.12 for
     the Trustee to authenticate and deliver the Bonds (counsel rendering such
     opinion or  opinions  need not  express  any  opinion  as to whether  the
     Mortgage  Loans  Granted  to  the  Trustee  as  security  conform  to the
     requirements of this Indenture);

               (ii) all  conditions  precedent  provided for in this Indenture
     relating  to the  authentication  and  delivery  of the  Bonds  have been
     complied with in all material respects (counsel rendering such opinion or
     opinions  need not express any opinion as to the matters set forth in the
     parenthetical  clause at the end of paragraph  (i) above or as to whether
     the amount of cash or other collateral,  if any, delivered to the Trustee
     pursuant to any subsection of this Section 2.12 is the requisite amount);

               (iii) the Bank has  corporate  power to execute and deliver the
     Deposit Trust  Agreement,  the Deposit  Trust  Agreement  authorizes  the
     Issuer to execute and deliver the Bonds and this Indenture,  and to issue
     the Bonds,  and the Owner  Trustee  has duly taken all  necessary  action
     under the Deposit Trust Agreement for those purposes;

               (iv) the Issuer is a statutory business trust created under the
     laws of the State of Delaware and duly  authorized  by the Deposit  Trust
     Agreement;

               (v) assuming due authorization,  execution and delivery thereof
     by the  Trustee,  this  Indenture  will be the legally  valid and binding
     obligation  of the Issuer,  enforceable  against the Issuer in accordance
     with its  terms,  except as may be  limited  by  bankruptcy,  insolvency,
     reorganization,  moratorium  or  similar  laws and  equitable  principles
     relating to or limiting creditors' rights generally and such counsel need
     express no opinion as to the availability of equitable remedies;

               (vi) the Bonds, when issued, delivered,  authenticated and paid
     for,  will be the legally  valid and binding  obligations  of the Issuer,
     entitled to the benefits of this Indenture,  and enforceable  against the
     Issuer in  accordance  with  their  terms,  except as may be  limited  by
     bankruptcy,  insolvency,  reorganization,  moratorium or similar laws and
     equitable  principles relating to or limiting creditors' rights generally
     and such  counsel  need  express  no opinion  as to the  availability  of
     equitable remedies;

               (vii) the Mortgage  Notes  included in the Mortgage  Loans have
     been duly and validly  assigned,  delivered and pledged to the Trustee to
     the extent  contemplated by this Indenture,  and this Indenture  together
     with such  assignment,  delivery  and pledge to the  Trustee,  creates as
     security for the Bonds a valid and perfected  security  interest of first
     priority  in such  Mortgage  Notes,  except to the extent  limited in the
     event (A) the Trustee relinquishes  possession of any such Mortgage Note,
     (B) the Depositor,  the Issuer, the Master Servicer,  the Servicer or the
     Special Servicer transfers any such Mortgage Note or the related Mortgage
     to a bona fide purchaser for value without  notice prior to  notification
     to the  Mortgagor of the  assignment to the Trustee of such Mortgage Note
     or due  recordation  of the  Assignment  to the  Trustee  of the  related
     Mortgage or (C) the  Depositor,  the  Issuer,  the Master  Servicer,  any
     Servicer or the Special Servicer discharges any such Mortgage Note or the
     related Mortgage prior to such notification or recordation; the Mortgages
     delivered to the Trustee with the Mortgage  Notes will continue to secure
     the Mortgage Notes included in the Mortgage Loans, as though,  and to the
     same extent as if, such Mortgage Notes had not been  assigned,  delivered
     and pledged;  and it is not necessary to record or file this Indenture or
     to take any other  action,  except as set forth  above,  in order to make
     effective the lien and security interest created by this Indenture in the
     Mortgage Notes included in the Mortgage Loans.

          In rendering  the  opinions  set forth above,  such counsel may rely
upon officers'  certificates of the Depositor,  the Owner Trustee, the Issuer,
any  Servicer,  the  Master  Servicer  and the  Trustee,  without  independent
confirmation or verification, as to the following matters and as to such other
matters as shall be reasonably  acceptable to the Trustee: (A) the accuracy of
the  descriptions of the Mortgage Notes included in the Mortgage Loans and the
conformity thereof to the descriptions in this Indenture, (B) the ownership by
AmREIT,  the Depositor and the Issuer of such Mortgage Notes free and clear of
any lien,  claim,  charge or interest of any kind of any third party,  (C) the
physical  delivery of such Mortgage  Notes to the Trustee,  (D) the absence of
any  evidence  appearing  on any such  Mortgage  Note of any right or interest
inconsistent  with the  opinions  expressed,  and (E) the form of  endorsement
approved by such  counsel  having  been made on each such  Mortgage  Note.  In
rendering  the opinions set forth above,  such counsel need express no opinion
as to (A) the  perfection  of the  security  interest  in any  collateral  not
governed  by  Article  9 of  the  Uniform  Commercial  Code  of the  State  of
California or New York,  (B) the existence of, or the priority of the security
interest created by the Indenture against,  any liens or other interests which
arise by  operation  of law and which do not  require  any  filing or  similar
action in order to take priority over a perfected  security  interest, (C) the
priority of the security  interest  created by this  Indenture with respect to
any  claim  or  lien  in  favor  of  the  United   States  or  any  agency  or
instrumentality  thereof  (including federal tax liens and liens arising under
Title IV of the Employee  Retirement  Income Security Act of 1974, as amended)
or (D) any matters governed by the laws of states other than California or New
York. In addition to the  foregoing,  such Opinion of Counsel may contain such
additional limitations and qualifications as shall be reasonably acceptable to
the Trustee.

          (d) an Officers'  Certificate  complying  with the  requirements  of
Section 11.01 and stating that:

               (i) the Issuer is not in Default  under this  Indenture and the
     issuance  of the Bonds will not result in any breach of any of the terms,
     conditions or provisions of, or constitute a default  under,  the Deposit
     Trust  Agreement  or any  indenture,  mortgage,  deed of  trust  or other
     agreement or  instrument to which the Issuer is a party or by which it is
     bound, or any order of any court or administrative  agency entered in any
     proceeding  to which the Issuer is a party or by which it may be bound or
     to which it may be subject, and that all conditions precedent provided in
     this Indenture  relating to the  authentication and delivery of the Bonds
     have been complied with;

               (ii) the Issuer is the owner of each  Mortgage  Loan,  free and
     clear of any lien,  security  interest or charge,  has not  assigned  any
     interest  or  participation  in any such  Mortgage  Loan (or, if any such
     interest or  participation  has been assigned,  it has been released) and
     has the right to Grant each such Mortgage Loan to the Trustee;

               (iii) the  information  set forth in the  Schedule  of Mortgage
     Loans attached as Schedule A to this Indenture is true and correct in all
     material respects as of the Closing Date;

               (iv) the Issuer has  Granted to the  Trustee  all of its right,
     title and interest in each Mortgage Loan; and

               (v) as of the  Closing  Date,  no lien in favor  of the  United
     States  described  in Section  6321 of the Code,  or lien in favor of the
     Pension Benefit Guaranty Corporation  described in Section 4068(a) of the
     Employee  Retirement  Income  Security Act of 1974, as amended,  has been
     filed as  described in  subsections  6323(f) and 6323(g) of the Code upon
     any property belonging to the Issuer. (e) An executed  counterpart of the
     Master Servicing Agreement.

SECTION 2.13.     [Reserved]

SECTION 2.14.     [Reserved

SECTION 2.15.     Advances by the Trustee.

          In the event that the Master  Servicer  fails for any reason to make
an Advance  required to be made pursuant to Section 4 of the Master  Servicing
Agreement on or before the Deposit Date, the Trustee  shall,  on or before the
related  Distribution Date, deposit in the Certificate Account an amount equal
to the excess of (a)  Advances  required to be made by the Master  Servicer or
any Servicer that would have been deposited in such  Certificate  Account over
(b) the amount of any Advance made by the Master Servicer or any Servicer with
respect to such Distribution Date; provided,  however,  that the Trustee shall
be  required to make such  Advance  only if it is not  prohibited  by law from
doing so and it has  determined  that such Advance would be  recoverable  from
amounts to be received  with respect to such  Mortgage  Loan,  including  late
payments,  Liquidation Proceeds, Insurance Proceeds, or otherwise. The Trustee
shall be entitled to be reimbursed from the Distribution  Account for Advances
made by it pursuant to this Section 2.15.


                                 ARTICLE III.

                                  COVENANTS

SECTION 3.01.     Payment of Bonds.

          The  Issuer  will pay or cause  to be duly and  punctually  paid the
principal  of, and  interest  on, the Bonds  (and,  to the extent  applicable,
Carryforward  Interest  accrued  thereon) in accordance  with the terms of the
Bonds and this Indenture.

SECTION 3.02.     Maintenance of Office or Agency.

          The Issuer will  maintain in the Borough of  Manhattan,  the City of
New  York,  the  State of New York an  office  or  agency  where  Bonds may be
presented or surrendered for payment or may be surrendered for registration of
transfer or exchange,  and where  notices and demands to or upon the Issuer in
respect of the Bonds and this  Indenture  may be served.  The Issuer will give
prompt  written  notice to the Trustee of the  location  and any change in the
location,  of such office or agency. Until written notice of any change in the
location  of such  office or agency is  delivered  to the Trustee or if at any
time the Issuer shall fail to maintain any such  required  office or agency or
shall fail to furnish the Trustee  with the address  thereof,  Bonds may be so
presented and surrendered, and such notices and demands may be made or served,
at 40 Broad Street, NY 5140, Fifth Floor, Suite 550, New York, New York 10004,
and the Issuer  hereby  appoints  the Trustee as its agent to receive all such
surrenders, notices and demands.

          The  Issuer may also from time to time  designate  one or more other
offices or  agencies  (in or outside the City of New York) where the Bonds may
be presented or surrendered  for any or all such purposes and may from time to
time  rescind  such  designations;   provided,   however,  that  (i)  no  such
designation  or  rescission  shall in any  manner  relieve  the  Issuer of its
obligation  to maintain an office or agency in the Borough of  Manhattan,  the
City of New York,  the State of New York,  for the  purposes  set forth in the
preceding paragraph, (ii) presentations or surrenders of Bonds for payment may
be made  only  in the  City  of New  York,  the  State  of New  York or at the
Corporate  Trust Office and (iii) any  designation  of an office or agency for
payment of Bonds shall be subject to Section 3.03. The Issuer will give prompt
written notice to the Trustee of any such designation or rescission and of any
change in the location of any such other office or agency.

SECTION 3.03.     Money for Bond Payments to Be Held in Trust.

          All  payments of amounts due and payable  with  respect to any Bonds
which are to be made from  amounts  withdrawn  from the  Distribution  Account
pursuant  to Section  8.02(d)  or Section  5.08 shall be made on behalf of the
Issuer by the Trustee or by a Paying Agent,  and no amounts so withdrawn  from
the  Distribution  Account  for  payments  of Bonds  shall be paid over to the
Issuer under any  circumstances  except as provided in this Section 3.03 or in
Section 5.08.

          If the Issuer  shall  have a Paying  Agent that is not also the Bond
Registrar,  it shall  furnish,  or cause the Bond  Registrar to furnish to the
Paying Agent and the Trustee,  no later than the fifth calendar day after each
Record  Date or the first  Business  Day after a Record Date  applicable  to a
Distribution Date on which the Bonds will be redeemed in full, a list, in such
form as such Paying Agent may reasonably  require,  of the names and addresses
of the  Holders of Bonds and of the number of  Individual  Bonds of each Class
held by each such Holder.

          Whenever  the  Issuer  shall  have a  Paying  Agent  other  than the
Trustee,  it will, on or before the Business Day  immediately  preceding  each
Distribution  Date,  direct the Trustee to deposit  with such Paying  Agent an
aggregate  sum  sufficient to pay the amounts then becoming due (to the extent
funds are then available for such purpose in the Distribution  Account),  such
sum to be held in trust for the benefit of the Persons entitled  thereto.  Any
moneys deposited with a Paying Agent in excess of an amount  sufficient to pay
the amounts then  becoming due on the Bonds with respect to which such deposit
was made shall,  upon Issuer  Order,  be paid over by such Paying Agent to the
Trustee for application in accordance with Article VIII.

          Any Paying Agent other than the Trustee shall be appointed by Issuer
Order. The Trustee is hereby appointed as the initial Paying Agent. The Issuer
shall  not  appoint  any  Paying  Agent  which  is  not,  at the  time of such
appointment, a depository institution or trust company whose obligations would
be Permitted Investments pursuant to clause (iv) of the definition of the term
"Permitted  Investments" (as defined in the Master Servicing  Agreement).  The
Issuer  will cause each  Paying  Agent  other than the  Trustee to execute and
deliver to the Trustee an  instrument  in which such Paying  Agent shall agree
with the  Trustee  (and if the  Trustee  acts as  Paying  Agent,  it hereby so
agrees),  subject to the  provisions of this  Section,  that such Paying Agent
will:

          (1) allocate  all sums  received for payment to the Holders of Bonds
     on each Distribution Date among such Holders in the proportion  specified
     in the applicable  Distribution  Date  Statement,  as the case may be, in
     each case to the extent permitted by applicable law;

          (2) hold all sums held by it for the  payment  of  amounts  due with
     respect  to the Bonds in trust for the  benefit of the  Persons  entitled
     thereto  until  such  sums  shall be paid to such  Persons  or  otherwise
     disposed  of as  herein  provided  and pay such sums to such  Persons  as
     herein provided;

          (3) if such Paying Agent is not the Trustee, immediately resign as a
     Paying  Agent and  forthwith  pay to the  Trustee  all sums held by it in
     trust for the  payment  of the Bonds if at any time it ceases to meet the
     standards  set forth above  required  to be met by a Paying  Agent at the
     time of its appointment;

          (4) if such Paying Agent is not the Trustee, give the Trustee notice
     of any Default by the Issuer (or any other obligor upon the Bonds) in the
     making of any payment  required to be made with  respect to any Bonds for
     which it is acting as Paying Agent;

          (5) if such Paying Agent is not the Trustee,  at any time during the
     continuance of any such Default, upon the written request of the Trustee,
     forthwith  pay to the  Trustee  all sums so held in trust by such  Paying
     Agent; and

          (6) comply with all  requirements  of the Code, and all  regulations
     thereunder,  with respect to the withholding from any payments made by it
     on any Bonds of any applicable withholding taxes imposed thereon and with
     respect to any applicable reporting requirements in connection therewith;
     provided,  however,  that  with  respect  to  withholding  and  reporting
     requirements  applicable to original issue discount (if any) on any Class
     of Bonds, the Issuer has provided the calculations  pertaining thereto to
     the Trustee.

          The  Issuer  may at any  time,  for the  purpose  of  obtaining  the
satisfaction  and discharge of this Indenture or any other purpose,  by Issuer
Order  direct  any Paying  Agent,  if other  than the  Trustee,  to pay to the
Trustee all sums held in trust by such Paying  Agent,  such sums to be held by
the  Trustee  upon the same  trusts as those upon which such sums were held by
such Paying  Agent;  and upon such payment by any Paying Agent to the Trustee,
such Paying Agent shall be released from all further liability with respect to
such money.

          Subject to applicable escheat laws, any money held by the Trustee or
any Paying  Agent in trust for the  payment of any amount due with  respect to
any Bond and  remaining  unclaimed  for six years after such amount has become
due and payable to the Holder of such Bond shall be discharged from such trust
and, upon its written request, paid to the Issuer; and the Holder of such Bond
shall thereafter,  as an unsecured  general creditor,  look only to the Issuer
for  payment  thereof  (but only to the  extent of the  amounts so paid to the
Issuer), and all liability of the Trustee or such Paying Agent with respect to
such trust money shall  thereupon  cease.  The Trustee  may,  but shall not be
required to, adopt and employ,  at the expense of the Issuer,  any  reasonable
means of  notification  of such  repayment  (including,  but not  limited  to,
mailing  notice of such  repayment to Holders whose Bonds have been called but
have not been  surrendered  for  redemption  or whose  right to or interest in
moneys due and payable but not claimed is determinable from the records of the
Trustee or any Agent, at the last address of record for each such Holder).

SECTION 3.04.     Corporate Existence of Trustee.

          (a) Any  corporation  or  association  into which the Trustee may be
merged or with which it may be consolidated, or any corporation or association
resulting  from any merger or  consolidation  to which the Trustee  shall be a
party,  shall be the  successor  Trustee  under  this  Indenture  without  the
execution or filing of any paper,  instrument or further act to be done on the
part of the parties hereto,  anything herein, or in any agreement  relating to
such  merger or  consolidation,  by which any such  Trustee may seek to retain
certain powers,  rights and privileges  therefore  obtaining for any period of
time following such merger or consolidation, to the contrary notwithstanding.

          (b) Any successor to the Trustee appointed pursuant to Section 10.01
of the Certificate  Trust Agreement shall be the successor  Trustee under this
Indenture without the execution or filing of any paper,  instrument or further
act to be done on the part of the parties hereto.

          (c) Upon any  consolidation  or merger of or other succession to the
Trustee  in  accordance  with  this  Section  3.04,  the  Person  formed by or
surviving  such  consolidation  or merger  (if other  than the  Issuer) or the
Person  succeeding to the Trustee under the  Certificate  Trust  Agreement may
exercise every right and power of the Owner Trustee,  on behalf of the Issuer,
under this  Indenture with the same effect as if such Person had been named as
the Trustee herein.

SECTION 3.05.     Protection of Trust Estate.

          (a) The Issuer  will from time to time  execute and deliver all such
supplements  and  amendments   hereto  and  all  such  financing   statements,
continuation   statements,   instruments   of  further   assurance  and  other
instruments,  and will take such other action as may be necessary or advisable
to:

               (i) Grant  more  effectively  all or any  portion  of the Trust
     Estate;

               (ii)  maintain or preserve the lien of this  Indenture or carry
     out more effectively the purposes hereof;

               (iii) perfect, publish notice of or protect the validity of any
     Grant made or to be made by this Indenture;

               (iv) enforce any of the Mortgage Documents; or

               (v)  preserve  and  defend  title to the Trust  Estate  and the
     rights of the Trustee, and of the Bondholders,  in the Mortgage Loans and
     the other property held as part of the Trust Estate against the claims of
     all Persons and parties.

          The   Issuer   hereby   designates   the   Trustee   its  agent  and
attorney-in-fact to execute any financing statement, continuation statement or
other instrument  required pursuant to this Section 3.05;  provided,  however,
that such  designation  shall not be deemed to create a duty in the Trustee to
monitor  the  compliance  of the  Issuer  with the  foregoing  covenants;  and
provided  further,  however,  that  the duty of the  Trustee  to  execute  any
instrument  required  pursuant  to this  Section  3.05 shall arise only if the
Trustee has  knowledge  pursuant  to Section  6.01(d) of the  occurrence  of a
failure of the Issuer to comply with provisions of this Section 3.05.

          (b) Except as  permitted  by Section  8.08,  the  Trustee  shall not
remove any portion of the Trust Estate that  consists of money or is evidenced
by an instrument,  certificate or other writing from the jurisdiction in which
it was  held at the date of the  most  recent  Opinion  of  Counsel  delivered
pursuant to Section 3.06 (or from the jurisdiction in which it was held, or to
which it is  intended to be removed,  as  described  in the Opinion of Counsel
delivered at the Closing Date  pursuant to Section  2.12(c),  if no Opinion of
Counsel has yet been  delivered  pursuant to Section  3.06) or cause or permit
ownership  or the pledge of any portion of the Trust  Estate that  consists of
book-entry  securities  to be recorded  on the books of a Person  located in a
different jurisdiction from the jurisdiction in which such ownership or pledge
was  recorded  at such time unless the  Trustee  shall have first  received an
Opinion of Counsel to the effect that the lien and security  interest  created
by this Indenture with respect to such property will continue to be maintained
after giving effect to such action or actions.

SECTION 3.06.     Opinions as to Trust Estate.

          On or before  February 15 in each calendar year,  beginning with the
first calendar year  commencing more than three months after the Closing Date,
the  Issuer  shall  furnish to the  Trustee  an Opinion of Counsel  reasonably
satisfactory  in form and substance to the Trustee either stating that, in the
opinion  of such  counsel,  such  action  has been  taken as is  necessary  to
maintain the lien and security interest created by this Indenture and reciting
the details of such action or stating  that in the opinion of such  counsel no
such action is necessary to maintain  such lien and  security  interest.  Such
Opinion of Counsel shall also describe all such actions, if any, that will, in
the opinion of such counsel,  be required to be taken to maintain the lien and
security interest of this Indenture with respect to the Trust Estate until May
15 in the following calendar year.

SECTION 3.07.     Performance of Obligations; Master Servicing Agreement.

          (a) The Issuer  shall  punctually  perform  and  observe  all of its
obligations  and  agreements  contained in the Deposit  Trust  Agreement.  The
Issuer and the  Trustee  shall  punctually  perform  and  observe all of their
respective  obligations  and  agreements  contained  in the  Master  Servicing
Agreement.

          (b) The Issuer shall not take any action and will use its reasonable
good faith  efforts  not to permit any action to be taken by others that would
release any Person from any of such Person's  covenants or  obligations  under
any of the Mortgage  Documents or under any  instrument  included in the Trust
Estate, or that would result in the amendment,  hypothecation,  subordination,
termination or discharge of, or impair the validity or  effectiveness  of, any
of the Mortgage  Documents,  except as expressly provided or permitted in this
Indenture and the Master Servicing Agreement and Servicing  Agreements or such
Mortgage Document or other instrument or unless such action will not adversely
affect the interests of the Holders of the Bonds.

          (c) The Issuer shall monitor the  performance of the Master Servicer
under the Master Servicing Agreement,  and shall use its reasonable good faith
efforts to cause the Master Servicer duly and punctually to perform all of its
duties and obligations  thereunder.  Upon the occurrence of a Master Servicing
Default of which an  Authorized  Officer  of the  Issuer has actual  knowledge
under the Master  Servicing  Agreement,  the Issuer shall promptly  notify the
Trustee  thereof,  and shall  specify in such notice the action,  if any,  the
Issuer is taking in respect of such Master Servicing  Default.  So long as any
such  Master  Servicing  Default  shall be  continuing,  the  Trustee  may (1)
terminate all of the rights and powers of the Master Servicer  pursuant to the
applicable  provisions of the Master  Servicing  Agreement;  (ii) exercise any
rights it may have to  enforce  the Master  Servicing  Agreement  against  the
Master Servicer;  and/or (iii) waive any such Master  Servicing  Default under
the Master  Servicing  Agreement or take any other action with respect to such
Master Servicing Default as is permitted thereunder.

          (d) Upon any  termination  by the  Trustee of the Master  Servicer's
rights and powers pursuant to the Master Servicing  Agreement,  the rights and
powers of the Master Servicer with respect to the Mortgage Loans shall vest in
the Trustee  and the Trustee  shall be the  successor  in all  respects to the
Master  Servicer  in its  capacity  as Master  Servicer  with  respect to such
Mortgage Loans under the Master Servicing  Agreement,  until the Trustee shall
have  appointed,  with the  consent  of the  Issuer,  such  consent  not to be
unreasonably  withheld,  and the Rating  Agencies,  and in accordance with the
applicable  provisions of the Master Servicing Agreement a new Person to serve
as successor to the Master Servicer.  With such consent, the Trustee may elect
to continue to serve as successor  Master Servicer under the Master  Servicing
Agreement.  Upon appointment of a successor  Master Servicer,  the Trustee and
such successor Master Servicer shall enter into a master  servicing  agreement
in a  form  substantially  similar  to  the  Master  Servicing  Agreement.  In
connection with any such  appointment,  the Trustee may make such arrangements
for the  compensation  of such successor as it and such successor shall agree,
but in no event  shall such  compensation  of any  successor  Master  Servicer
(including  the Trustee) be in excess of that  payable to the Master  Servicer
under the Master Servicing Agreement.

          (e) Upon any termination of the Master  Servicer's rights and powers
by the Trustee pursuant to the Master Servicing  Agreement,  the Trustee shall
promptly notify the Issuer and the Rating Agencies,  specifying in such notice
that the Trustee or any  successor  Master  Servicer,  as the case may be, has
succeeded the Master  Servicer  under the Master  Servicing  Agreement,  which
notice  shall also specify the name and address of any such  successor  Master
Servicer.

SECTION 3.08.     Investment Company Act.

          The Issuer shall at all times conduct its operations so as not to be
subject to the  Investment  Company Act of 1940,  as amended (or any successor
statute), and the rules and regulations thereunder.

SECTION 3.09.     Negative Covenants.

          The Issuer shall not:

          (a) sell, transfer,  exchange or otherwise dispose of any portion of
the Trust Estate except as expressly permitted by this Indenture or the Master
Servicing Agreement;

          (b) claim any credit on, or make any deduction  from,  the principal
of, or  interest  on,  any of the Bonds by reason of the  payment of any taxes
levied or  assessed  upon any portion of the Trust  Estate;

          (c) engage in any  business  or  activity  other than in  connection
with,  or relating to, the issuance of the Bonds and the Investor  Certificate
pursuant to this Indenture and the Deposit Trust Agreement,  respectively,  or
amend  Section  2.03 or Section  10.01 of the Deposit  Trust  Agreement  as in
effect on the Closing Date without,  in each case,  the consent of the Holders
of 66-2/3% of the aggregate Principal Amount of the Bonds then Outstanding;

          (d) incur any indebtedness or assume or guaranty any indebtedness of
any Person,  except for such  indebtedness as may be incurred by the Issuer in
connection with the issuance of the Bonds pursuant to this Indenture;

          (e) dissolve or liquidate in whole or in part; or

          (f) (1) permit the validity or  effectiveness  of this  Indenture or
any Grant to be impaired,  or permit the lien of this Indenture to be amended,
hypothecated,  subordinated, terminated or discharged, or permit any Person to
be released from any covenants or obligations under this Indenture,  except as
may be expressly  permitted  hereby,  (ii) permit any lien,  charge,  security
interest,  mortgage  or  other  encumbrance  (other  than  the  lien  of  this
Indenture, the lien created by Section 8.04 of the Deposit Trust Agreement, as
in effect on the Closing Date, or any Permitted  Encumbrance) to be created on
or extended to or otherwise  arise upon or burden the Trust Estate or any part
thereof or any interest  therein or the  proceeds  thereof or (iii) permit the
lien of this  Indenture not to  constitute a valid  perfected  first  priority
security interest in the Trust Estate.

SECTION 3.10.     Annual Statement as to Compliance.

          On or before 120 days after the end of the first  fiscal year of the
Issuer  which ends more than three  months  after the Closing  Date,  and each
fiscal  year  thereafter,  the Issuer  shall  deliver to the Trustee a written
statement, signed by an Authorized Officer, stating that:

          (1) a review of the  fulfillment  by the Issuer  during such year of
          its  obligations  under  this  Indenture  has been made  under  such
          officer's supervision; and

          (2) to the best of such officer's  knowledge,  based on such review,
          the Issuer has fulfilled all of its obligations under this Indenture
          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.

SECTION 3.11.     Recording of Assignments.

          The  Issuer  shall  cause  the  Assignments  of the  Mortgage  Loans
securing  the Bonds to be duly  recorded  in the manner  specified  in Section
2(a)(i) of the Master  Servicing  Agreement.  If the Issuer fails to cause the
Assignments  to be recorded  within the time limit  provided  thereunder,  the
Issuer shall  purchase such  corresponding  Mortgage Loans pursuant to Section
8.04 and the applicable provisions of the Master Servicing Agreement.

SECTION 3.12.     Limitation of Liability of Wilmington Trust Company.

          It is expressly understood and agreed by the parties hereto that (a)
this  Indenture is executed and delivered by  Wilmington  Trust  Company,  not
individually or personally but solely as Owner Trustee of American Residential
Eagle Bond Trust 1998-1 under the Deposit Trust Agreement,  in the exercise of
the powers and authority conferred and vested in it as Owner Trustee, (b) each
of the representations, undertakings and agreements herein made on the part of
the Issuer is made and intended not as personal representations,  undertakings
and agreements by Wilmington  Trust Company,  but is made and intended for the
purpose for binding only the Issuer,  (c) nothing  herein  contained  shall be
construed as creating any liability on Wilmington Trust Company,  individually
or personally,  to perform any covenant either expressed or implied  contained
herein,  all such liability,  if any being expressly waived by the Trustee and
the  Bondholders  and by any Person  claiming by, through or under the Trustee
and the  Bondholders and (d) under no  circumstances  shall  Wilmington  Trust
Company be personally  liable for the payment of any  indebtedness or expenses
of the  Issuer  or be liable  for the  breach or  failure  of any  obligation,
representation,  warranty or covenant  made or  undertaken by the Issuer under
this Indenture or the other Operative Agreements.


                                 ARTICLE IV.

                          SATISFACTION AND DISCHARGE

SECTION 4.01.     Satisfaction and Discharge of Indenture.

          Whenever the following conditions shall have been satisfied:

          (1) either

               (A) all Bonds  theretofore  authenticated  and delivered (other
          than (i) Bonds which have been  destroyed,  lost or stolen and which
          have been  replaced or paid as provided  in Section  2.08,  and (ii)
          Bonds for whose  payment  money has  theretofore  been  deposited in
          trust and  thereafter  repaid to the Issuer,  as provided in Section
          3.03) have been delivered to the Trustee for cancellation; or

               (B) all Bonds not  theretofore  delivered  to the  Trustee  for
          cancellation

               (i) have become due and payable, or

               (ii) will become due and payable at the Stated  Maturity of the
     final installment of the principal thereof within one year, or

               (iii) are to be called  for  redemption  within  one year under
     irrevocable  arrangements  satisfactory  to the Trustee for the giving of
     notice of redemption by the Trustee in the name,  and at the expense,  of
     the Issuer,

     and the Issuer, in the case of clause (B)(i),  (B)(ii) or (B)(iii) above,
     has  deposited or caused to be deposited  with the Trustee,  in trust for
     such  purpose,  an amount  sufficient  to pay and  discharge  the  entire
     indebtedness on such Bonds not  theretofore  delivered to the Trustee for
     cancellation,  for principal and interest to the Stated Maturity of their
     entire unpaid principal  amount or to the applicable  Redemption Date, as
     the case may be,  and in the  case of  Bonds  which  were not paid at the
     Stated Maturity of their entire unpaid principal amount,  for all overdue
     principal and all interest  payable on such Bonds to the next  succeeding
     Distribution Date therefor;

          (2) the Issuer has paid or caused to be paid all other sums  payable
     hereunder by the Issuer; and

          (3) the Issuer has delivered to the Trustee an Officers' Certificate
     and an Opinion of Counsel  reasonably  satisfactory in form and substance
     to  the  Trustee  each  stating  that  all  conditions  precedent  herein
     providing for the  satisfaction and discharge of this Indenture have been
     complied with;

then, upon Issuer Request,  this Indenture and the lien,  rights and interests
created hereby shall cease to be of further  effect,  and the Trustee and each
co-trustee and separate trustee,  if any, then acting as such hereunder shall,
at the expense of the Issuer,  execute and deliver all such instruments as may
be necessary to acknowledge the  satisfaction  and discharge of this Indenture
and shall pay, or assign or transfer and deliver, to the Issuer or upon Issuer
Order all Mortgage  Loans,  cash,  securities and other property held by it as
part of the Trust Estate  remaining  after  satisfaction of the conditions set
forth in clauses (1) and (2) above.

          Notwithstanding  the  satisfaction  and discharge of this Indenture,
the  obligations  of the  Issuer  to  the  Trustee  under  Section  6.07,  the
obligations  of the  Trustee  to the Issuer  and the  Holders  of Bonds  under
Section  3.03,  the  obligations  of the Trustee to the Holders of Bonds under
Section 4.02 and the  provisions  of Article II with respect to lost,  stolen,
destroyed or mutilated Bonds, registration of transfers of Bonds and rights to
receive payments of principal of, and interest on, the Bonds shall survive.

SECTION 4.02.     Application of Trust Money.

          All money  deposited with the Trustee  pursuant to Sections 3.03 and
4.01  shall  be held in  trust  and  applied  by it,  in  accordance  with the
provisions of the Bonds and this Indenture, to the payment, either directly or
through  any Paying  Agent,  as the  Trustee  may  determine,  to the  Persons
entitled  thereto,  of the principal and interest for whose payment such money
has been deposited with the Trustee.


                                  ARTICLE V.

                             DEFAULTS AND REMEDIES

SECTION 5.01.     Event of Default.

          "Event of Default",  wherever  used herein,  means,  with respect to
Bonds issued  hereunder,  any one of the following events (whatever the reason
for such Event of Default and whether it shall be voluntary or  involuntary or
be effected by operation of law or pursuant to any  judgment,  decree or order
of any  court  or any  order,  rule or  regulation  of any  administrative  or
governmental body):

          (1) if the Issuer shall

               (A) default in the payment  when and as due of any  installment
          of principal of or interest on any Bond, or

               (B) default in the payment of the Redemption  Price of any Bond
          which has been called for redemption pursuant to Article X;

          (2) if the Issuer shall breach, or default in the due observance, of
     any one or more of the  covenants set forth in clauses (a) through (e) of
     Section 3.09;

          (3) if the Issuer shall breach,  or default in any material  respect
     in the due  observance or  performance  of, any other of its covenants in
     this  Indenture and such Default  shall  continue for a period of 30 days
     (such  30 day  period  to be  automatically  extended  for 30  days  upon
     delivery  by the Issuer of an  Officers'  Certificate  setting  forth the
     steps being taken and  stating  the default is curable,  to the  Trustee)
     after there shall have been given,  by registered  or certified  mail, to
     the  Issuer by the  Trustee,  or to the  Issuer  and the  Trustee  by the
     Holders of Bonds  representing  more than 50% of the aggregate  Principal
     Amount of the  Bonds,  a  written  notice  specifying  such  Default  and
     requiring  it to be remedied and stating that such notice is a "Notice of
     Default" hereunder;

          (4) if any  representation  or  warranty  of the Issuer made in this
     Indenture,  or any certificate or other writing delivered pursuant hereto
     or in  connection  herewith  shall prove to be  incorrect in any material
     respect as of the time when the same shall have been made and,  within 30
     days (such 30 day period to be  automatically  extended  for 30 days upon
     delivery  by the Issuer of an  Officers'  Certificate  setting  forth the
     steps being taken and  stating  the default is curable,  to the  Trustee)
     after there shall have been  given,  by  registered  or  certified  mail,
     written notice thereof to the Issuer by the Trustee, or to the Issuer and
     the  Trustee by the  Holders of Bonds  representing  more than 50% of the
     aggregate Principal Amount of the Bonds, the circumstance or condition in
     respect of which such  representation or warranty was incorrect shall not
     have been  eliminated  or otherwise  cured;

          (5) the  entry of a decree or order  for  relief  by a court  having
     jurisdiction  in respect of the Issuer in an  involuntary  case under the
     federal  bankruptcy  laws,  as now or hereafter  in effect,  or any other
     present or future federal or state bankruptcy, insolvency or similar law,
     or  appointing  a receiver,  liquidator,  assignee,  trustee,  custodian,
     sequestrator  or  other  similar   official  of  the  Issuer  or  of  any
     substantial  part  of  its  property,  or  ordering  the  winding  up  or
     liquidation of the affairs of the Issuer and the  continuance of any such
     decree or order  unstayed  and in effect  for a period of 60  consecutive
     days; or

          (6) the  commencement  by the Issuer of a  voluntary  case under the
     federal  bankruptcy  laws,  as now or hereafter  in effect,  or any other
     present or future federal or state bankruptcy, insolvency or similar law,
     or the consent by the Issuer to the  appointment of or taking  possession
     by a receiver, liquidator, assignee, trustee, custodian,  sequestrator or
     other similar  official of the Issuer or of any  substantial  part of its
     property or the making by the Issuer of an assignment  for the benefit of
     creditors or the failure by the Issuer generally to pay its debts as such
     debts  become  due or the  taking of  corporate  action by the  Issuer in
     furtherance of any of the foregoing.

          (a) [Reserved]

          (b) Notwithstanding the foregoing,  the failure of the Issuer to pay
when and as due any  installment  of principal of  (regardless of the lapse of
any grace period) any Bond shall not constitute an Event of Default  hereunder
unless the Bond Principal  Balance after  application of all available amounts
on deposit in the Distribution Account on a Distribution Date exceeds the Pool
Principal  Balance  with  respect  to such  Distribution  Date or  unless  the
aggregate Bond Principal  Balance is not paid in full on the Stated  Maturity.
Subject to the foregoing,  Section 5.01 of the Indenture shall otherwise apply
in all respects to the Bonds.

SECTION 5.02.     Acceleration of Maturity; Rescission and Annulment.

          If an Event of Default occurs and is continuing  with respect to the
Bonds,  then and in  every  such  case the  Trustee  or the  Holders  of Bonds
representing more than 50% of the aggregate  Principal Amount of the Bonds may
declare all the Bonds to be  immediately  due and  payable,  and upon any such
declaration  such Bonds shall become  immediately due and payable in an amount
equal to:

               (i) the aggregate Principal Amount of all Classes of Bonds,

               (ii) accrued and unpaid  interest at the Bond  Interest Rate on
     the aggregate Principal Amount through the date of acceleration, and

               (iii) interest (but only to the extent payment thereof shall be
     legally enforceable) on any overdue installments of interest on the Bonds
     from  the  due  date  of  any  such  installments  to  the  date  of  the
     acceleration at the Bond Interest Rate at which such interest  accrued or
     such  lower  rate at which  payment  of such  interest  shall be  legally
     enforceable.

          At any time after such a declaration of  acceleration of maturity of
the Bonds has been made and  before a judgment  or decree  for  payment of the
money due has been  obtained by the  Trustee as  hereinafter  in this  Article
provided,  the Holders of Bonds  representing  more than 50% of the  aggregate
Principal  Amount  of the  Bonds,  by  written  notice to the  Issuer  and the
Trustee, may rescind and annul such declaration and its consequences if:

          (1) the  Issuer  has  paid  or  deposited  with  the  Trustee  a sum
     sufficient to pay:

               (A) all  payments of  principal  of, and interest on, all Bonds
          and all other amounts which would then be due hereunder or upon such
          Bonds if the Event of Default giving rise to such  acceleration  had
          not occurred; and

               (B) all sums paid or advanced by the Trustee  hereunder and the
          reasonable compensation, expenses, disbursements and advances of the
          Trustee, its agents and counsel; and

          (2)  all  Events  of  Default,  other  than  the  nonpayment  of the
     principal  of Bonds  which have  become due solely by such  acceleration,
     have been cured or waived as provided in Section 5.15.

          No such rescission shall affect any subsequent Default or impair any
right consequent thereon.

SECTION 5.03.     Collection of Indebtedness and Suits for Enforcement by
                  Trustee.

          The Issuer  covenants that if an Event of Default shall occur and be
continuing  in respect to the Bonds and the Bonds have been  declared  due and
payable and such declaration and its consequences  have not been rescinded and
annulled,  the Issuer will,  upon demand of the  Trustee,  promptly pay to the
Trustee, for the benefit of the Holders of the Bonds:

               (i) the amounts  specified  in the first  paragraph  of Section
     5.02, and

               (ii) in  addition  thereto,  such  further  amount  as shall be
     sufficient to cover the costs and expenses of  collection,  including the
     reasonable  compensation,  expenses,  disbursements  and  advances of the
     Trustee,  its agents and counsel.

          If the Issuer fails to pay such amounts  forthwith upon such demand,
the Trustee,  in its own name and as trustee of an express trust may institute
a  Proceeding  for the  collection  of the  sums so due  and  unpaid,  and may
prosecute  such  Proceeding to judgment or final  decree,  and may enforce the
same against the Issuer or any other  obligor upon the Bonds and collect,  out
of the Trust  Estate (as defined in the  Deposit  Trust  Agreement),  wherever
situated,  of the Issuer,  the moneys adjudged or decreed to be payable in the
manner provided by law;  provided,  however,  that neither the Bank nor any of
its agents,  officers,  directors,  employees,  successors or assigns shall be
personally liable for any amounts due under the Bonds or this Indenture.

          The  Trustee  may  proceed to protect and enforce its rights and the
rights of the Bondholders by any Proceedings the Trustee deems  appropriate to
protect and enforce any such rights,  whether for the specific  enforcement of
any covenant or  agreement in this  Indenture or in aid of the exercise of any
power granted herein, or enforce any other proper remedy,  including,  without
limitation,  instituting a Proceeding prior to any declaration of acceleration
of the Stated Maturity of the Bonds for the collection of all amounts then due
and unpaid on such Bonds,  prosecuting  such  Proceeding to final  judgment or
decree,  enforcing  the same  against  the  Issuer and  collecting  out of the
property,  wherever situated,  of the Issuer the moneys adjudged or decreed to
be payable in the manner provided by law.

SECTION 5.04.     Remedies.

                  If an Event of Default shall have occurred and be continuing
and the Bonds have been declared due and payable and such  declaration and its
consequences  have not been  rescinded and annulled,  the Trustee  (subject to
Section 5.18, to the extent applicable) may do one or more of the following:

          (a)  institute  Proceedings  for the  collection of all amounts then
payable  on the Bonds,  or under this  Indenture,  whether by  declaration  or
otherwise,  enforce any judgment obtained,  and collect from the Issuer moneys
adjudged due;

          (b) in accordance  with Section  5.18,  sell the Trust Estate or any
portion  thereof  or  rights or  interest  therein,  at one or more  public or
private Sales called and conducted in any manner permitted by law;

          (c)  institute  Proceedings  from time to time for the  complete  or
partial foreclosure of this Indenture with respect to the Trust Estate; and

          (d)  exercise  any  remedies  of a secured  party  under the Uniform
Commercial Code and take any other  appropriate  action to protect and enforce
the rights and remedies of the Trustee or the Holders of the Bonds  hereunder,
provided,  however, that prior to exercising the foregoing,  the Trustee shall
have consulted with the Issuer concerning alternative pay down scenarios.

SECTION 5.05.     [Reserved].

SECTION 5.06.     Trustee May File Proofs of Claim.

          In  case  of  the   pendency   of  any   receivership,   insolvency,
liquidation,  bankruptcy,  reorganization,  arrangement,  composition or other
judicial  Proceeding  relative to the Issuer or any other  obligor upon any of
the Bonds or the  property  of the  Issuer or of such  other  obligor or their
creditors,  the Trustee  (irrespective  of whether the Bonds shall then be due
and  payable  as  therein   expressed  or  by  declaration  or  otherwise  and
irrespective  of whether the Trustee  shall have made any demand on the Issuer
for the payment of any overdue  principal or  interest)  shall be entitled and
empowered, by intervention in such Proceeding or otherwise to:

               (i) file and prove a claim for the  whole  amount of  principal
     and interest owing and unpaid in respect of the Bonds and file such other
     papers or documents and take such other actions as it deems  necessary or
     advisable in order to have the claims of the Trustee (including any claim
     for the reasonable compensation,  expenses, disbursements and advances of
     the Trustee,  its agents and counsel) and of the  Bondholders  allowed in
     such Proceeding; and

               (ii) collect and receive any moneys or other  property  payable
     or  deliverable  on any such claims and to distribute  the same;  and any
     receiver, assignee, trustee, liquidator or sequestrator (or other similar
     official) in any such Proceeding is hereby  authorized by each Bondholder
     to make such  payments to the Trustee  and, in the event that the Trustee
     shall consent to the making of such payments directly to the Bondholders,
     to pay to the Trustee any amount due it for the reasonable  compensation,
     expenses,  disbursements  and  advances  of the  Trustee,  its agents and
     counsel, and any other amounts due the Trustee under Section 6.07.

          Nothing herein contained shall be deemed to authorize the Trustee to
authorize  or  consent to or accept or adopt on behalf of any  Bondholder  any
plan of reorganization,  arrangement,  adjustment or composition affecting any
of the Bonds or the rights of any Holder thereof,  or to authorize the Trustee
to vote in respect of the claim of any Bondholder in any such Proceeding.

SECTION 5.07.     Trustee May Enforce Claims without Possession of Bonds.

          All rights of action and claims  under this  Indenture or any of the
Bonds may be prosecuted and enforced by the Trustee  without the possession of
any of the Bonds or the production thereof in any Proceeding relating thereto,
and any such Proceeding  instituted by the Trustee shall be brought in its own
name as trustee of an express trust, and any recovery of judgment shall be for
the  ratable  benefit  of the  Holders  of the Bonds in  respect of which such
judgment has been  recovered.  Any surplus shall be  available,  in accordance
with Section 5.08, for the payment of the reasonable  compensation,  expenses,
disbursements and advances of the Trustee, its agents and counsel.

SECTION 5.08.     Application of Money Collected.

          If the Bonds have been  declared due and payable  following an Event
of Default and such declaration and its  consequences  have not been rescinded
and  annulled,  any money  collected  by the Trustee with respect to the Bonds
pursuant to this Article or otherwise  and any monies that may then be held or
thereafter received by the Trustee with respect to the Bonds shall be applied,
after  payment to the  Trustee  of such  amounts as may be payable to it under
Section 6.07, in the order,  at the date or dates fixed by the Trustee and, in
case of the  distribution of the entire amount due on account of principal of,
and interest on, such Bonds, upon presentation and surrender thereof:

          First: To the payment of amounts then due and unpaid to any Servicer
          or the Master Servicer in respect of Nonrecoverable Advances made by
          such  Servicer  or the  Master  Servicer  pursuant  to  the  related
          Servicing Agreement or the Master Servicing Agreement;

          Second: To the payment of amounts of interest and principal then due
          and  unpaid  upon  the  Outstanding  Bonds  in  accordance  with the
          priorities set forth in Section 2.03(b); and

          Third: To the payment of the remainder, if any, to the Issuer or any
          other Person legally entitled thereto.

SECTION 5.09.     Limitation on Suits.

          No  Holder  of  a  Bond  shall  have  any  right  to  institute  any
Proceedings, judicial or otherwise, with respect to this Indenture, or for the
appointment  of a receiver  or  trustee,  or for any other  remedy  hereunder,
unless:

          (1) such Holder has  previously  given written notice to the Trustee
     of a continuing Event of Default;

          (2) the Holders of Bonds representing more than 50% of the aggregate
     Principal  Amount of the Bonds  shall  have made  written  request to the
     Trustee to institute  Proceedings  in respect of such Event of Default in
     its own name as Trustee hereunder;

          (3) such Holder or Holders have offered to the Trustee  indemnity in
     full  against  the costs,  expenses  and  liabilities  to be  incurred in
     compliance with such request;

          (4) the  Trustee  for 60 days  after  its  receipt  of such  notice,
     request  and  offer  of  indemnity  has  failed  to  institute  any  such
     Proceeding; and

          (5) no direction  inconsistent  with such  written  request has been
     given to the Trustee  during  such 60-day  period by the Holders of Bonds
     representing  more  than 50% of the  aggregate  Principal  Amount  of the
     Bonds;

it being  understood  and intended  that no one or more Holders of Bonds shall
have any right in any manner whatever by virtue of, or by availing  themselves
of, any provision of this Indenture to affect, disturb or prejudice the rights
of any other  Holders of Bonds or to obtain or to seek to obtain  priority  or
preference  over  any  other  Holders  or to  enforce  any  right  under  this
Indenture,  except in the manner herein provided and for the equal and ratable
benefit of all the Holders of Bonds.

SECTION 5.10.     Unconditional Rights of Bondholders to Receive Principal and
                  Interest.

          Notwithstanding  any other provision in this  Indenture,  other than
the provisions  hereof  limiting the right to recover amounts due on a Bond to
recovery  from the  property of the Issuer,  the Holder of any Bond shall have
the right, to the extent  permitted by applicable law, which right is absolute
and unconditional,  to receive payment of each installment of interest on such
Bond on the respective stated maturities of such installments of interest,  to
receive payment of each installment of principal of such Bond when due (or, in
the  case of any Bond  called  for  redemption,  on the  date  fixed  for such
redemption) and to institute suit for the enforcement of any such payment, and
such right shall not be impaired without the consent of such Holder.

SECTION 5.11.     Restoration of Rights and Remedies.

          If the Trustee or any  Bondholder  has  instituted any Proceeding to
enforce any right or remedy under this Indenture and such  Proceeding has been
discontinued or abandoned for any reason, or has been determined  adversely to
the Trustee or to such Bondholder, then and in every such case the Issuer, the
Trustee  and the  Bondholders  shall,  subject  to any  determination  in such
Proceeding,  be restored  severally and respectively to their former positions
hereunder,  and  thereafter  all rights and  remedies  of the  Trustee and the
Bondholders shall continue as though no such Proceeding had been instituted.

SECTION 5.12.     Rights and Remedies Cumulative.

          No right or remedy herein  conferred upon or reserved to the Trustee
or to the  Bondholders  is  intended  to be  exclusive  of any other  right or
remedy,  and every right and remedy shall, to the extent  permitted by law, be
cumulative and in addition to every other right and remedy given  hereunder or
now or hereafter  existing at law or in equity or otherwise.  The assertion or
employment of any right or remedy hereunder,  or otherwise,  shall not prevent
the  concurrent  assertion or  employment  of any other  appropriate  right or
remedy.

SECTION 5.13.     Delay or Omission Not Waiver.

          No delay or  omission of the Trustee or of any Holder of any Bond to
exercise any right or remedy  accruing  upon any Event of Default shall impair
any such right or remedy or  constitute  a waiver of any such Event of Default
or an acquiescence therein. Every right and remedy given by this Article or by
law to the Trustee or to the  Bondholders  may be exercised from time to time,
and as often as may be deemed expedient, by the Trustee or by the Bondholders,
as the case may be.

SECTION 5.14.     Control by Bondholders.

          The  Holders of Bonds  representing  more than 50% of the  aggregate
Principal Amount of the Bonds shall have the right to direct the time,  method
and place of conducting any Proceeding for any remedy available to the Trustee
or exercising any trust or power conferred on the Trustee; provided,  however,
that:

          (1) such direction  shall not be in conflict with any rule of law or
     with this Indenture;

          (2) any  direction  to the Trustee to  undertake a Sale of the Trust
     Estate shall be by the Holders of Bonds  representing  the  percentage of
     the  aggregate  Principal  Amount  of  the  Bonds  specified  in  Section
     5.18(b)(1), unless Section 5.18(b)(2) is applicable; and

          (3) [Reserved];

          (4) the  Trustee  may take any  other  action  deemed  proper by the
     Trustee which is not inconsistent with such direction; provided, however,
     that, subject to Section 6.01, the Trustee need not take any action which
     it determines might involve it in liability or be unjustly prejudicial to
     the Bondholders not consenting.

SECTION 5.15.     Waiver of Past Defaults.

          The  Holders of Bonds  representing  more than 50% of the  aggregate
Principal  Amount of the Bonds may waive any past  Default  hereunder  and its
consequences, except a Default:

          (1) in the payment of any  installment  of principal of, or interest
     on, any Bond; or

          (2) in respect of a covenant or provision hereof which under Section
     9.02 cannot be  modified or amended  without the consent of the Holder of
     each Outstanding Bond affected.

          Upon any such  waiver,  such Default  shall cease to exist,  and any
Event of  Default  arising  therefrom  shall be deemed to have been  cured for
every  purpose  of this  Indenture;  but no such  waiver  shall  extend to any
subsequent or other Default or impair any right consequent thereon.

SECTION 5.16.     Undertaking for Costs.

          All parties to this Indenture  agree, and each Holder of any Bond by
his or her acceptance  thereof shall be deemed to have agreed,  that any court
may in its discretion require, in any suit for the enforcement of any right or
remedy under this Indenture, or in any suit against the Trustee for any action
taken,  suffered or omitted by it as Trustee, the filing by any party litigant
in such suit of an  undertaking  to pay the costs of such suit,  and that such
court may in its discretion  assess  reasonable  costs,  including  reasonable
attorneys' fees, against any party litigant in such suit, having due regard to
the  merits  and good  faith of the  claims  or  defenses  made by such  party
litigant;  but the  provisions  of this  Section  shall  not apply to any suit
instituted by the Trustee, to any suit instituted by any Bondholder,  or group
of Bondholders,  holding in the aggregate Bonds  representing more than 10% of
the aggregate  Principal Amount of the Bonds, or to any suit instituted by any
Bondholder for the  enforcement of the payment of any  installment of interest
on any Bond on or after the Stated Maturity thereof  expressed in such Bond or
for the enforcement of the payment of any installment of principal of any Bond
when due (or, in the case of any Bond called for  redemption,  on or after the
applicable redemption date).

SECTION 5.17.     Waiver of Stay or Extension Laws.

          The Issuer covenants (to the extent that it may lawfully do so) that
it will not at any time insist  upon,  or plead,  or in any manner  whatsoever
claim or take the  benefit  or  advantage  of,  any stay or  extension  of law
wherever enacted,  now or at any time hereafter in force, which may affect the
covenants in, or the performance  of, this  Indenture;  and the Issuer (to the
extent  that it may  lawfully  do so) hereby  expressly  waives all benefit or
advantage of any such law,  and  covenants  that it will not hinder,  delay or
impede the  execution  of any power herein  granted to the  Trustee,  but will
suffer and permit the  execution of every such power as though no such law had
been enacted.

SECTION 5.18.     Sale of Trust Estate.

          (a) The power to effect any sale (a  "Sale")  of any  portion of the
Trust  Estate  pursuant to Section  5.04 shall not be  exhausted by any one or
more Sales as to any portion of the Trust Estate remaining  unsold,  but shall
continue  unimpaired until the entire Trust Estate shall have been sold or all
amounts  payable on the Bonds and under this  Indenture  with respect  thereto
shall have been paid.  The Trustee may from time to time  postpone  any public
Sale by  public  announcement  made at the time and  place of such  Sale.  The
Trustee  hereby  expressly  waives  its  right to any  amount  fixed by law as
compensation for any Sale.

          (b) To the extent  permitted  by law,  the Trustee  shall not in any
private Sale sell or  otherwise  dispose of the Trust  Estate,  or any portion
thereof,  unless:

          (1) the  Holders of all Bonds  consent  to, or direct the Trustee to
     make, such Sale; or

          (2) the  proceeds  of such Sale  would be not less  than the  entire
     amount which would be  distributable to the Holders of the Bonds, in full
     payment thereof in accordance with Section 5.08, on the Distribution Date
     next succeeding the date of such Sale.

          (3)  [Reserved] The purchase by the Trustee of all or any portion of
     the  Trust  Estate  at a  private  Sale  shall  not be  deemed  a Sale or
     disposition thereof for purposes of this Section 5.18(b).

          (c) Unless the  Holders of all Bonds  have  otherwise  consented  or
directed  the  Trustee,  at any public Sale of all or any portion of the Trust
Estate at which a minimum bid equal to or greater than the amount described in
paragraph (2) of subsection (b) of this Section 5.18 has not been  established
by the  Trustee  and no Person  bids an amount  equal to or greater  than such
amount,  the Trustee  shall bid an amount at least $1.00 more than the highest
other bid.

          (d) In  connection  with  a  Sale of all or any portion of the Trust
Estate:

          (1) any  Holder or  Holders  of Bonds may bid for and  purchase  the
     property offered for Sale, and upon compliance with the terms of sale may
     hold,  retain and possess and dispose of such property,  without  further
     accountability,  and may, in paying the purchase money therefor,  deliver
     any Bonds or claims for interest thereon in lieu of cash up to the amount
     which  shall,  upon  distribution  of the net  proceeds of such Sale,  be
     payable  thereon,  and such Bonds,  in case the amount so payable thereon
     shall be less than the  amount  due  thereon,  shall be  returned  to the
     Holders  thereof after being  appropriately  stamped to show such partial
     payment;

          (2) the Trustee may bid for and  acquire  the  property  offered for
     Sale in connection  with any public Sale thereof,  and, in lieu of paying
     cash  therefor,  may make  settlement for the purchase price by crediting
     the gross Sale price  against  the sum of (A) the amount  which  would be
     distributable  to the  Holders  of the  Bonds as a result of such Sale in
     accordance with Section 5.08 on the Distribution Date next succeeding the
     date of such Sale and (B) the expenses of the Sale and of any Proceedings
     in  connection  therewith  which are  reimbursable  to it,  without being
     required to produce  the Bonds in order to  complete  any such Sale or in
     order for the net Sale price to be credited  against such Bonds,  and any
     property so acquired by the Trustee shall be held and dealt with by it in
     accordance with the provisions of this Indenture;

          (3) the Trustee shall execute and deliver an appropriate  instrument
     of  conveyance  transferring  its  interest  in any  portion of the Trust
     Estate in connection with a Sale thereof;

          (4) the  Trustee  is  hereby  irrevocably  appointed  the  agent and
     attorney-in-fact of the Issuer to transfer and convey its interest in any
     portion of the Trust Estate in  connection  with a Sale  thereof,  and to
     take all action necessary to effect such Sale; and

          (5) no  purchaser  or  transferee  at such a Sale  shall be bound to
     ascertain the Trustee's  authority,  inquire into the satisfaction of any
     conditions precedent or see to the application of any moneys.

SECTION 5.19.     Action on Bonds.

          The  Trustee's  right  to  seek  and  recover  judgment  under  this
Indenture  shall not be affected by the seeking,  obtaining or  application of
any other relief under or with respect to this Indenture.  Neither the lien of
this  Indenture  nor any rights or  remedies  of the Trustee or the Holders of
Bonds shall be impaired by the recovery of any judgment by the Trustee against
the  Issuer  or by the levy of any  execution  under  such  judgment  upon any
portion of the Trust Estate.


                                  ARTICLE VI.

                                  THE TRUSTEE

SECTION 6.01.     Duties of Trustee.

          (a) If an Event of Default  has  occurred  and is  continuing  and a
Responsible  Officer  of the  Trustee  has actual  knowledge  of such Event of
Default, the Trustee shall exercise such of the rights and powers vested in it
by this  Indenture,  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 his or her own affairs.

          (b) Except during the continuance of an Event of Default:

          (1) The Trustee need perform only those duties that are specifically
     set forth in this  Indenture  and no others and no implied  covenants  or
     obligations shall be read into this Indenture;

          (2) In the  absence  of bad  faith  on its  part,  the  Trustee  may
     conclusively  rely, as to the truth of the statements and the correctness
     of  the  opinions  expressed  therein,   upon  certificates  or  opinions
     furnished  to the  Trustee and  conforming  to the  requirements  of this
     Indenture.  The Trustee shall,  however,  examine such  certificates  and
     opinions to determine  whether they conform to the  requirements  of this
     Indenture.

          (c) The  Trustee  may not be  relieved  from  liability  for its own
negligent  action,  its  own  negligent  failure  to act or  its  own  willful
misconduct, except that:

          (1) This  paragraph  does not limit the effect of subsection  (b) of
     this Section;

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

          (3) The Trustee  shall not be liable for any error of judgment  made
     in good  faith by a  Responsible  Officer,  unless it is proved  that the
     Trustee was negligent in ascertaining the pertinent facts; and

          (4) The Trustee  shall not be liable  with  respect to any action it
     takes or  omits to take in good  faith  in  accordance  with a  direction
     received by it pursuant to Section 5.14 or Section 5.18.

          (d) Except with respect to duties of the Trustee  prescribed  by the
TIA, as to which this Section 6.01(d) shall not apply,  for all purposes under
this Indenture, the Trustee shall not be deemed to have notice or knowledge of
any Event of Default  described in Section 5.01(2),  5.01(5) or 5.01(6) or any
Default  described  in Section  5.01(3)  or  5.01(4)  or any Master  Servicing
Default unless a Responsible  Officer assigned to and working in the Trustee's
corporate  trust  department  has actual  knowledge  thereof or unless written
notice  of any  event  which is in fact  such an Event of  Default,  or Master
Servicing Default or default is received by the Trustee at the Corporate Trust
Office, and such notice references the Bonds generally,  the Issuer, the Trust
Estate or this Indenture.

          (e) No  provision  of this  Indenture  shall  require the Trustee to
expend or risk its own funds or otherwise incur any financial liability in the
performance of any of its duties  hereunder,  or in the exercise of any of its
rights or powers,  if it shall have  reasonable  grounds  for  believing  that
repayment of such funds or adequate  indemnity  against such risk or liability
is not  reasonably  assured  to it.  In  determining  that such  repayment  or
indemnity is not reasonably  assured to it, the Trustee must consider not only
the  likelihood  of  repayment  or indemnity by or on behalf of the Issuer but
also the likelihood of repayment or indemnity from amounts  payable to it from
the Trust Estate  pursuant to Sections  6.07 and 8.02(d);  provided,  however,
that,  except as provided in the first sentence of this Section  6.01(e),  the
Trustee shall not refuse or fail to perform any of its duties hereunder solely
as a result of nonpayment of its  reasonable  fees and expenses;  and provided
further,  however,  that nothing in this Section 6.01(e) shall be construed to
limit the exercise by the Trustee of any right or remedy  permitted under this
Indenture or otherwise in the event of the Issuer's failure to pay the amounts
due the  Trustee  pursuant  to  Section  6.07.

          (f) Every provision of this Indenture that in any way relates to the
Trustee is subject to the provisions of this Section.

          (g)  Notwithstanding  any  extinguishment  of all  right,  title and
interest  of the  Issuer  in and to the  Trust  Estate  following  an Event of
Default and a consequent declaration of acceleration of the Stated Maturity of
the Bonds,  whether  such  extinguishment  occurs  through a Sale of the Trust
Estate to another  Person,  the acquisition of the Trust Estate by the Trustee
or otherwise, the rights, powers and duties of the Trustee with respect to the
Trust Estate (or the proceeds  thereof) and the  Bondholders and the rights of
Bondholders shall continue to be governed by the terms of this Indenture.

SECTION 6.02.     Notice of Default.

          Within 90 days  after the  occurrence  of any  Default  known to the
Trustee,  the Trustee shall transmit by mail to all Holders of Bonds notice of
each such  Default,  unless  such  Default  shall  have been  cured or waived;
provided,  however, that except in the case of a Default of the type described
in Section 5.01(1),  the Trustee shall be protected in withholding such notice
if and so long as the board of directors,  the executive  committee or a trust
committee  of  directors  and/or  Responsible  Officers of the Trustee in good
faith determine that the withholding of such notice is in the interests of the
Holders of the Bonds; and provided,  further,  that in the case of any Default
of the  character  specified  in Section  5.01(3) or 5.01(4) no such notice to
Holders  of the  Bonds  shall be  given  until  at  least  30 days  after  the
occurrence  thereof.  Concurrently  with the mailing of any such notice to the
Holders of the Bonds, the Trustee shall transmit by mail a copy of such notice
to the Rating Agencies.

SECTION 6.03.     Rights of Trustee.

          Except as otherwise provided in Section 6.01 hereof:

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

          (b) any request or direction of the Issuer mentioned herein shall be
sufficiently  evidenced  by  an  Issuer  Request  or  Issuer  Order,  and  any
resolution  of the  board of  directors  may be  sufficiently  evidenced  by a
written resolution;

          (c) whenever in the  administration  of this  Indenture  the Trustee
shall  deem it  desirable  that a matter  be proved  or  established  prior to
taking,  suffering or omitting any action hereunder, the Trustee (unless other
evidence be herein  specifically  prescribed) may, in the absence of bad faith
on its part, rely upon an Officers'  Certificate or the Officer's  Certificate
of the Master  Servicer;

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

          (e) the Trustee  shall be under no obligation to exercise any of the
rights or powers vested in it by this  Indenture or to  institute,  conduct or
defend any  litigation  hereunder  at the request or  direction  of any of the
Bondholders  pursuant to this Indenture,  unless such  Bondholders  shall have
offered to the Trustee  reasonable  security or  indemnity  against the costs,
expenses and liabilities which might be incurred by it in compliance with such
request or  direction;  the right of the Trustee to perform any  discretionary
act  enumerated in this  Agreement  shall not be construed as a duty,  and the
Trustee shall not be answerable  for other than its own  negligence or willful
misconduct in the performance of any such act;

          (f) 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, direction, consent, order, bond,
note or other paper or document,  but the Trustee,  in its discretion may make
such further inquiry or investigation into such facts or matters as it may see
fit,  and if the  Trustee  shall  determine  to make such  further  inquiry or
investigation, it shall be entitled, on reasonable prior notice to the Issuer,
to examine the books,  records and  premises of the Issuer,  personally  or by
agent or attorney,  during the Issuer's normal  business hours;  provided that
the Trustee  shall and shall cause its agents to hold in  confidence  all such
information  except to the extent disclosure may be required by law and except
to the extent that the Trustee, in its sole judgment,  may determine that such
disclosure is consistent with its obligations hereunder;

          (g) the Trustee may execute any of the trusts or powers hereunder or
perform  any duties  hereunder  either  directly  or by or  through  agents or
attorneys or a custodian,  provided,  however,  that the Trustee  shall remain
liable  for the  execution  and  performance  of any  powers and duties by the
Trustee directly or by or through agents or attorneys appointed and supervised
by the Trustee hereunder;

          (h) the Trustee shall not be liable for any action it takes or omits
to take in good faith which it believes to be  authorized or within its rights
or powers;

          (i) prior to the time that one of its Responsible  Officers  obtains
actual  knowledge  of a Master  Servicing  Default  as  defined  in the Master
Servicing  Agreement or a failure by the Master Servicer thereunder which with
notice and the passage of time will  become a Master  Servicing  Default,  the
Trustee shall not be responsible for taking action with respect thereto;

          (j) the Trustee shall not be responsible for supervising, monitoring
or reviewing the Master Servicer's  performance of its duties under the Master
Servicing  Agreement except to the extent of determining (1) that the periodic
reports,  certificates  and  opinions  required to be  delivered by the Master
Servicer to it thereunder  are delivered in timely  fashion and conform to the
requirements  of the  Master  Servicing  Agreement  and (ii) that the  amounts
received  by it from the  Master  Servicer  for  deposit  in the  Distribution
Account during any month are as shown in the Master Servicer's report for such
month; and

          (k) the provisions of this Section,  other than clauses (e), (i) and
(j),  and of Sections  6.01(b) and (c) shall apply to the Trustee as it may be
Successor Master Servicer under the Master Servicing Agreement.

SECTION 6.04.     Not  Responsible  for Recitals or Issuance of Bonds.

          The  recitals  contained  herein  and  in  the  Bonds,   except  the
certificates of authentication on the Bonds,  shall be taken as the statements
of  the  Issuer,   and  the  Trustee  assumes  no  responsibility   for  their
correctness.  The Trustee makes no  representations  with respect to the Trust
Estate or as to the validity or sufficiency of this Indenture or of the Bonds.
The Trustee shall not be accountable  for the use or application by the Issuer
of the Bonds or the  proceeds  thereof or any money paid to the Issuer or upon
Issuer Order pursuant to the provisions  hereof.  The Trustee shall at no time
have any  responsibility  or liability  for or with  respect to the  legality,
validity  and  enforceability  of any Mortgage or any  Mortgage  Loan,  or the
perfection  and  priority  of any  mortgage  or the  maintenance  of any  such
perfection and priority or for or with respect to the sufficiency of the Trust
or its ability to generate the payments to be distributed to Bondholders under
this Indenture,  including,  without limitation: the existence,  condition and
ownership of any Mortgaged  Property;  the existence and enforceability of any
hazard  insurance;  the validity of the assignment of any Mortgage Loan to the
Trustee or of any  intervening  assignment;  the  completeness of any Mortgage
Loan;  the  performance or enforcement of any Mortgage Loan; the compliance by
the Seller or the Master  Servicer  with any warranty or  representation  made
under this  Indenture  or in any related  document or the accuracy of any such
warranty or representation; any investment of monies by or at the direction of
the Master Servicer or any loss resulting therefrom,  it being understood that
the Trustee shall remain  responsible  for any Trust property that it may hold
in its individual  capacity;  the acts or omissions of any of the Issuer,  the
Master  Servicer,  any subservicer or any Mortgagor;  any action of the Master
Servicer or any subservicer  taken in the name of the Trustee;  the failure of
the Master  Servicer or any  subservicer to act or perform any duties acquired
of it as agent of the Trustee hereunder; or any action by the Trustee taken at
the   instruction  of  the  Master   Servicer.   The  Trustee  shall  have  no
responsibility  for filing any  financing  or  continuation  statement  in any
public office at any time or to otherwise  perfect or maintain the  perfection
of any security  interest or lien granted to it hereunder  (unless the Trustee
shall have become the successor Master Servicer).

SECTION 6.05.     May Hold Bonds.

          The  Trustee,  any Agent,  or any other agent of the Issuer,  in its
individual  or any other  capacity,  may  become the owner or pledgee of Bonds
and,  subject to Sections 6.08 and 6.13, may otherwise deal with the Issuer or
any  Affiliate of the Issuer with the same rights it would have if it were not
the Trustee,  Agent or such other agent.  In particular,  the Trustee may hold
the Bonds as Certificate Trustee pursuant to the Certificate.

SECTION 6.06.     Money Held in Trust.

          Money held by the Trustee in trust  hereunder need not be segregated
from other funds  except to the extent  required by this  Indenture or by law.
The Trustee shall be under no liability for interest on any money  received by
it  hereunder  except as  otherwise  agreed  with the Issuer and except to the
extent of income or other gain on  investments  which are  obligations  of the
Trustee,  in its  commercial  capacity,  and  income  or other  gain  actually
received by the Trustee on investments, which are obligations of others.

SECTION 6.07.     Compensation and Reimbursement.

          The Issuer  agrees to indemnify  the Trustee and its agents for, and
to hold them harmless against, any loss, liability or expense incurred without
negligence or bad faith on their part,  arising out of, or in connection with,
the  acceptance  or  administration  of this  trust,  including  the costs and
expenses of  defending  themselves  against any claim in  connection  with the
exercise or performance of any of their powers or duties hereunder,  provided,
however that

          (a) the Trustee shall have the right to consent to any counsel hired
to defend the Trustee (which consent of the Trustee shall not be  unreasonably
withheld) and

          (b) the Trustee shall have the right to consent to any settlement if
the  amount  of such  settlement  is less than  full  indemnification  and the
Trustee would not be fully released from liability with respect to such action
as a result of such  settlement.  Any  amounts  payable to the Trustee and its
agents, in respect of indemnification  provided by this paragraph, or pursuant
to any other right of reimbursement from the Bond Account that the Trustee and
its agents,  may have  hereunder  in its capacity as such,  including  but not
limited to the following  paragraph of this Section 6.07,  may be withdrawn by
the Trustee from the Distribution Account as provided in Section 2(b).

          As security for the  performance  of the  obligations  of the Issuer
under this Section,  the Trustee shall have a lien ranking  junior to the lien
of the Bonds with respect to which any claim of the Trustee under this Section
arose  upon all  property  and funds  held or  collected  as part of the Trust
Estate by the Trustee in its capacity as such payable pursuant to Section 2(b)
hereof. The Trustee shall not institute any Proceeding seeking the enforcement
of such lien against the Trust Estate unless such  Proceeding is in connection
with a Proceeding in accordance  with Article V for enforcement of the lien of
this  Indenture  after the  occurrence  of an Event of Default  (other than an
Event of Default  arising solely from the Issuer's  failure to pay amounts due
the  Trustee  under  this  Section  6.07)  and  a  resulting   declaration  of
acceleration  of Stated Maturity of the Bonds which has not been rescinded and
annulled.

SECTION 6.08.     Eligibility; Disqualification.

          Irrespective  of whether this Indenture is qualified  under the TIA,
this Indenture  shall always have a Trustee who satisfies the  requirements of
TIA Sections 310(a)(1) and 310(a)(5). The Trustee shall always have a combined
capital and surplus as stated in Section 6.09. The Trustee shall be subject to
TIA Section 310(b).

SECTION 6.09.     Trustee's Capital and Surplus.

          The Trustee  shall at all times have a combined  capital and surplus
of at least $50,000,000 or shall be a member of a bank holding company system,
the aggregate  combined capital and surplus of which is at least  $50,000,000;
provided,  however,  that the Trustee's  separate capital and surplus shall at
all times be at least the amount  required  by TIA Section  310(a)(2)  if this
Indenture is qualified under the TIA. If the Trustee  publishes annual reports
of condition  of the type  described  in TIA Section  310(a)(2),  its combined
capital and surplus for purposes of this Section 6.09 shall be as set forth in
the latest such report.

SECTION 6.10.     Resignation and Removal; Appointment of Successor.

          (a) No resignation or removal of the Trustee and no appointment of a
successor  Trustee  pursuant to this Article shall become  effective until the
acceptance of appointment by the successor Trustee under Section 6.11.

          (b) The  Trustee  may  resign at any time by giving  written  notice
thereof to the Issuer.  If an instrument of acceptance by a successor  Trustee
shall not have been  delivered to the Trustee  within 30 days after the giving
of such notice of resignation, the resigning Trustee may petition any court of
competent  jurisdiction  for the appointment of a successor  Trustee.

          (c) The  Trustee  may be removed  at any time by Act of the  Holders
representing more than 50% of the aggregate Principal Amount of the Bonds.

          (d) If at  any  time:

          (1) the Trustee  shall have a  conflicting  interest  prohibited  by
     Section  6.08 and  shall  fail to resign or  eliminate  such  conflicting
     interest in accordance with Section 6.08 after written  request  therefor
     by the Issuer or by any Bondholder;  provided, however, that this Section
     6.10(d)(1)  shall not be operative as part of this  Indenture  unless and
     until  this  Indenture  is  qualified  under  the  TIA,  and  until  such
     qualification  this  Indenture  shall  be  construed  as if this  Section
     6.10(d)(1) were not contained herein; or

          (2) the Trustee  shall cease to be eligible  under  Section  6.09 or
     shall  become  incapable  of acting or shall be  adjudged a  bankrupt  or
     insolvent,  or a  receiver  of the  Trustee or of its  property  shall be
     appointed,  or any public  officer  shall  take  charge or control of the
     Trustee or of its property or affairs for the purpose of  rehabilitation,
     conservation or liquidation;

then,  in any such  case,  (i) the  Issuer by an Issuer  Order may  remove the
Trustee or (ii) subject to Section 5.16,  any  Bondholder  who has been a bona
fide Holder of a Bond for at least six months may, on behalf of itself and all
others similarly  situated,  petition any court of competent  jurisdiction for
the removal of the Trustee and the appointment of a successor Trustee,  unless
this Indenture is qualified  under the TIA and the Trustee's duty to resign is
stayed as provided in Section 310(b) of the TIA.

          (e) If the Trustee shall resign,  be removed or become  incapable of
acting,  or if a vacancy  shall  occur in the  office of the  Trustee  for any
cause,  the Issuer,  by an Issuer Order,  shall  promptly  appoint a successor
Trustee. If within one year after such resignation, removal or incapability or
the  occurrence of such vacancy a successor  Trustee shall be appointed by Act
of the Holders of Bonds representing more than 50% of the aggregate  Principal
Amount of the Bonds  delivered  to the Issuer and the  retiring  Trustee,  the
successor  Trustee so appointed  shall,  forthwith upon its acceptance of such
appointment,  become the successor Trustee and supersede the successor Trustee
appointed by the Issuer.  If no successor Trustee shall have been so appointed
by the Issuer or Bondholders and shall have accepted appointment in the manner
hereinafter  provided any Bondholder who has been a bona fide Holder of a Bond
for at least six months  may,  on behalf of itself  and all  others  similarly
situated petition any court of competent jurisdiction for the appointment of a
successor Trustee.

          (f) The  Issuer  shall  give  notice  of each  resignation  and each
removal of the Trustee  and each  appointment  of a  successor  Trustee to the
Holders of Bonds.  Each notice shall include the name of the successor Trustee
and the address of its  Corporate  Trust Office.

SECTION 6.11.     Acceptance of Appointment by Successor.

          Every   successor   Trustee   appointed   hereunder  shall  execute,
acknowledge  and deliver to the Issuer and the retiring  Trustee an instrument
accepting such  appointment,  and thereupon the  resignation or removal of the
retiring  Trustee shall become effective and such successor  Trustee,  without
any further act, deed or conveyance,  shall become vested with all the rights,
powers,  trusts  and  duties  of the  retiring  Trustee.  Notwithstanding  the
foregoing,  on request of the Issuer or the successor  Trustee,  such retiring
Trustee shall, upon payment of its charges,  execute and deliver an instrument
transferring  to such successor  Trustee all the rights,  powers and trusts of
the  retiring  Trustee,  and shall duly  assign,  transfer and deliver to such
successor  Trustee  all  property  and  money  held by such  retiring  Trustee
hereunder  subject  nevertheless to its lien, if any,  provided for in Section
6.07. Upon request of any such successor Trustee, the Issuer shall execute and
deliver any and all  instruments  for more fully and certainly  vesting in and
confirming to such successor Trustee all such rights, powers and trusts.

          No successor Trustee shall accept its appointment unless at the time
of such  acceptance  such  successor  Trustee  shall be qualified and eligible
under this Article.

SECTION 6.12.     Merger, Conversion, Consolidation or Succession to Business
                  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 all or substantially all of the corporate trust
business of the  Trustee,  shall be the  successor  of the Trustee  hereunder,
provided such corporation shall be otherwise qualified and eligible under this
Article,  without the  execution  or filing of any paper or any further act on
the  part  of  any of  the  parties  hereto.  In  case  any  Bonds  have  been
authenticated, but not delivered, by the Trustee then in office, any successor
by merger,  conversion or  consolidation  to such  authenticating  Trustee may
adopt such authentication and deliver the Bonds so authenticated with the same
effect as if such successor Trustee had authenticated such Bonds.

SECTION 6.13.     Preferential Collection of Claim Against Issuer.

          If this  Indenture is qualified  under the TIA, the Trustee shall be
subject to TIA Section 311(a),  excluding any creditor  relationship listed in
TIA Section  311(b),  and a Trustee who has resigned or been removed  shall be
subject to TIA Section 311(a) to the extent indicated.

SECTION 6.14.     Co-trustees and Separate Trustees.

          At any  time  or  times,  for  the  purpose  of  meeting  the  legal
requirements  of the TIA or of any  jurisdiction  in  which  any of the  Trust
Estate may at the time be located, the Issuer and the Trustee shall have power
to appoint,  and, upon the written request of the Trustee or of the Holders of
Bonds  representing  more than 50% of the  aggregate  Principal  Amount of the
Bonds  with  respect  to  which a  co-trustee  or  separate  trustee  is being
appointed,  the Issuer  shall for such  purpose  join with the  Trustee in the
execution,   delivery  and  performance  of  all  instruments  and  agreements
necessary or proper to appoint,  one or more  Persons  approved by the Trustee
either to act as co-trustee,  jointly with the Trustee,  of all or any part of
the Trust  Estate,  or to act as  separate  trustee of any such  property,  in
either  case  with  such  powers  as may be  provided  in  the  instrument  of
appointment,  and to vest in such Person or Persons in the capacity aforesaid,
any property, title, right or power deemed necessary or desirable,  subject to
the other  provisions  of this  Section.  If the Issuer  does not join in such
appointment  within 15 days after the  receipt by it of a request to do so, or
in case an Event of Default has occurred and is continuing,  the Trustee alone
shall have power to make such appointment.

          Should any  written  instrument  from the Issuer be  required by any
co-trustee or separate  trustee so appointed for more fully confirming to such
co-trustee or separate trustee such property,  title,  right or power, any and
all  such  instruments  shall,  on  request,  be  executed,  acknowledged  and
delivered by the Issuer. Each notice shall include the name and address of any
such co-trustee or successor trustee.

          Every  co-trustee or separate trustee shall, to the extent permitted
by law, but to such extent only, be appointed subject to the following terms:

          (1) The Bonds shall be  authenticated  and delivered and all rights,
     powers,  duties and  obligations  hereunder  in respect of the custody of
     securities,  cash and other personal  property held by, or required to be
     deposited  or pledged  with,  the Trustee  hereunder,  shall be exercised
     solely by the Trustee.

          (2) The rights,  powers,  duties and obligations hereby conferred or
     imposed  upon the  Trustee  in respect  of any  property  covered by such
     appointment shall be conferred or imposed upon and exercised or performed
     by the Trustee or by the Trustee and such co-trustee or separate  trustee
     jointly,  as  shall  be  provided  in  the  instrument   appointing  such
     co-trustee or separate  trustee,  except to the extent that under any law
     of any  jurisdiction in which any particular act is to be performed,  the
     Trustee shall be incompetent or unqualified to perform such act, in which
     event such rights,  powers, duties and obligations shall be exercised and
     performed by such co-trustee or separate trustee.

          (3) The Trustee at any time, by an instrument in writing executed by
     it, with the concurrence of the Issuer  evidenced by an Issuer Order, may
     accept the  resignation of or remove any  co-trustee or separate  trustee
     appointed  under this  Section,  and,  in case of an Event of Default has
     occurred and is  continuing,  the Trustee  shall have power to accept the
     resignation  of, or  remove,  any such  co-trustee  or  separate  trustee
     without the  concurrence of the Issuer.  Upon the written  request of the
     Trustee,  the  Issuer  shall  join  with the  Trustee  in the  execution,
     delivery and performance of all  instruments and agreements  necessary or
     proper to  effectuate  such  resignation  or removal.  A successor to any
     co-trustee or separate trustee which has resigned or has been removed may
     be appointed in the manner provided in this Section.

          (4) No co-trustee  or separate  trustee shall be required to satisfy
     the eligibility  requirements under Sections 6.08 and 6.09. No co-trustee
     or separate trustee hereunder shall be personally liable by reason of any
     act or omission of the Trustee, or any other such trustee hereunder.

          (5) Any Act of Bondholders  delivered to the Trustee shall be deemed
     to have been delivered to each such co-trustee and separate trustee.

          (6) No trustee  hereunder shall be held personally  liable by reason
     of any act or omission of any other trustee hereunder.

SECTION 6.15.     Authenticating Agents.

          Upon the  request  of the  Issuer,  the  Trustee  shall  appoint  an
Authenticating  Agent  with  power to act on its  behalf  and  subject  to its
direction in the  authentication and delivery of the Bonds designated for such
authentication  by the  Issuer  and  containing  provisions  therein  for such
authentication   (or  with   respect  to  which  the  Issuer  has  made  other
arrangements,  satisfactory to the Trustee and such Authenticating  Agent, for
notation on the Bonds of the authority of an  Authenticating  Agent  appointed
after the initial  authentication  and  delivery of such Bonds) in  connection
with transfers and exchanges under Sections 2.06 and 2.07, if any, as fully to
all intents and purposes as though the Authenticating Agent had been expressly
authorized  by those  Sections  to  authenticate  and deliver  Bonds.  For all
purposes of this Indenture  (other than in connection with the  authentication
and delivery of Bonds  pursuant to Sections 2.05 and 2.12 in  connection  with
their initial issuance and for purposes of Section 2.08),  the  authentication
and  delivery of Bonds by the  Authenticating  Agent  pursuant to this Section
shall be  deemed  to be the  authentication  and  delivery  of  Bonds  "by the
Trustee".  Such Authenticating  Agent shall at all times be a Person that both
meets the  requirements of Section 6.09 for the Trustee  hereunder and has its
principal office in the Borough of Manhattan, City and State of New York.

          Any  Authenticating  Agent  shall  also serve as Bond  Registrar  or
co-Bond  Registrar,  as provided in Section  2.07.  Any  Authenticating  Agent
appointed  by the  Trustee  pursuant  to the  terms  of this  Section  6.15 or
pursuant  to the terms of any  supplemental  indenture  shall  deliver  to the
Trustee as a condition  precedent to the  effectiveness of such appointment an
instrument accepting the trusts, duties and responsibilities of Authenticating
Agent and of Bond Registrar or co-Bond  Registrar and indemnifying the Trustee
for and holding the Trustee harmless against,  any loss,  liability or expense
(including  reasonable  attorneys'  fees) incurred  without  negligence or bad
faith on its  part,  arising  out of or in  connection  with  the  acceptance,
administration  of the trust or exercise of authority  by such  Authenticating
Agent, Bond Registrar or co-Bond Registrar.

          Any corporation into which any Authenticating Agent may be merged or
converted or with which it may be consolidated,  or any corporation  resulting
from any merger, consolidation or conversion to which any Authenticating Agent
shall  be a  party,  or any  corporation  succeeding  to the  corporate  trust
business  of  any  Authenticating   Agent,  shall  be  the  successor  of  the
Authenticating  Agent  hereunder,  if such successor  corporation is otherwise
eligible  under this  Section,  without the execution or filing of any further
act on the part of the  parties  hereto  or the  Authenticating  Agent or such
successor corporation.

          Any  Authenticating  Agent may at any time resign by giving  written
notice of  resignation  to the Trustee and the Issuer.  The Trustee may at any
time terminate the agency of any Authenticating Agent by giving written notice
of termination  to such  Authenticating  Agent and the Issuer.  Upon receiving
such a notice of  resignation  or upon such a  termination,  or in case at any
time any  Authenticating  Agent shall cease to be eligible under this Section,
the Trustee shall promptly  appoint a successor  Authenticating  Agent,  shall
give written notice of such appointment to the Issuer and shall mail notice of
such appointment to all Holders of Bonds.

          The  Trustee  agrees,  subject  to  Section  6.01(e),  to pay to any
Authenticating  Agent  from  time  to  time  reasonable  compensation  for its
services and the Trustee shall be entitled to be reimbursed for such payments,
subject to Section 6.07. The provisions of Sections 2.10,  6.04 and 6.05 shall
be applicable to any Authenticating Agent.

SECTION 6.16.     Payment of Certain Insurance Premiums.

          Notwithstanding   anything  to  the   contrary   contained  in  this
Indenture,  the Trustee  agrees,  for the benefit of the Holders of the Bonds,
that,  should it fail to receive  notice from any Servicer,  or the applicable
insurer,  within the time period  required  pursuant to the related  Servicing
Agreement,  to the effect that any premiums due with respect to any  Insurance
Policies the premiums for which are required to be paid by the Servicer or the
Master  Servicer  from amounts on deposit in any related  escrow  account,  or
required to be advanced by the related Servicer the Trustee shall proceed with
diligence to make inquiries of the related Servicer,  the Master Servicer, the
Issuer and the applicable  insurers as to whether such premiums have been paid
at the times set forth in the related Servicing  Agreement.  In the event such
premiums  have not been  paid and the  coverage  provided  under  the  related
Insurance Policy may be interrupted or adversely affected,  the Trustee agrees
promptly  to pay such  premiums  from  amounts on deposit in the  Distribution
Account,  pursuant to Section  8.02(d) and in accordance  with its obligations
under the applicable provisions of the Master Servicing Agreement.

SECTION 6.17. Limitation of Liability.  The Bonds are executed by the Trustee,
not in its  individual  capacity  but solely as  Trustee of the Trust,  in the
exercise  of the  powers  and  authority  conferred  and  vested in it by this
Indenture.  Each of the  undertakings  and agreements  made on the part of the
Trustee in the Bonds is made and  intended  not as a personal  undertaking  or
agreement  by the Trustee but is made and  intended for the purpose of binding
only the Trust.

SECTION 6.18.  Trustee May Enforce Claims Without  Possession of Certificates.
All  rights of action  and claims  under  this  Indenture  or the Bonds may be
prosecuted  and enforced by the Trustee  without the  possession of any of the
Bonds or the production thereof in any proceeding  relating thereto,  and such
preceding instituted by the Trustee shall be brought in its own name or in its
capacity as Trustee.  Any recovery of judgment shall,  after provision for the
payment of the reasonable compensation, expenses, disbursement and advances of
the  Trustee,  its  agents  and  counsel,  be for the  ratable  benefit or the
Bondholders in respect of which such judgment has been recovered.

SECTION  6.19.  Suits for  Enforcement.  In case an Event of  Default or other
default by the Issuer hereunder,  the Trustee, in its discretion,  may proceed
to protect and enforce its rights and the rights of the Holders of Bonds under
this  Indenture  by a  suit,  action  or  proceeding  in  equity  or at law or
otherwise,  whether for the specific  performance of any covenant or agreement
contained in this Indenture or in aid of the execution of any power granted in
this Indenture or for the  enforcement of any other legal,  equitable or other
remedy, as the Trustee, being advised by counsel, shall deem most effectual to
protect and enforce any of the rights of the Trustee and the Bondholders.

SECTION 6.20.  Waiver of Bond  Requirement.  The Trustee shall be relieved of,
and each  Bondholder  hereby waives,  any  requirement of any  jurisdiction in
which the Trust,  or any part thereof,  may be located that the Trustee post a
bond or other surety with any court, agency or body whatsoever.

SECTION 6.21. Waiver of Inventory,  Accounting and Appraisal Requirement.  The
Trustee  shall  be  relieved  of,  and  each  Bondholder  hereby  waives,  any
requirement of any  jurisdiction in which the Trust, or any part thereof,  may
be located that the Trustee file any inventory, accounting or appraisal of the
Trust with any court, agency or body at any time or in any manner whatsoever.


                                 ARTICLE VII.

                        BONDHOLDERS' LISTS AND REPORTS

SECTION 7.01.     Issuer to Furnish Trustee Names and Addresses of Bondholders.

          (a) The Issuer shall furnish or cause to be furnished to the Trustee
or, upon request,  to the Master Servicer (1) semi-annually,  not less than 45
days nor more than 60 days after the  Distribution  Date occurring  closest to
six months  after the Closing  Date and each  Distribution  Date  occurring at
six-month  intervals  thereafter,  a list,  in such  form as the  Trustee  may
reasonably  require,  of the names and  addresses  of the Holders of Bonds and
(ii) at such other  times,  as the Trustee  may request in writing,  within 30
days after receipt by the Issuer of any such  request,  a list of similar form
and  content as of a date not more than 10 days prior to the time such list is
furnished;  provided,  however,  that  so  long  as the  Trustee  is the  Bond
Registrar, no such list shall be required to be furnished to the Trustee.

          (b) In addition to furnishing to the Trustee the  Bondholder  lists,
if any,  required  under  subsection  (a),  the Issuer  shall also furnish all
Bondholder lists, if any, required under Section 3.03 at the times required by
Section 3.03.

SECTION 7.02.     Preservation of Information; Communications to Bondholders.

          (a)  The  Trustee  shall  preserve,  in  as  current  a  form  as is
reasonably  practicable,  the  names and  addresses  of the  Holders  of Bonds
contained  in the most  recent  list,  if any,  furnished  to the  Trustee  as
provided in Section  7.01 and the names and  addresses of the Holders of Bonds
received by the Trustee in its  capacity  as Bond  Registrar.  The Trustee may
destroy any list furnished to it as provided in Section 7.01 upon receipt of a
new list so furnished.

          (b) If this Indenture is qualified  under the TIA,  Bondholders  may
communicate pursuant to TIA Section 312(b) with other Bondholders with respect
to their rights under this Indenture or under the Bonds.

          (c) If this  Indenture is qualified  under the TIA, the Issuer,  the
Trustee  and the Bond  Registrar  shall  have the  protection  of TIA  Section
312(c).

SECTION 7.03.     Reports by Trustee.

          (a) If this  Indenture  is qualified  under the TIA,  then within 30
days after May 15 of each year (the  "reporting  date"),  commencing  with the
year after the issuance of the Bonds, (1) in the circumstance  required by TIA
Section 313(a),  the Trustee shall mail to all Holders a brief report dated as
of such reporting date that complies with TIA Section 313(a), (ii) the Trustee
shall also mail to Holders of Bonds with respect to which it has made advances
any reports  with  respect to such  advances  that are required by TIA Section
313(b)(2)  and (iii) the  Trustee  shall  also  mail to  Holders  of Bonds any
reports  required by TIA Section  313(b)(1).  For purposes of the  information
required  to be  included  in  any  such  reports  pursuant  to  TIA  Sections
313(a)(3),  313(b)(1) (if  applicable) or 313(b)(2),  the principal  amount of
indenture  securities  outstanding on the date as of which such information is
provided shall be the aggregate  Principal Amount of the then Bonds covered by
the report.  The Trustee shall comply with TIA Section  313(c) with respect to
any reports required by this Section 7.03(a).

          (b) If this  Indenture  is  qualified  under the TIA, a copy of each
report   required  under  this  Section  7.03  shall,  at  the  time  of  such
transmission  to Holders of Bonds be filed by the Trustee with the  Commission
and with each securities  exchange upon which the Bonds are listed. The Issuer
will notify the Trustee when the Bonds are listed on any securities  exchange.

SECTION 7.04.     Reports by Issuer.

          If this  Indenture is qualified  under the TIA, the Issuer (a) shall
file with the Trustee, within 15 days after it files them with the Commission,
copies of the  annual  reports  and of the  information,  documents  and other
reports (or copies of such portions of any of the foregoing as the  Commission
may by rules and regulations  prescribe)  which the Issuer is required to file
with the Commission pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 and (b) shall also comply with the other provisions of TIA Section
314(a).

SECTION 7.05.     Notice to the Rating Agencies.

          The Issuer shall use its best efforts  promptly to provide notice to
the  Rating  Agencies  of any of the  following  events of which it has actual
knowledge:

          (a) any material change to or amendment of this Indenture;

          (b) the  occurrence  of any Default or Event of Default that has not
been cured;

          (c) the resignation or termination of the Trustee;

          (d) the substitution of Mortgage Loans; and

          (e) the final payment of Bondholders.


                                ARTICLE VIII.

          ACCOUNTS, PAYMENTS OF INTEREST AND PRINCIPAL, AND RELEASES

SECTION 8.01.     Collection of Moneys.

          Except as  otherwise  expressly  provided  herein,  the  Trustee may
demand  payment or delivery of, and shall  receive and  collect,  directly and
without  intervention or assistance of any fiscal agent or other intermediary,
all money and other property  payable to or receivable by the Trustee pursuant
to this Indenture. The Trustee shall hold all such money and property received
by it as part of the Trust  Estate  and  shall  apply it as  provided  in this
Indenture.  Except as  otherwise  expressly  provided  herein,  if any default
occurred in the making of any payment or  performance  under any  agreement or
instrument that is part of the Trust Estate,  the Trustee may take such action
as may be  appropriate to enforce such payment or  performance,  including the
institution and prosecution of appropriate Proceedings.  Any such action shall
be  without  prejudice  to any  right to claim a Default  or Event of  Default
hereunder and any right to proceed thereafter as provided in Article V.

SECTION 8.02.     Distribution Account.

          (a) On or prior to the  Closing  Date,  the Issuer  shall  cause the
Master Servicer to establish and maintain, in the name of the Trustee, for the
benefit of the  Bondholders  and the Holder of the Investor  Certificate,  the
Pledged  Accounts  as  provided  in  Section  3(g)  of  the  Master  Servicing
Agreement.

          (b) [Reserved.]

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

               (i) the aggregate amount remitted by the Master Servicer to the
     Trustee pursuant to Section  3(g)(iv) of the Master Servicing  Agreement;
     and

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

          In the event that the  Master  Servicer  shall  remit any amount not
required  to be  remitted,  it may at any time  direct the Trustee to withdraw
such  amount  from the  Distribution  Account,  any  provision  herein  to the
contrary notwithstanding.  Such direction may be accomplished by delivering an
Officer's  Certificate to the Trustee which describes the amounts deposited in
error in the  Distribution  Account.  All funds deposited in the  Distribution
Account  shall be held by the  Trustee  in  trust  for the  Bondholders  until
disbursed in accordance  with this  Indenture or withdrawn in accordance  with
Section 2.03(b).  In no event shall the Trustee incur liability other than any
liability  arising out of its recklessness,  bad faith or willful  misconduct,
for withdrawals from the  Distribution  Account at the direction of the Master
Servicer.

          (d) Subject to Sections 5.02 and 5.08, on each Distribution Date and
Redemption  Date,  the Trustee shall  distribute all amounts on deposit in the
Distribution  Account to  Bondholders in respect of the Bonds to the extent of
amounts due and unpaid on the Bonds for  principal and interest in the amounts
and in accordance with Section 2.03(b).

SECTION 8.03.     General Provisions Regarding Pledged Accounts.

          (a) Each  Pledged  Account  shall  relate  solely to the Bonds,  the
Investor  Certificate  and to the Mortgage  Loans,  Permitted  Investments and
other  property  securing the Bonds.  Funds and other property in each Pledged
Account  shall not be  commingled  with any other  moneys or  property  of the
Issuer or any Affiliate thereof.  Notwithstanding  the foregoing,  the Trustee
may hold  any  funds or  other  property  received  or held by it as part of a
Pledged Account,  other than the Distribution  Account, in collective accounts
maintained by it in the normal course of its business and containing  funds or
property  held by it for other  Persons  (which may  include  the Issuer or an
Affiliate),  provided  that such  accounts  are under the sole  control of the
Trustee and the Trustee maintains adequate records indicating the ownership of
all such funds or property  and the  portions  thereof held for credit to each
Pledged Account.

          (b) So long as no Default or Event of  Default  shall have  occurred
and be continuing, all or a portion of the funds in the Pledged Accounts shall
be  invested in  Permitted  Investments  and  reinvested  by the Trustee  upon
written direction of the Master Servicer, subject to the provisions of Section
3(g) of the  Master  Servicing  Agreement.  The  income  and gain  (net of any
losses)  realized from any such  investment of funds on deposit in the Pledged
Accounts  shall be for the  benefit  of the Master  Servicer  as  provided  in
Section 3(g)(viii) of the Master Servicing  Agreement and shall be remitted to
it monthly as provided in the Master  Servicing  Agreement.  The amount of any
realized  losses in the  Pledged  Accounts  incurred  in  respect  of any such
investments  shall  promptly  be  deposited  by  the  Master  Servicer  in the
applicable  Pledged Account without any right of reimbursement  therefor.  The
Master  Servicer  will not direct the  Trustee to make any  investment  of any
funds or to sell any investment held in any of the Pledged Accounts unless the
security  interest  Granted and  perfected in such account will continue to be
perfected  in such  investment  or the  proceeds of such sale,  in either case
without  any  further  action  by any  Person,  and,  in  connection  with any
direction to the Trustee to make any such  investment or sale, if requested by
the Trustee,  the Master  Servicer  shall deliver to the Trustee an Opinion of
Counsel,  acceptable  to the Trustee,  to such effect.

          (c) Subject to Section 6.01(c),  the Trustee shall not in any way be
held  liable by reason of any  insufficiency  in any of the  Pledged  Accounts
resulting from any loss on any Permitted  Investment  included  therein except
for losses  attributable  to the  Trustee's  failure to make  payments on such
Permitted  Investments  issued by the Trustee,  in its commercial  capacity as
principal obligor and not as trustee, in accordance with their terms.

          (d) If (1) the Master  Servicer shall have failed to give investment
directions for any funds on deposit in the Pledged  Accounts to the Trustee by
11:00  a.m.  Eastern  Time (or such  other time as may be agreed by the Master
Servicer  and  Trustee)  on any  Business  Day or (ii) a  Default  or Event of
Default shall have  occurred and be  continuing  with respect to the Bonds but
the Bonds shall not have been  declared  due and  payable  pursuant to Section
5.02 or (iii) if such Bonds shall have been declared due and payable following
an Event of Default, amounts collected or receivable from the Trust Estate are
being applied in accordance  with Section 5.05 as if there had not been such a
declaration, then the Trustee shall, to the fullest extent practicable, invest
and  reinvest  funds  in  the  Pledged  Accounts  in  one  or  more  Permitted
Investments.

          (e) The Trustee shall, at all times while any Bonds are outstanding,
maintain in its  possession,  or in the  possession  of an agent whose actions
with  respect to such items are under the sole  control  of the  Trustee,  all
certificates or other instruments,  if any, evidencing any investment of funds
in a Pledged Account.  The Trustee shall relinquish  possession of such items,
or direct  its  agent to do so,  only for  purposes  of  collecting  the final
payment  receivable on such  investment or certificate  or, in connection with
the sale of any investment held in a Pledged Account,  against delivery of the
amount receivable in connection with any sale.

SECTION 8.04.     Purchases of Deleted Mortgage Loans.

          (a)  If at any  time  the  Issuer  or the  Trustee  discovers  or is
notified  by the  Master  Servicer  (1) that there has been a breach of any of
AmREIT's  representations  and  warranties  with  respect  to  Mortgage  Loans
contained in the Master  Servicing  Agreement  that  materially  and adversely
affects the interests of the  Bondholders in any Mortgage Loan,  (ii) that any
of the Mortgage  Documents for a Mortgage Loan has not been properly  executed
by the  Mortgagor  or  contains a material  defect or (iii) that any  Mortgage
Documents for a Mortgage  Loan shall not have been received by the  applicable
Custodian on behalf of the Trustee within the  applicable  time periods and in
the  forms  set  forth in the  Master  Servicing  Agreement,  then  the  party
discovering such defect or omission or receiving notice thereof shall promptly
notify the other  parties and the Master  Servicer  (other than in cases where
the Master Servicer has given notice thereof).

          (b)  If any  defect,  misrepresentation  or  omission  described  in
subsection  (a) of this  Section 8.04  materially  and  adversely  affects the
interests of the Bondholders,  then AmREIT,  shall, pursuant to the applicable
provisions of the Master Servicing Agreement, either (1) cure any such defect,
misrepresentation  or omission,  (ii) remove such Mortgage Loan and substitute
in its  place a  Replacement  Mortgage  Loan or (iii)  purchase  the  affected
Mortgage  Loan,  in each case at the times and in the  manner set forth in the
Master Servicing  Agreement.

          (c) Upon any such  purchase  or  substitution,  the Issuer  shall be
entitled  to request a release of the Deleted  Mortgage  Loan from the lien of
this Indenture pursuant to Section 8.08(c) and Section 8.12.

          (d) If the Issuer or AmREIT  shall  either (1) purchase any Mortgage
Loan it is required to purchase pursuant to the Master Servicing Agreement and
deposit the  Purchase  Price  therefor in the Bond  Account or (ii) (a) remove
such  Mortgage  Loan  from the  Trust  Estate  and  substitute  in its place a
Replacement  Mortgage  Loan and (b)  deposit in the Bond  Account  any related
Substitution  Amount,  in each  case in the  manner  set  forth in the  Master
Servicing Agreement, then the Issuer shall be deemed to have complied with all
requirements  imposed  upon it by  this  Section  8.04  with  respect  to such
Mortgage Loan.

          (e) Each related  Servicer shall, in its sole  discretion,  have the
right to purchase for its own account from the Trust Estate any Mortgage  Loan
which is 91 days or more  delinquent.  Upon  purchase of such Mortgage Loan by
the related Servicer,  the Master Servicer and the Issuer shall have the right
to treat such Mortgage Loan as a Deleted Mortgage Loan and request the release
thereof  from the lien of this  Indenture  pursuant to Section  8.12.

SECTION 8.05.     Grant of Replacement Mortgage Loan.

          The Issuer shall be permitted to  substitute  any Mortgage  Loan for
any  Mortgage  Loan  initially  Granted  to the  Trustee on the  Closing  Date
pursuant to this  Indenture as set forth in Sections  2(a)(ii) and 2(c)(iv) of
the Master Servicing Agreement.

SECTION 8.06.     Reports by Trustee to Bondholders.

          On each  Distribution  Date, upon receipt from the Master  Servicer,
the Trustee  shall  deliver a  Distribution  Date  Statement to each Holder of
Bonds.

SECTION 8.07.     Reports by Trustee.

          In addition to any  statements  required to be delivered or prepared
by the Trustee  pursuant to Section  2.09,  8.02 or 10.01,  the Trustee  shall
deliver to the  Issuer,  within  two  Business  Days after the  request of the
Issuer,  a written  report  setting  forth the amount of each Pledged  Account
established  hereunder and the identity of the investments  included  therein.
Without limiting the generality of the foregoing,  the Trustee shall, upon the
request  of  the  Issuer,  promptly  transmit  to  the  Issuer  copies  of all
accountings of, and information with respect to,  collections  furnished to it
by the  Master  Servicer  and  shall  promptly  notify  the  Issuer  if on the
Distribution  Date,  the  related  Total  Distribution  Amount or any  portion
thereof has not been received by the Trustee.

SECTION 8.08.     Trust Estate; Release and Delivery of Mortgage Documents.

          (a) The Trustee may,  and when  required by the  provisions  of this
Indenture  shall,  execute  instruments  in  form  supplied  to it to  release
property from the lien of this Indenture,  or convey the Trustee's interest in
the same, in a manner and under  circumstances which are not inconsistent with
the  provisions  of this  Indenture  and the  TIA.  No party  relying  upon an
instrument  executed by the Trustee as provided in this  Article VIII shall be
bound to ascertain the Trustee's  authority,  inquire into the satisfaction of
any conditions precedent or see to the application of any moneys.

          (b) In order to facilitate  the  servicing of the Mortgage  Loans by
the Servicers,  the Master Servicer is authorized  under the Master  Servicing
Agreement for the benefit of the Trustee,  the Bondholders and the Issuer,  to
supervise, administer, monitor and oversee the servicing of the Mortgage Loans
by the Servicers and the  observance  and  performance by the Servicers of all
services, duties, responsibilities and obligations which are to be observed or
performed by each Servicer pursuant to the respective Servicing Agreement.

          (c) Upon request by a Servicer  accompanied by a Request for Release
of Documents in the form of Exhibit Two to the applicable  Custodial Agreement
to the effect  that a Mortgage  Loan has been the subject of a  Prepayment  in
Full or has  otherwise  been  paid in  full,  together  with any  other  items
required  under Section  8.12,  the Trustee  shall  promptly  request that the
Custodian  release  the related  Mortgage  Documents  and  execute  such other
documents as the Servicer may request to evidence  satisfaction  and discharge
of such Mortgage Loan.

          (d)  The  Trustee  shall,  at  such  time  as  there  are  no  Bonds
Outstanding,  release  all of the Trust  Estate to the Issuer  (other than any
cash held for the  payment of the Bonds  pursuant  to Section  3.03 or Section
4.02),  subject,  however, to Section 4.01 and the rights of the Trustee under
Section 6.07.

SECTION 8.09.     Amendments to the Master Servicing Agreement.

          The Trustee may enter into or consent to any amendment or supplement
to the Master Servicing  Agreement or waive any Master Servicing  Default only
in  accordance  with  the  applicable   provisions  of  the  Master  Servicing
Agreement.  The  Trustee  may,  in its  discretion,  decline  to enter into or
consent to any such supplement or amendment or make any such waiver (i) unless
the Trustee  receives an Opinion of Counsel that the  interests of the Holders
would not be materially  adversely affected or (ii) if its own rights,  duties
or immunities would be adversely affected.

SECTION 8.10.     Servicers and Master Servicer as Agents and Bailees of
                  Trustee.

          In order to facilitate  the  servicing of the Mortgage  Loans by the
each  Servicer or by the Master  Servicer,  each  Servicer  shall deposit in a
Servicing  Account  proceeds  of the  Mortgage  Loans in  accordance  with the
provisions of the Servicing  Agreements and this Indenture,  prior to the time
they are  deposited  into the Bond  Account.  In  addition,  on or before each
Withdrawal  Date,  each  Servicer  shall be  required  to remit to the  Master
Servicer  for  deposit  in the Bond  Account  all  funds  held in the  related
Servicing  Account that are required to be remitted to the Master  Servicer in
accordance with the terms of the Servicing  Agreement and the Master Servicing
Agreement.  Solely for  purposes  of  perfection  under  Section  9-305 of the
Uniform Commercial Code or similar provision of law in the state in which such
property is held by the Servicers or the Master  Servicer,  the Trustee hereby
designates the Master  Servicer and each Servicer as its agents and bailees to
hold such funds with  respect to the Mortgage  Loans until they are  deposited
into the Distribution Account as well as its agents and bailees in holding any
Mortgage  Documents or other  documents  contained in a Trustee  Mortgage File
released to it by the  Custodian  pursuant to Section  8.08(d),  and any other
items  constituting  a part of the Trust  Estate  which from time to time come
into possession of any Servicer or the Master  Servicer.  It is intended that,
by the Servicers' and Master Servicer's  acceptance of such agency pursuant to
the Servicing Agreements and the Master Servicing  Agreement,  the Trustee, as
secured party,  will be deemed to have possession of such Mortgage  Documents,
such moneys and such other items for purposes of Section  9-305 of the Uniform
Commercial  Code or  similar  provision  of law of the  states  in which  such
property is held by such Servicer or the Master Servicer.

SECTION 8.11.     Opinion of Counsel.

          The  Trustee  shall be  entitled  to receive at least five  Business
Days' notice of any action to be taken pursuant to Section 8.08(a) (other than
in  connection  with  releases of  Mortgage  Loans which were the subject of a
Principal  Prepayment  in  Full)  accompanied  by  copies  of any  instruments
involved,  and the Trustee shall be entitled to request an Opinion of Counsel,
in form and  substance  reasonably  satisfactory  to the Trustee,  stating the
legal effect of any such action,  outlining the steps required to complete the
same,  and  concluding  that all  conditions  precedent  to the taking of such
action have been complied with.  Counsel  rendering any such opinion may rely,
without  independent  investigation,  on  the  accuracy  and  validity  of any
certificate or other  instrument  delivered to the Trustee in connection  with
any such action.

SECTION 8.12.     Release of Mortgage Loans.

          (a) The Issuer  shall be entitled to request a release from the lien
of this  Indenture of any Mortgage  Loan at any time after such  Mortgage Loan
has been the subject of a Principal  Prepayment in Full or in accordance  with
the requirements of Section 8.04 if:

               (i) the related  Servicer  has complied  with all  requirements
     imposed on it by Section 8.04 in  connection  with such Mortgage Loan (or
     is  deemed  to have  complied  with  such  requirements  by reason of the
     provisions of Section 8.04(e));

               (ii) at the time such release is requested, no Default or Event
     of Default has occurred and is continuing;  provided,  however, that if a
     Mortgage  Loan has been the  subject of a Principal  Prepayment  in Full,
     then the Trustee  shall  release such Mortgage Loan from the lien of this
     Indenture upon  compliance  with all other  conditions of this subsection
     (a), notwithstanding the existence of a Default or Event of Default;

               (iii) the applicable Servicer, the Issuer or AmREIT delivers to
     the Trustee an Officers' Certificate (A) identifying the Mortgage Loan to
     be released,  (B) requesting the release  thereof,  (C) setting forth the
     amount  deposited in the Bond Account with respect  thereto,  if any, and
     (D)  certifying  that the  conditions  set forth in clauses  (i) and (ii)
     above have been satisfied; and

               (iv) the Issuer  delivers to the Trustee a certificate  of fair
     value if required by Section 314(d)(1) or Section 314(d)(3) of the TIA.

          (b) Upon satisfaction of the conditions  specified in subsection (a)
of this  Section  8.12,  the  Trustee  shall  release  from  the  lien of this
Indenture  and deliver to or upon the order of the Issuer the Mortgage Loan to
be  released  (including  all related  Mortgage  Documents)  described  in the
Request for Release.


                                 ARTICLE IX.

                          SUPPLEMENTAL INDENTURES

SECTION 9.01.     Supplemental Indentures Without Consent of Bondholders.

          Without the consent of the Holders of any Bonds,  the Issuer and the
Trustee,  at any time  and  from  time to  time,  may  enter  into one or more
indentures  supplemental  hereto, in form satisfactory to the Trustee, for any
of the following purposes:

          (1) to correct or amplify  the  description  of any  property at any
     time subject to the lien of this Indenture,  or better to assure,  convey
     and  confirm  unto the  Trustee  any  property  subject or required to be
     subjected  to the lien of this  Indenture,  or to  subject to the lien of
     this Indenture additional property;

          (2) to add to the conditions,  limitations  and  restrictions on the
     authorized amount, terms and purposes of the issuance, authentication and
     delivery  of any  Bonds,  as herein  set  forth,  additional  conditions,
     limitations and restrictions thereafter to be observed;

          (3) to evidence the succession of another Person to the Issuer,  and
     the  assumption  by any such  successor  of the  covenants  of the Issuer
     herein and in the Bonds contained;

          (4) to add to the  covenants  of the Issuer,  for the benefit of the
     Holders of all Bonds or to surrender any right or power herein  conferred
     upon the Issuer;

          (5) to cure any  ambiguity,  to correct or supplement  any provision
     herein which may be defective or  inconsistent  with any other  provision
     herein,  or to make any other  provisions  with  respect  to  matters  or
     questions  arising under this Indenture,  which shall not be inconsistent
     with the  provisions of this  Indenture,  provided that such action shall
     not adversely  affect the interests of the Holders of the Bonds (any such
     action  shall be deemed  not to  adversely  affect the  interests  of the
     Bondholders  if the Issuer  delivers  to the  Trustee  letters  from each
     Rating  Agency  to the  effect  that  such  action  will not  result in a
     downgrading of the Bonds); or

          (6) to modify,  eliminate or add to the provisions of this Indenture
     to such extent as shall be necessary to effect the  qualification of this
     Indenture under the TIA or under any similar  federal  statute  hereafter
     enacted,  and to add to this  Indenture  such other  provisions as may be
     expressly required by the TIA.

          The Trustee is hereby  authorized  to join in the  execution  of any
such supplemental indenture and to make any further appropriate agreements and
stipulations  that may be  therein  contained,  but the  Trustee  shall not be
obligated  to enter into any such  supplemental  indenture  that  affects  the
Trustee's own rights,  duties,  liabilities or immunities under this Indenture
or otherwise except to the extent required by law.

          The  Trustee  may in its  discretion  determine  whether  or not the
rights of the Holder of Bonds would be adversely  affected by any supplemental
indenture,  and any such determination shall be conclusive upon the Holders of
all Bonds,  whether  theretofore  or  thereafter  authenticated  and delivered
hereunder.  In making such  determination,  a supplemental  indenture shall be
conclusively  deemed by the Trustee not to  adversely  affect the Bonds if (i)
the Trustee  receives a letter or other writing from each Rating Agency rating
the Bonds to the effect that execution of the supplemental  indenture will not
result in any change in the current  rating  assigned by that Rating Agency to
the Bonds (or in the case of clause  (7)  above;  that will not  result in the
Bonds not being  assigned  by each agency the  highest  credit  rating of each
agency) and (ii) the  supplemental  indenture  effects no change in  principal
priority  schedules,   interest  rates,  Redemption  Prices,  substitution  of
Mortgage  Collateral,  Distribution  Dates, Record Dates, terms or redemption,
the application of surplus to the payment of the Bonds or other payment terms.
The Trustee shall not be liable for any such determination made in good faith.

SECTION 9.02.     Supplemental Indentures With Consent of Bondholders.

          With the consent of the Holders of Bonds  representing not less than
two-thirds  of the  aggregate  Principal  Amount  of the  Bonds by Act of said
Holders  delivered to the Issuer and the  Trustee,  the Issuer and the Trustee
may enter into an indenture or indentures  supplemental hereto for the purpose
of adding any provisions  to, or changing in any manner or eliminating  any of
the  provisions of, this Indenture or of modifying in any manner the rights of
the Holders of the Bonds under this Indenture; provided, however, that no such
supplemental  indenture  shall,  without  the  consent  of the  Holder of each
Outstanding Bond affected thereby:

          (1) change  the  Stated  Maturity  of the final  installment  of the
     principal of, or any  installment  of interest on, any Bond or reduce the
     principal  amount  thereof,   the  Bond  Interest  Rate  thereon  or  the
     Redemption Price with respect thereto,  change the earliest date on which
     any Bond may be redeemed at the option of the Issuer, change any place of
     payment where, or the coin or currency in which, any Bond or any interest
     thereon  is  payable,  or  impair  the  right to  institute  suit for the
     enforcement of the payment of any installment of interest due on any Bond
     on or after the Stated  Maturity  thereof or for the  enforcement  of the
     payment of the entire remaining unpaid principal amount of any Bond on or
     after the  Stated  Maturity  of the final  installment  of the  principal
     thereof  (or,  in the  case of  redemption,  on or after  the  applicable
     Redemption Date);

          (2) reduce the percentage of the aggregate  Principal  Amount of the
     Bonds,  the  consent  of the  Holders of which is  required  for any such
     supplemental  indenture,  or the  consent  of the  Holders  of  which  is
     required for any waiver of compliance  with  provisions of this Indenture
     or  Defaults  hereunder  and  their  consequences  provided  for in  this
     Indenture;

          (3) modify any of the  provisions of this  Section,  Section 5.14 or
     Section 5.18(b) except to increase any percentage specified therein or to
     provide  that  certain  other  provisions  of this  Indenture  cannot  be
     modified or waived without the consent of the Holder of each  Outstanding
     Bond affected thereby;

          (4) modify or alter the  provisions of the proviso to the definition
     of the term "Outstanding";

          (5) permit the creation of any lien ranking  prior to or on a parity
     with the lien of this  Indenture  with  respect  to any part of the Trust
     Estate (except for Permitted  Encumbrances) or terminate the lien of this
     Indenture  on any  property  at any time  subject  hereto or deprive  the
     Holder  of any  Bond  of  the  security  afforded  by the  lien  of  this
     Indenture; or

          (6) modify any of the provisions of this Indenture in such manner as
     to materially and adversely  affect rights of the Holders of the Bonds to
     the benefits of any  provisions  for the  mandatory  redemption  of Bonds
     contained herein.

          The  Trustee  may in its  discretion  determine  whether  or not the
rights of the Holder of any Bonds would be materially  and adversely  affected
by any supplemental  indenture and any such determination  shall be conclusive
upon the  Holders of all Bonds  authenticated  and  delivered  hereunder.  The
Trustee shall not be liable for any such determination made in good faith.

          It shall not be  necessary  for any Act of  Bondholders  under  this
Section to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

          Promptly  after the  execution  by the Issuer and the Trustee of any
supplemental indenture pursuant to this Section, the Trustee shall mail to the
Holders of the Bonds to which  such  supplemental  indenture  relates a notice
setting forth in general terms the substance of such  supplemental  indenture.
Any failure of the Trustee to mail such notice,  or any defect therein,  shall
not,  however,  in  any  way  impair  or  affect  the  validity  of  any  such
supplemental indenture.

SECTION 9.03.     Execution of Supplemental Indentures.

          In  executing,  consenting  to or accepting  the  additional  trusts
created  by,  any  supplemental  indenture  permitted  by this  Article or the
modifications  thereby of the trusts  created by this  Indenture,  the Trustee
shall be  entitled to receive,  and  (subject to Section  6.01) shall be fully
protected in relying upon, an Opinion of Counsel stating that the execution of
such supplemental indenture is authorized or permitted by this Indenture.  The
Trustee may, but shall not be obligated  to, enter into any such  supplemental
indenture which affects the Trustee's own rights,  duties or immunities  under
this Indenture or otherwise.  Executed  copies of any  supplemental  indenture
permitted  by this  Article  shall be  provided  by the  Trustee to the Rating
Agencies.

SECTION 9.04.     Effect of Supplemental Indentures.

          Upon the execution of any supplemental indenture under this Article,
this  Indenture   shall  be  modified  in  accordance   therewith,   and  such
supplemental  indenture  shall form a part of this Indenture for all purposes;
and every Holder of Bonds to which such  supplemental  indenture relates which
have theretofore been or thereafter are authenticated and delivered  hereunder
shall be bound thereby.

SECTION 9.05.     Conformity with Trust Indenture Act.

          Every supplemental indenture executed pursuant to this Article shall
conform  to the  requirements  of the TIA as then  in  effect  so long as this
Indenture shall then be qualified under the TIA.

SECTION 9.06.     Reference in Bonds to Supplemental Indentures.

          Bonds  authenticated  and  delivered  after  the  execution  of  any
supplemental  indenture  pursuant to this  Article may, and if required by the
Trustee  shall,  bear a notation  in form  approved  by the  Trustee as to any
matter  provided for in such  supplemental  indenture.  If the Issuer shall so
determine,  new Bonds so modified as to conform, in the opinion of the Trustee
and the  Issuer,  to any  such  supplemental  indenture  may be  prepared  and
executed  by the Issuer and  authenticated  and  delivered  by the  Trustee in
exchange for Bonds.

SECTION 9.07.     Amendments to Deposit Trust Agreement or Master Servicing
                  Agreement.

          The Trustee  shall,  upon Issuer  Request,  consent to any  proposed
amendment to the Deposit Trust Agreement or Master Servicing Agreement,  or an
amendment to or waiver of any provision of any other document  relating to the
Deposit  Trust  Agreement or Master  Servicing  Agreement,  such consent to be
given  without the  necessity of  obtaining  the consent of the Holders of any
Bonds upon receipt by the Trustee of:

               (i) an Opinion of Counsel to the effect that such  amendment or
     waiver will not  materially  and  adversely  affect the  interests of the
     Holders of the Bonds and that all  conditions  precedent  to such consent
     specified in this Section 9.07 have been  satisfied;  provided,  however,
     that  no  such  Opinion  of  Counsel  shall  be  required  if the  Person
     requesting the amendment obtains a letter from each Rating Agency stating
     that the amendment  would not result in the  downgrading or withdrawal of
     the respective  ratings then assigned to the Bonds;  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;

               (ii) an Officers' Certificate, to which such proposed amendment
     or waiver shall be attached,  stating that such attached copy is the true
     copy  of the  proposed  amendment  or  waiver  and  that  all  conditions
     precedent  to such  consent  specified  in this  Section  9.07  have been
     satisfied;

               (iii) written  confirmation  from the Rating  Agencies that the
     implementation  of the proposed  amendment  or waiver will not  adversely
     affect their rating of the Bonds; and

               (iv) any other document required pursuant to Section 11.01;

provided,    however,    amendments   to   the    definitions   of   Specified
Overcollateralization  Amount,  Base Specified  Overcollateralization  Amount,
Target  Percentage and Serious  Delinquencies,  (each of which is contained in
the Master  Servicing  Agreement),  may be made  solely  upon (i) the  written
consent of the Issuer and (ii) advise of tax counsel to the Issuer.

          Notwithstanding the foregoing, the Trustee may decline to consent to
a proposed waiver or amendment that adversely  affects its own rights,  duties
or immunities under this Indenture or otherwise.

          Nothing in this  Section 9.07 shall be construed to require that any
Person  obtain the  consent of the Trustee to any  amendment  or waiver or any
provision of any document  where the making of such amendment or the giving of
such waiver without  obtaining the consent of the Trustee is not prohibited by
this  Indenture  or by the terms of the  document  that is the  subject of the
proposed amendment or waiver.


                                  ARTICLE X.

                              REDEMPTION OF BONDS

SECTION 10.01.    Redemption.

          (a) The Bonds shall not be subject to special redemption.

          (b) The Bonds shall be subject to redemption by the Issuer, in whole
but not in part, at the option of the Issuer,  on any Distribution  Date on or
after the  Distribution  Date  after  which the Bond  Principal  Balance  with
respect  to such  Distribution  Date,  is 35% or less  than the  initial  Bond
Principal  Balance,  on the terms and conditions  specified in this subsection
(b) at the Redemption  Price.  If the Issuer elects to so redeem the Bonds, it
shall, no later than 30 days prior to the Distribution  Date selected for such
redemption  (the  "Redemption  Date"),  deliver notice of such election to the
Trustee  and  either  (a)  deposit  the  Redemption   Price  therefor  in  the
Distribution  Account or (b) state in such  notice that the  Redemption  Price
will be  deposited in the  Distribution  Account not later than 10:00 A.M. New
York City  time on the  applicable  Redemption  Date.

          (c) The Bonds will be subject to mandatory redemption and retirement
by the Issuer at the Redemption Price in the event that the Servicer exercises
its option to cause the  Master  Servicer  to  conduct an auction  sale of the
Mortgage Loans upon  completion of such sale.  Such option may be exercised by
the Servicer on any Distribution Date after the Distribution Date with respect
to which the Pool  Principal  Balance  is equal to 10% or less of the  Initial
Pool Principal  Balance.  To conduct such auction,  the Master  Servicer shall
solicit  and turn over to the  Trustee at least  three bids for the  remaining
Mortgage Loans each from a nationally recognized dealer in mortgages specified
by notice in writing from the Issuer to the Master Servicer, which dealer must
be a Person that is not an affiliate of the Master Servicer. The Trustee shall
accept the highest such bid submitted provided,  further, that the price to be
paid for the  remaining  Mortgage  Loans shall not be less than the  aggregate
outstanding  principal  balance of the Mortgage  Loans plus accrued but unpaid
interest  thereon to the sale date,  plus all amounts due by the Issuer to the
Trustee, the Master Servicer, the Servicer,  the Special Servicer,  AmREIT and
plus the  amount of any other  claims  against  the Issuer  then  outstanding,
regardless of whether said claims are enforceable in a court of law or equity.
In addition,  in order to exercise the option to cause the Master  Servicer to
conduct an auction sale of the Mortgage  Loans, in the manner set forth above,
prior to  soliciting  such bids,  the Servicer  shall  provide the Issuer with
notice 90 days' prior to the exercise of such option.  Prior to accepting  the
highest bid as set forth in the second preceding  sentence,  the Trustee shall
first  offer the  Mortgage  Loans to the  Depositor  at the same price as such
highest bid. In the event that no acceptable  bids are  received,  the Trustee
shall reconduct an auction quarterly.

          (d) In effecting any redemption  pursuant to subsections (b) or (c),
concurrent with the notice  provided for therein,  the Issuer shall deliver an
Issuer  Order   directing   the  Trustee  to  effect  such   redemption,   any
certification  and opinion  required  pursuant to Section  11.01 and a form of
redemption  notice.  All Bonds so  redeemed  shall be due and  payable on such
Redemption  Date upon the giving of the  notice  thereof  required  by Section
10.02.

          (e) If the Issuer elects to retain and resell the Bonds,  other than
to an affiliate,  following any redemption  pursuant to subsection (b) of this
Section  10.01,  the Issuer  shall be  required  to  provide,  as a  condition
precedent  to such sale,  the  opinion set forth in Section  2.12(c).

SECTION 10.02.     Form of Redemption Notice.

          Notice of  redemption  shall be given by the  Trustee in the name of
and at the expense of the Issuer by first class mail, postage prepaid,  mailed
not less than thirty days prior to the applicable  Redemption  Date (but in no
event  prior to the date on which the  Redemption  Price  with  respect to the
Bonds to be  redeemed  pursuant  to Section  10.01 has been  deposited  in the
Distribution  Account or the date on which the notice of such deposit referred
to in Section  10.01 has been received by the Trustee) to each Holder of Bonds
to be  redeemed,  such  Holders  being  determined  as of the Record Date with
respect to the Distribution Date on which such redemption is to occur.

          All notices of redemption shall state:

          (1) the Redemption Date; and

          (2) the fact of such payment in full,  or notice that payment  shall
     be made by 10:00 A.M.,  New York City time, on the  Redemption  Date, and
     the place  where  such  Bonds are to be  surrendered  for  payment of the
     Redemption Price (which shall be the office or agency of the Issuer to be
     maintained  as  provided  in Section  3.02).  Failure  to give  notice of
     redemption, or any defect therein, to any Holder of any Bond selected for
     redemption  shall not impair or affect the validity of the  redemption of
     any other Bond.

SECTION 10.03.    Bonds Payable on Redemption Date.

          Notice of redemption having been given as provided in Section 10.02,
the Bonds or  portions  thereof so to be  redeemed  shall,  on the  applicable
Redemption  Date,  become due and payable at the Redemption  Price and (unless
the Issuer shall default in the payment of the  Redemption  Price or elect not
to retire the Bonds so  redeemed,  as provided  in Section  10.04) no interest
shall  accrue  on such  Redemption  Price  for any  period  after the last day
preceding the day on which such Redemption Date occurs.

SECTION 10.04.    Retention of Bonds by Issuer.

          In the event that the Issuer  effects a  redemption  of the Bonds in
accordance with the provisions of Section 10.01(b),  it may elect to cause the
Bonds to remain  Outstanding  and not release the lien of the  Indenture  with
respect to the Trust Estate  securing such Bonds or terminate  such Bonds.  If
the Issuer so elects,  the Bonds shall not merge with the  security  therefor,
but shall remain validly  Outstanding,  subject to the following paragraph and
Section 10.01(e).

          Notwithstanding  the  foregoing,  no redemption of any Bond shall be
permitted  without  retiring it unless the Issuer shall have  delivered to the
Trustee an Opinion of Counsel that such redemption without retirement will not
adversely  affect the status of any Bond, for federal income tax purposes,  as
debt of the Person that is  considered  the  beneficial  owner of the Mortgage
Loans.


                                 ARTICLE XI.

                                MISCELLANEOUS

SECTION 11.01.    Compliance Certificates and Opinions.

          Upon any application or request by the Issuer to the Trustee to take
any action under any provision of this Indenture,  the Issuer shall furnish to
the Trustee an Officers' Certificate stating that all conditions precedent, if
any, provided for in this Indenture  relating to the proposed action have been
complied  with and an Opinion of Counsel  stating  that in the opinion of such
counsel all such conditions precedent, if any, have been complied with, except
that in the case of any such application or request as to which the furnishing
of such documents is specifically  required by any provision of this Indenture
relating to such particular  application or request, no additional certificate
or opinion need be furnished.

          Every certificate, opinion or letter with respect to compliance with
a  condition  or  covenant  provided  for in  this  Indenture  (including  one
furnished  pursuant to specific  requirements of this Indenture  relating to a
particular application or request) shall include:

          (1) a  statement  that each  individual  signing  such  certificate,
     opinion or letter has read such covenant or condition and the definitions
     herein relating thereto;

          (2) a brief  statement as to the nature and scope of the examination
     or investigation  upon which the statements or opinions contained in such
     certificate,  opinion or letter are based;

          (3) a statement that, in the opinion of each such individual,  he or
     she has made such  examination or investigation as is necessary to enable
     such individual to express an informed  opinion as to whether or not such
     covenant or condition has been complied with; and

          (4) a  statement  as  to  whether,  in  the  opinion  of  each  such
     individual,  such condition or covenant has been complied  with.

SECTION 11.02.    Form of Documents Delivered to Trustee.

          In any case where  several  matters are required to be certified by,
or covered by an opinion of, any specified  Person,  it is not necessary  that
all such matters be certified  by, or covered by the opinion of, only one such
Person, or that they be so certified or covered by only one document,  but one
such Person may certify or give an opinion  with  respect to some  matters and
one or more other such  Persons as to other  matters,  and any such Person may
certify or give an opinion as to such matters in one or several documents

          Any certificate or opinion of an officer of the Issuer may be based,
insofar as it relates to legal  matters,  upon a certificate or opinion of, or
representations by, counsel,  unless such officer knows, or in the exercise of
reasonable   care   should   know,   that  the   certificate   or  opinion  or
representations  with respect to the matters upon which his other  certificate
or opinion is based are erroneous.  Any such Issuer  certificate or Opinion of
Counsel  may be based,  insofar  as it  relates  to  factual  matters,  upon a
certificate  or opinion of, or  representations  by, an Authorized  Officer or
Officers  of  the  Owner  Trustee  or a  certificate  of the  officers  of the
Depositor  or the manager of the Issuer,  stating  that the  information  with
respect to such factual matters is in the possession of the Owner Trustee,  or
the  Depositor  or the manager of the Issuer,  unless such  officer or counsel
knows, or in the exercise of reasonable care should know, that the certificate
or opinion or representations with respect to such matters are erroneous.  Any
Opinion of Counsel may be based on the written  opinion of other  counsel,  in
which event such  Opinion of Counsel  shall be  accompanied  by a copy of such
other counsel's  opinion and shall include a statement to the effect that such
counsel  believes that such counsel and the Trustee may  reasonably  rely upon
the opinion of such other counsel.

          Where any Person is  required  to make,  give or execute two or more
applications, requests, consents, certificates,  statements, opinions or other
instruments under this Indenture,  they may, but need not, be consolidated and
form one instrument.

          Wherever in this  Indenture,  in connection  with any application or
certificate  or report to the  Trustee,  it is provided  that the Issuer shall
deliver any document as a condition of the granting of such application, or as
evidence of the Issuer's  compliance with any term hereof, it is intended that
the truth and accuracy,  at the time of the granting of such application or at
the effective date of such  certificate or report (as the case may be), of the
facts and opinions  stated in such  document  shall in such case be conditions
precedent  to the right of the Issuer to have such  application  granted or to
the  sufficiency  of such  certificate  or report.  The  foregoing  shall not,
however, be construed to affect the Trustee's right to rely upon the truth and
accuracy  of any  statement  or  opinion  contained  in any such  document  as
provided in Section 6.01(b)(2).

          Whenever in this  Indenture  it is provided  that the absence of the
occurrence  and  continuation  of a Default or Event of Default is a condition
precedent  to the  taking  of any  action by the  Trustee  at the  request  or
direction of the Issuer,  then,  notwithstanding that the satisfaction of such
condition is a condition  precedent to the Issuer's right to make such request
or direction, the Trustee shall be protected in acting in accordance with such
request or  direction  if it does not have  knowledge  of the  occurrence  and
continuation  of such  Default  or Event of  Default  as  provided  in Section
6.01(d).

SECTION 11.03.    Acts of Bondholders.

          (a) Any request, demand, authorization,  direction, notice, consent,
waiver or other  action  provided  by this  Indenture  to be given or taken by
Bondholders  may be embodied in any  evidence  by one or more  instruments  of
substantially  similar  tenor  signed by such  Bondholders  in person or by an
agent duly appointed in writing;  and,  except as herein  otherwise  expressly
provided,   such  action  shall  become  effective  when  such  instrument  or
instruments  are delivered to the Trustee,  and, where it is hereby  expressly
required,  to the  Issuer.  Such  instrument  or  instruments  (and the action
embodied therein and evidenced  thereby) are herein  sometimes  referred to as
the "Act" of the Bondholders signing such instrument or instruments.  Proof of
execution of any such  instrument  or of a writing  appointing  any such agent
shall be sufficient  for any purpose of this Indenture and (subject to Section
6.01) conclusive in favor of the Trustee and the Issuer, if made in the manner
provided in this Section.

          (b) The fact and date of the  execution  by any  Person  of any such
instrument  or  writing  may be proved by the  affidavit  of a witness of such
execution  or by the  certificate  of  any  notary  public  or  other  officer
authorized  by law to take  acknowledgements  of  deeds,  certifying  that the
individual  signing such instrument or writing  acknowledged to him or her the
execution  thereof.  Whenever such execution is by an officer of a corporation
or a member of a partnership  on behalf of such  corporation  or  partnership,
such certificate or affidavit shall also constitute sufficient proof of his or
her  authority.

          (c) The ownership of Bonds shall be proved by the Bond Register.

          (d) Any request, demand, authorization,  direction, notice, consent,
waiver or other  action by the  Holder of any Bonds  shall  bind the Holder of
every Bond issued  upon the  registration  of transfer  thereof or in exchange
therefor or in lieu thereof,  in respect of anything done, omitted or suffered
to be done by the  Trustee or the Issuer in reliance  thereon,  whether or not
any notation of such action is made upon such Bonds.

SECTION 11.04.    Notices, etc. to Trustee and Issuer.

          Any request,  demand,  authorization,  direction,  notice,  consent,
waiver or Act of Bondholders or other documents  provided or permitted by this
Indenture to be made upon, given or furnished to, or filed with:

          (1)  the  Trustee  by any  Bondholder  or by  the  Issuer  shall  be
          sufficient for every purpose hereunder if made, given,  furnished or
          filed in  writing  to or with and  received  by the  Trustee  at its
          Corporate Trust Office;

          (2)  the  Issuer  by the  Trustee  or by  any  Bondholder  shall  be
          sufficient  for every  purpose  hereunder  (except  as  provided  in
          Sections  5.01(3) and (4)) if in writing  and  mailed,  first-class,
          postage prepaid,  to the Issuer addressed to it c/o Wilmington Trust
          Company,  as Owner  Trustee,  Rodney  Square  North,  1100 N. Market
          Street,  Wilmington,  DE  19890-0001,   Attention:  Corporate  Trust
          Administration,  or at any other  address  previously  furnished  in
          writing to the Trustee by the Issuer; or

          (3) any  Rating  Agency by the  Trustee,  the  Issuer or the  Master
          Servicer  shall be sufficient  for every purpose  hereunder if made,
          given, furnished or filed in writing to or with and received by such
          Rating Agency at the address  specified  therefor in the  definition
          corresponding to the name of such Rating Agency.

SECTION 11.05.    Notices and Reports to Bondholders; Waiver of Notices.

          Where this Indenture provides for notice to Bondholders of any event
or the mailing of any report to  Bondholders,  such notice or report  shall be
sufficiently  given (unless  otherwise herein  expressly  provided) if mailed,
first-class,  postage prepaid, to each Bondholder affected by such event or to
whom such report is required to be mailed,  at the address of such  Bondholder
as it appears on the Bond  Register,  not later than the latest date,  and not
earlier than the earliest  date,  prescribed  for the giving of such notice or
the  mailing  of  such  report.  In any  case  where a  notice  or  report  to
Bondholders  is mailed in the manner  provided  above,  neither the failure to
mail such notice or report,  nor any defect in any notice or report so mailed,
to any particular  Bondholder  shall affect the  sufficiency of such notice or
report with  respect to other  Bondholders,  and any notice or report which is
mailed in the manner herein  provided shall be  conclusively  presumed to have
been duly given or provided.

          Where this Indenture provides for notice in any manner,  such notice
may be waived in writing by any Person entitled to receive such notice, either
before or after the event,  and such waiver  shall be the  equivalent  of such
notice.  Waiver of notice by any  Bondholder  shall be filed with the Trustee,
but such filing  shall not be a  condition  precedent  to the  validity of any
action taken in reliance upon such waiver.

          In case,  by reason of the  suspension  of regular mail service as a
result of a strike, work stoppage or similar activity, it shall be impractical
to mail notice of any event to Bondholders  when such notice is required to be
given pursuant to any provision of this  Indenture,  then any manner of giving
such notice as shall be  satisfactory  to the Trustee  shall be deemed to be a
sufficient giving of such notice.

          Where  this  Indenture  provides  for notice to  Bondholders  of any
event,  such  notice  shall  also be sent to S&P,  so long as S&P is a  Rating
Agency and to Duff & Phelps so long as Duff & Phelps is a Rating Agency.

SECTION 11.06.    Rules by Trustee and Agents.

          The   Trustee  may  make   reasonable   rules  for  any  meeting  of
Bondholders.   Any  Agent  may  make  reasonable   rules  and  set  reasonable
requirements for its functions.

SECTION 11.07.    Conflict with Trust Indenture Act.

          If this  Indenture  is  qualified  under  the TIA and any  provision
hereof limits,  qualifies or conflicts with another  provision hereof which is
required to be included in this Indenture by any of the provisions of the TIA,
such required provision shall control.

SECTION 11.08.    Effect of Headings and Table of Contents.

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

SECTION 11.09.    Successors and Assigns.

          All covenants and  agreements in this  Indenture by the Issuer shall
bind its successors and assigns, whether so expressed or not.

SECTION 11.10.    Separability.

          In case any  provision  in this  Indenture  or in the Bonds shall be
invalid, illegal or unenforceable,  the validity,  legality and enforceability
of the  remaining  provisions  shall not in any way be  affected  or  impaired
thereby.

SECTION 11.11.    Benefits of Indenture.

          Except as  provided  in  Section  12.01(i)  hereof,  nothing in this
Indenture  or in the Bonds,  expressed  or implied,  shall give to any Person,
other than the parties  hereto and their  successors  hereunder,  any separate
trustee or co-trustee  appointed under Section 6.14 and the  Bondholders,  any
benefit or any legal or equitable right, remedy or claim under this Indenture.

SECTION 11.12.    Legal Holidays.

          In any case where the date of any Distribution Date, Redemption Date
or any other date on which  principal of, or interest on, any Bond is proposed
to be paid  shall  not be a  Business  Day,  then  (notwithstanding  any other
provision  of the Bonds or this  Indenture)  payment  need not be made on such
date, but may be made on the next succeeding  Business Day with the same force
and  effect  as if made on the  nominal  date of any such  Distribution  Date,
Redemption Date or other date for the payment of principal of, or interest on,
any Bond, as the case may be, and no interest shall accrue for the period from
and after any such nominal date, provided such payment is made in full on such
next succeeding Business Day.

SECTION 11.13.    Governing Law.

          THIS  INDENTURE AND EACH BOND 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  BONDHOLDERS
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

SECTION 11.14.    Counterparts.

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

SECTION 11.15.    Recording of Indenture.

          This  Indenture is subject to recording  in any  appropriate  public
recording  office,  such  recording  to be  effected  by the Issuer and at its
expense  in  compliance  with any  Opinion of Counsel  delivered  pursuant  to
Section 2.12(c) or Section 3.06.

SECTION 11.16.    Issuer Obligation.

          No recourse may be taken,  directly or  indirectly,  against (i) the
Bank,  (ii) any  incorporator,  subscriber to the capital stock,  stockholder,
officer or  director of the Bank or of any  predecessor  or  successor  of the
Bank,  (iii) any holder of a beneficial  interest in the Issuer (solely in its
capacity as such),  (iv) any  incorporator,  subscriber to the capital  stock,
stockholder,  partner,  beneficiary,  agent, officer,  director,  employee, or
successor  or assign of a holder of a beneficial  interest in the Issuer,  (v)
the  Depositor or any  Affiliate  thereof  (other than the Issuer) or (vi) any
incorporator,  subscriber to the capital stock, stockholder, officer, director
or employee of the Trustee or any predecessor or successor of the Trustee with
respect to the Issuer's obligation with respect to the Bonds or the obligation
of the Issuer or the Trustee under this Indenture or any  certificate or other
writing delivered in connection herewith or therewith.

SECTION 11.17.    Inspection.

          The Issuer agrees that, on reasonable  prior notice,  it will permit
any representative of the Trustee,  during the Issuer's normal business hours,
to examine all books of  account,  records,  reports  and other  papers of the
Issuer,  to make  copies  and  extracts  therefrom,  to cause such books to be
audited by Independent  Accountants  selected by the Trustee,  as the case may
be, and to discuss its  affairs,  finances  and  accounts  with its  officers,
employees and Independent Accountants (and by this provision the Issuer hereby
authorizes its Accountants to discuss with such  representatives such affairs,
finances and accounts),  all at such  reasonable  times and as often as may be
reasonably  requested.  Any reasonable expense incident to the exercise by the
Trustee of any rights under this Section 11.17 shall be borne by the Issuer.

SECTION 11.18.    Usury.

          The amount of  interest  payable or paid on any Bond under the terms
of this  Indenture  shall be limited to an amount  which  shall not exceed the
maximum  nonusurious  rate of interest  allowed by the applicable  laws of the
United  States or the State of New York  (whichever  shall  permit  the higher
rate),  which  could  lawfully be  contracted  for,  charged or received  (the
"Highest  Lawful  Rate").  In the event any  payment of  interest  on any Bond
exceeds the Highest Lawful Rate, the Issuer stipulates that such excess amount
will be  deemed  to have been paid as a result of an error on the part of both
the Trustee,  acting on behalf of the Holder of such Bond, and the Issuer, and
the Holder  receiving  such excess payment shall  promptly,  upon discovery of
such error or upon notice  thereof from the Issuer or the Trustee,  refund the
amount of such  excess or, at the option of the  Trustee,  apply the excess to
the payment of principal of such Bond, if any, remaining unpaid.

SECTION 11.19.    No Petition.

          The Trustee,  by entering into this Indenture,  and each Bondholder,
by accepting a Bond,  hereby covenant and agree that they will not at any time
institute  against the  Depositor  or the Issuer,  or join in any  institution
against  the  Depositor  or the  Issuer of,  any  bankruptcy,  reorganization,
arrangement, insolvency or liquidation proceedings, or other proceedings under
any United  States  federal or state  bankruptcy  or similar law in connection
with any  obligations  relating  to the Bonds,  this  Indenture  or any of the
Operative Agreements.

          24714/9 89 IN WITNESS WHEREOF,  each party has caused this Indenture
to be  executed by its duly  authorized  officer or officers as of the day and
year first above written.


                                  AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                                  as Issuer

                                  By:  WILMINGTON TRUST COMPANY,
                                       not in its individual capacity but
                                       solely as Owner Trustee


                                  By:  _______________________________________
                                       Name:
                                       Title:

                                  FIRST UNION NATIONAL BANK
                                  as Trustee


                                  By:  _______________________________________
                                       Authorized Officer


                                  By:  _______________________________________
                                       Name:
                                       Title:


STATE OF DELAWARE                 )
                                  )  ss.:
COUNTY OF NEW CASTLE              )


          On the _____ day of June in the year one  thousand  nine hundred and
ninety-eight before me personally came  ___________________,  to me known, who
being  by  me  duly  sworn  did  depose  and  say  that   she/he   resides  in
__________________________,  that  she/he  is the  _______________________  of
_____________________,  the  corporation  described in and which  executed the
above  instrument  and that she/he signed her/his name thereto by authority of
the Board of Directors of said corporation.

[NOTARIAL SEAL]


                                            Notary Public


STATE OF NORTH CAROLINA           )
                                  ) ss.:
COUNTY OF ________________        )


          On the ______ day of June,  1998,  before me, a notary public in and
for said State, personally appeared ________________________________, known to
me  (or  proved  to  me  on  the  basis  of  satisfactory  evidence)  to  be a
________________________  of _________________,  the corporation that executed
the within  instrument,  and also known to me (or proved to me on the basis of
satisfactory  evidence)  to be the persons  who  executed it on behalf of said
__________________________  corporation,  and  acknowledged  to me  that  such
__________________________ corporation executed the within instrument.

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

[NOTARIAL SEAL]


                                            Notary Public


                                                                    SCHEDULE A


                          Schedule of Mortgage Loans


                                   EXHIBIT I

                             FORM OF CLASS A BOND


          PRINCIPAL  OF THIS  BOND IS  PAYABLE  IN  INSTALLMENTS  AS SET FORTH
HEREIN. ACCORDINGLY, THE PRINCIPAL AMOUNT OF THIS BOND AT ANY TIME MAY BE LESS
THAN THE AMOUNT SHOWN ON THE FACE HEREOF.  THE  PRINCIPAL  AMOUNT OF THIS BOND
MAY BE ASCERTAINED  ONLY BY OBTAINING A CONFIRMATION  THEREOF FROM THE TRUSTEE
UNDER THE INDENTURE REFERRED TO BELOW.


                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                      a Delaware Statutory Business Trust

                         Collateralized Mortgage Bonds
                                    CLASS A

                        STATED MATURITY: [[__________]]
                         ISSUE DATE: June [[__]], 1998


Initial Principal
Amount of this Bond:

$___________                                              CERTIFICATE NUMBER 1


          American  Residential  Eagle Bond Trust  1998-1  (the  "Issuer"),  a
statutory  business trust formed under a deposit trust  agreement  dated as of
June  1,  1998  and  having  Wilmington  Trust  Company,  a  Delaware  banking
corporation,  as Owner Trustee, for value received,  hereby promises to pay to
[___________________]   or   registered   assigns,   the   principal   sum  of
________________________   ($___________)  in  monthly   installments  on  the
_____________  day of each month,  commencing on [[_____]]  25, 1998 (each,  a
"Distribution  Date"),  and ending on or before  May 25,  2028,  (the  "Stated
Maturity"  of  such  final  installment  of  principal),  and to pay  interest
(computed on the basis of a 360-day year and actual  number of days elapsed on
the Bond Principal Balance (as defined in the Indenture  hereinafter  referred
to) of this Bond on each Distribution Date for the related period,  commencing
on the immediately  preceding  Distribution Date (or, in the case of the first
Accrual  Period,  commencing  on the  Closing  Date)  and  ending  on the date
immediately  preceding such Distribution  Date, as set forth herein and in the
Indenture  and the  Master  Servicing  Agreement  referred  to  below.  If any
Distribution Date shall not be a "Business Day" (as defined in the Indenture),
payment of the amount due will be made on the next succeeding Business Day.

          Installments  of  principal  of this  Bond  are due and  payable  as
described in the Indenture and in the master  servicing  agreement dated as of
June 1, 1998 (the "Master Servicing Agreement"), among the Issuer, the Trustee
and the Master Servicer, as such agreement may be amended or supplemented from
time to time as permitted thereby.

          The  principal  of, and  interest  on, this Bond are payable in such
coin or currency of the United  States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer  with  respect  to this  Bond  shall  be  applied  as set  forth in the
Indenture. Any installment of principal or interest which is not paid when and
as due shall bear interest as described herein and in the Indenture.

          Unless the certificate of authentication hereon has been executed by
the  Trustee  by manual  signature,  this Bond  shall not be  entitled  to any
benefit under the Indenture, or be valid or obligatory for any purpose.

          IN WITNESS WHEREOF, American Residential Eagle Bond Trust 1998-1 has
caused this instrument to be duly executed by its duly authorized officer.

Dated: [[______]], 1998           AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1


                                  By:  WILMINGTON TRUST COMPANY,
                                       not in its individual capacity but
                                       solely as Owner Trustee


                                       By:____________________________________

                                       Title:_________________________________


                         CERTIFICATE OF AUTHENTICATION

This is one of the Bonds referred to in the within-mentioned Indenture.

______________________________,
as Trustee


By:_______________________________
   Authorized Signatory


          This Bond is one of a duly authorized  issue of Bonds of the Issuer,
designated as its  Collateralized  Mortgage Bonds (herein called the "Bonds").
The Bonds are issuable in one or more classes; the Bonds of a particular Class
being  herein  called  the  Class A, all  issued  and to be  issued  under the
Issuer's Indenture dated as of June 1, 1998 between the Issuer and First Union
National Bank (the "Trustee",  which term includes any successor Trustee under
the  Indenture),  which  authorized  the Bonds,  and  reference is hereby made
thereto for a statement of the respective rights thereunder of the Issuer, the
Trustee and the Holders of the Bonds of each particular  Class thereof and the
terms upon which the Bonds of each Class are, and are to be, authenticated and
delivered. The Bond is one of the Class A Bonds.

          All terms used in this Bond which are defined in the Indenture shall
have  the  meanings  assigned  to them in the  Indenture  or,  if not  defined
therein, in the Master Servicing Agreement or the Trust Agreement, dated as of
June 1,  1998,  between  the  Depositor  and First  Union  National  Bank,  as
Certificate Trustee (the "Certificate Trust Agreement").

          The  interest  rate for the  Class A Bonds  (the  "Class A  Interest
Rate") for the first  Distribution  Date will be equal to 6.14% per annum. The
Class A  Interest  Rate,  (I) for  each  Distribution  Date  after  the  first
Distribution  Date and on which the Bond Principal  Balance is greater than or
equal to 35% of the initial Bond Principal Balance, will be equal to the least
of (A) a per annum floating rate equal to LIBOR for the related Accrual Period
plus 0.48%,  (B) 9.50% per annum and (C) the Net Funds Cap and,  (II) for each
Distribution  Date after which the Bond Principal  Balance is less than 35% of
the initial Bond  Principal  Balance,  will be equal to the least of (X) a per
annum  floating  rate equal to LIBOR for the  related  Accrual  Period of plus
1.90%, (Y) 10.00% per annum and (Z) the Net Funds Cap.

          As  provided  in the  Indenture,  the Bonds are  issuable in Classes
which may vary as is provided or  permitted  in the  Indenture.  Bonds of each
Class are equally and ratably  secured by the  collateral  pledged as security
therefor to the extent provided by the Indenture.

          For each Distribution Date, the aggregate amount of each installment
of interest  due and payable on the Class A Bonds will be equal to the Class A
Interest Payment Amount for such Distribution Date.

          The "Class A Interest  Payment Amount" means, as of any Distribution
Date, the sum of (i) one month's  interest at the Class A Interest Rate on the
then outstanding Bond Principal Balance of the Class A Bonds immediately prior
to such Distribution  Date, (ii) the sum of the amounts,  if any, by which the
amount described in clause (i) above on each prior  Distribution Date exceeded
the  amount  actually  distributed  as  interest  on such  Bonds on such prior
Distribution Dates and was not subsequently distributed, together with, to the
extent permitted by applicable law, interest on the amount described in clause
(ii) at the Class A  Interest  Rate and  (iii)  the sum of (a) the Basis  Risk
Shortfall  for such  Distribution  Date and (b) Unpaid  Basis Risk  Shortfall,
together  with  interest  thereon at the Class A  Interest  Rate to the extent
permitted by law.

          For each Distribution Date, the aggregate amount of each installment
of  principal  due and  payable  on the  Class A Bonds  will be  equal to such
Class's  pro  rata  share  of  the  Principal  Distribution  Amount  for  such
Distribution  Date. The entire unpaid  principal  amount of this Bond shall be
due and payable, if not then previously paid, on the Stated Maturity set forth
on the face hereof.

          All  payments of  principal  of, and interest on, the Bonds shall be
made only from the Trust  Estate  Granted  as  security  for the Bonds and any
other  assets of the Issuer  that have not been  Granted as  security  for any
other bonds or  obligations  of the Issuer,  and each  Holder  hereof,  by its
acceptance of this Bond, agrees that it will have recourse solely against such
Trust Estate and such other  assets of the Issuer and that neither  Wilmington
Trust Company in its individual capacity,  any holder of a beneficial interest
in  the  Issuer   nor  any  of  their   respective   shareholders,   partners,
beneficiaries,  agents, officers, directors,  employees, successors or assigns
shall be personally liable for any amounts payable,  or performance due, under
this Bond or the Indenture.

          Payment of the then remaining  unpaid  principal amount of this Bond
on the  Stated  Maturity  of its final  installment  of  principal  or on such
earlier date as the Issuer shall be required to pay the then remaining  unpaid
principal  amount of this Bond or payment of the  Redemption  Price payable on
any date as of which this Bond has been called for  redemption in full,  shall
be made upon  presentation  of this Bond to the office or agency of the Issuer
maintained for such purpose. Payments of interest on this Bond due and payable
on each  Distribution  Date or on any Redemption Date, to the extent this Bond
is not being paid in full,  together with any installment of principal of this
Bond due and payable on each  Distribution Date or the Redemption Date, to the
extent not in full payment of this Bond,  shall be made by check mailed to the
Person  whose name  appears as the  registered  Holder of this Bond (or one or
more  Predecessor  Bonds) on the Bond Register as of the last day of the month
preceding  the month in which such  Distribution  Date occurs  (each a "Record
Date").

          Checks for amounts  which include  installments  of principal due on
this Bond shall be mailed to the  Person  entitled  thereto at the  address of
such  Person as it appears on the Bond  Register as of the  applicable  Record
Date without requiring that this Bond be submitted for notation of payment and
checks  returned  undelivered  will be held for payment to the Person entitled
thereto, subject to the terms of the Indenture, at the office or agency in the
United States of America designated by the Issuer for such purpose pursuant to
the Indenture.  Any reduction in the principal amount of this Bond (or any one
or more  Predecessor  Bonds) effected by any payments made on any Distribution
Date shall be  binding  upon all  Holders of this Bond and of any Bond  issued
upon the  registration  of transfer  hereof or in  exchange  hereof or in lieu
hereof, whether or not noted hereon.

          If funds are expected to be available, as provided in the Indenture,
for payment in full of the then remaining unpaid principal amount of this Bond
on a  Distribution  Date or  Redemption  Date  which is  prior  to the  Stated
Maturity of the final  installment of principal hereof,  then the Trustee,  on
behalf of the  Issuer,  will notify the Person who was the  registered  Holder
hereof  on the  last  day of the  month  prior  to the  month  in  which  such
Distribution  Date or  Redemption  Date  occurs,  and the amount  then due and
payable shall,  if sufficient  funds  therefor are available,  be payable only
upon  presentation  of  this  Bond  to the  office  or  agency  of the  Issuer
maintained for such purpose.

          The failure of the Issuer to pay when and as due any  installment of
principal of  (regardless of the lapse of any grace period) any Bond shall not
constitute an Event of Default under the Indenture  unless the aggregate  Bond
Principal  Balance  exceeds  the Pool  Principal  Balance  with  respect  to a
Distribution Date after application of all available amounts on deposit in the
Distribution  Account  on such  Distribution  Date or unless the Bonds are not
paid in full at their Stated Maturity.

          If an Event of Default as defined in the  Indenture  shall occur and
be continuing  with respect to the Bonds,  the Bonds may become or be declared
due and payable in the manner and with the effect  provided in the  Indenture.
If any such  acceleration  of maturity  occurs prior to the Stated Maturity of
the final  installment  of principal of this Bond,  the amount  payable to the
Holder of this Bond will be equal to the Bond  Principal  Balance of this Bond
on the date  this Bond  becomes  so due and  payable,  together  with  accrued
interest. Following the acceleration of the maturity of the Bonds, all amounts
collected as proceeds of the collateral  securing the Bonds or otherwise shall
be  applied  as  described  in the  Indenture.  Following  such  acceleration,
interest on any overdue installments of interest on all Bonds shall be payable
at the rate set forth in the Indenture.

          The  Bonds  are  not  prepayable  or  redeemable  at the  option  or
direction  of the Issuer  except that the Bonds are subject to  redemption  in
whole, but not in part, at the option of the Issuer on any  Distribution  Date
after which the Bond Principal  Balance with respect to such Distribution Date
is less than 35% of the initial  Bond  Principal  Balance,  at the  Redemption
Price.  The  Bonds are also  subject  to  redemption  by the  Issuer  upon the
exercise  by the  Servicer  of its  right to  cause  the  auction  sale of the
Mortgage  Loans on any  Distribution  Date  after the  Distribution  Date with
respect  to which the Pool  Principal  Balance  is equal to 10% or less of the
Original  Pool  Principal  Balance.  Any  redemption of the Bond shall be at a
price equal to 100% of the unpaid  principal  amount of this Bond plus accrued
and unpaid interest hereon to the date of interest redemption.

          As provided  in the  Indenture  and  subject to certain  limitations
therein set forth,  the  transfer of this Bond may be  registered  on the Bond
Register  of the  Issuer,  upon  surrender  of this Bond for  registration  of
transfer  at the office or agency  designated  by the Issuer  pursuant  to the
Indenture,  duly  endorsed  by,  or  accompanied  by a written  instrument  of
transfer  in form  satisfactory  to the  Trustee  duly  executed by the Holder
hereof or his attorney duly  authorized in writing,  and thereupon one or more
new  Bonds of the same  Class,  of  authorized  denominations  and in the same
aggregate  initial  principal  amount,   will  be  issued  to  the  designated
transferee or transferees.

          Prior to the due  presentment  for  registration of transfer of this
Bond,  the Issuer,  the  Trustee,  and any agent of the Issuer shall treat the
Person in whose  name this Bond is  registered  (i) on any  Record  Date,  for
purposes  of  making  payments,  and  (ii) on any  other  date  for any  other
purposes,  as the  owner  hereof,  whether  or not this Bond be  overdue,  and
neither the Issuer, the Trustee nor any such agent shall be affected by notice
to the contrary.

          The Indenture permits, subject to the rights of the Insurer and with
certain  exceptions  as  therein  provided,  the  amendment  thereof  and  the
modification of the rights and obligations of the Issuer and the rights of the
Holders of the Bonds  under the  Indenture  at any time by the Issuer with the
consent  of the  Holders of Bonds  representing  two-thirds  of the  Principal
Amount of the Bonds.  The Indenture  also contains  provisions  permitting the
Holders of Bonds representing specified percentages of the aggregate Principal
Amount of the Bonds on behalf of the Holders of all the Bonds,  subject to the
rights  of the  Insurer,  to  waive  compliance  by the  Issuer  with  certain
provisions of the Indenture and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the Holder, at the time of
the giving thereof,  of this Bond (or any one or more Predecessor Bonds) shall
be conclusive and binding upon such Holder and upon all future holders of this
Bond and of any Bond issued upon the  registration  of transfer  herefor or in
exchange  herefor or in lieu hereof whether or not notation of such consent or
waiver is made upon this Bond. The Indenture also permits the Trustee, subject
to the rights of the Insurer,  to amend or waive certain terms and  conditions
set forth in the Indenture  without the consent of the Holders of the Bonds of
any Series issued thereunder and also permits certain  amendments  without the
consent of Bondholders.

          As provided in the  Indenture,  the Insurer  shall have the right to
control the  exercise of certain  remedies  set forth  therein and to exercise
certain of the voting  rights of the  Holders of the Bonds and  certain  other
rights may only be exercised with the consent of the Insurer.

          AS PROVIDED IN THE INDENTURE,  THIS BOND AND THE INDENTURE  SHALL BE
CONSTRUED IN  ACCORDANCE  WITH,  AND GOVERNED BY, THE LAWS OF THE STATE OF NEW
YORK APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED THEREIN.

          No reference  herein to the  Indenture and no provision of this Bond
or of the Indenture shall alter or impair the obligation of the Issuer,  which
is absolute and  unconditional  to the extent  permitted by applicable law, to
pay the principal of, and interest on, this Bond at the times, place and rate,
and in the coin or currency herein prescribed.




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